Datasets:

treyh23

/

chronos

like 0

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1998, "industry": "Advertising", "location": "East Mollyfort", "name": "Sanders, Mckinney and Lambert", "num_employees": 63, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.sanders,mckinneyandlambert.com" }

[ { "advertising_kpis": [ { "average_project_size": 147744, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 19029390, "net_revenue": 15719053, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 249509 }, { "average_project_size": 194221, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 20673724, "net_revenue": 16226747, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 257567 }, { "average_project_size": 95825, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 20512485, "net_revenue": 16750839, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 265886 }, { "average_project_size": 190887, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 22465882, "net_revenue": 17291858, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 274474 } ], "balance_sheet": [ { "assets": 16074556, "current_assets": 7756231, "current_liabilities": 5378762, "equity": 10834685, "fixed_assets": 8318325, "liabilities": 9190975, "long_term_liabilities": 3812213, "quarter": 1 }, { "assets": 16372800, "current_assets": 6687328, "current_liabilities": 4789399, "equity": 11056910, "fixed_assets": 9685472, "liabilities": 9319027, "long_term_liabilities": 4529628, "quarter": 2 }, { "assets": 16676579, "current_assets": 6560662, "current_liabilities": 4640320, "equity": 11798694, "fixed_assets": 10115917, "liabilities": 9448862, "long_term_liabilities": 4808542, "quarter": 3 }, { "assets": 16985993, "current_assets": 6570688, "current_liabilities": 4822076, "equity": 11795294, "fixed_assets": 10415305, "liabilities": 9580507, "long_term_liabilities": 4758431, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36044, "financing_cash_flow": 108139, "investing_cash_flow": -225533, "net_cash_flow": 4376258, "operating_cash_flow": 4891211, "quarter": 1 }, { "change_in_working_capital": 24568, "financing_cash_flow": 175252, "investing_cash_flow": -249200, "net_cash_flow": 4626246, "operating_cash_flow": 4743181, "quarter": 2 }, { "change_in_working_capital": -2976, "financing_cash_flow": -127231, "investing_cash_flow": -469623, "net_cash_flow": 5132088, "operating_cash_flow": 5597473, "quarter": 3 }, { "change_in_working_capital": -76016, "financing_cash_flow": 180339, "investing_cash_flow": -490382, "net_cash_flow": 5044931, "operating_cash_flow": 5452530, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9778841169858751, "current_ratio": 1.4420104477573092, "debt_to_equity_ratio": 0.8482918515859021, "profit_margin": 0.25135763585758, "quarter": 1, "return_on_assets": 0.24579863978824673, "return_on_equity": 0.3646717924886603 }, { "asset_turnover_ratio": 0.9910795343496531, "current_ratio": 1.3962770694193571, "debt_to_equity_ratio": 0.8428238088218137, "profit_margin": 0.24669990849059273, "quarter": 2, "return_on_assets": 0.24449923043095867, "return_on_equity": 0.3620484384877873 }, { "asset_turnover_ratio": 1.0044529516515348, "current_ratio": 1.4138382697744982, "debt_to_equity_ratio": 0.8008396522530375, "profit_margin": 0.2728804807926337, "quarter": 3, "return_on_assets": 0.2740956043802509, "return_on_equity": 0.38741381037596195 }, { "asset_turnover_ratio": 1.0180068954461479, "current_ratio": 1.3626263874729474, "debt_to_equity_ratio": 0.8122313017377948, "profit_margin": 0.2538656054196142, "quarter": 4, "return_on_assets": 0.2584369368337783, "return_on_equity": 0.3721660519864956 } ], "income_statement": [ { "depreciation": 940107, "expenses": 10456077, "income_tax": 1311872, "marketing_expense": 2052281, "net_income": 5262976, "net_profit": 3951104, "operational_expense": 5310525, "product_revenue": 4884361, "quarter": 1, "rd_expense": 1863598, "revenue": 15719053, "salaries_expense": 3566466, "service_revenue": 10834692 }, { "depreciation": 740044, "expenses": 10725032, "income_tax": 1498578, "marketing_expense": 1149801, "net_income": 5501715, "net_profit": 4003137, "operational_expense": 7063216, "product_revenue": 3541194, "quarter": 2, "rd_expense": 1277435, "revenue": 16226747, "salaries_expense": 5109048, "service_revenue": 12685553 }, { "depreciation": 1026496, "expenses": 11000905, "income_tax": 1178957, "marketing_expense": 1680290, "net_income": 5749934, "net_profit": 4570977, "operational_expense": 5758382, "product_revenue": 4401404, "quarter": 3, "rd_expense": 1232145, "revenue": 16750839, "salaries_expense": 4903418, "service_revenue": 12349435 }, { "depreciation": 1062722, "expenses": 11283875, "income_tax": 1618175, "marketing_expense": 1936029, "net_income": 6007983, "net_profit": 4389808, "operational_expense": 6782662, "product_revenue": 5017650, "quarter": 4, "rd_expense": 1999304, "revenue": 17291858, "salaries_expense": 5539472, "service_revenue": 12274208 } ], "market_conditions": { "gdp_growth": [ 0.023253526563839805, 0.033197033423776605, 0.025657549644797627, 0.03308742658541326 ], "inflation_rate": [ 0.01172317047187894, 0.014756755216863027, 0.01117336706504897, 0.016987952743322515 ], "interest_rate": [ 0.02181086601816642, 0.026471004683094573, 0.018530074933205225, 0.026086148763292304 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 196019, "billable_hours_per_employee": 95, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 17890138, "net_revenue": 15198323, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 241243 }, { "average_project_size": 193855, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 19680946, "net_revenue": 15561878, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 247014 }, { "average_project_size": 89255, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 19901193, "net_revenue": 15934130, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 252923 }, { "average_project_size": 192117, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 21023687, "net_revenue": 16315286, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 258973 } ], "balance_sheet": [ { "assets": 20010481, "current_assets": 8870297, "current_liabilities": 4051104, "equity": 15079611, "fixed_assets": 11140184, "liabilities": 8049974, "long_term_liabilities": 3998870, "quarter": 1 }, { "assets": 20498784, "current_assets": 8508241, "current_liabilities": 3834305, "equity": 15591984, "fixed_assets": 11990543, "liabilities": 8243784, "long_term_liabilities": 4409479, "quarter": 2 }, { "assets": 20999003, "current_assets": 10382054, "current_liabilities": 3435075, "equity": 15788190, "fixed_assets": 10616949, "liabilities": 8442259, "long_term_liabilities": 5007184, "quarter": 3 }, { "assets": 21511428, "current_assets": 9209341, "current_liabilities": 3596668, "equity": 16329719, "fixed_assets": 12302087, "liabilities": 8645513, "long_term_liabilities": 5048845, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11116, "financing_cash_flow": 78333, "investing_cash_flow": -374176, "net_cash_flow": 3736492, "operating_cash_flow": 4163272, "quarter": 1 }, { "change_in_working_capital": -34938, "financing_cash_flow": 115272, "investing_cash_flow": -497997, "net_cash_flow": 3958295, "operating_cash_flow": 4302853, "quarter": 2 }, { "change_in_working_capital": 94354, "financing_cash_flow": 76431, "investing_cash_flow": -491021, "net_cash_flow": 3556503, "operating_cash_flow": 4157665, "quarter": 3 }, { "change_in_working_capital": -89348, "financing_cash_flow": -7006, "investing_cash_flow": -166463, "net_cash_flow": 4149385, "operating_cash_flow": 4279627, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7595181245268418, "current_ratio": 2.189599921404141, "debt_to_equity_ratio": 0.5338316751009028, "profit_margin": 0.2052268529889778, "quarter": 1, "return_on_assets": 0.15587351448473427, "return_on_equity": 0.20684247093641872 }, { "asset_turnover_ratio": 0.7591610312104367, "current_ratio": 2.2189786675812173, "debt_to_equity_ratio": 0.5287193727238304, "profit_margin": 0.21443324513917922, "quarter": 2, "return_on_assets": 0.16278936350565965, "return_on_equity": 0.21401920371390837 }, { "asset_turnover_ratio": 0.7588041203670479, "current_ratio": 3.0223660327649324, "debt_to_equity_ratio": 0.534719876059257, "profit_margin": 0.20280027839612202, "quarter": 3, "return_on_assets": 0.1538856868585618, "return_on_equity": 0.2046748867349582 }, { "asset_turnover_ratio": 0.7584473703930766, "current_ratio": 2.5605201814568375, "debt_to_equity_ratio": 0.5294342786915072, "profit_margin": 0.21230421581331765, "quarter": 4, "return_on_assets": 0.16102157420697502, "return_on_equity": 0.2121165710199912 } ], "income_statement": [ { "depreciation": 1044168, "expenses": 10971558, "income_tax": 1107661, "marketing_expense": 1743780, "net_income": 4226765, "net_profit": 3119104, "operational_expense": 5673701, "product_revenue": 5856655, "quarter": 1, "rd_expense": 1666332, "revenue": 15198323, "salaries_expense": 4205113, "service_revenue": 9341668 }, { "depreciation": 965869, "expenses": 11200989, "income_tax": 1023905, "marketing_expense": 1741385, "net_income": 4360889, "net_profit": 3336984, "operational_expense": 6011474, "product_revenue": 3719232, "quarter": 2, "rd_expense": 1718878, "revenue": 15561878, "salaries_expense": 3854119, "service_revenue": 11842646 }, { "depreciation": 926219, "expenses": 11435218, "income_tax": 1267466, "marketing_expense": 1998279, "net_income": 4498912, "net_profit": 3231446, "operational_expense": 7068576, "product_revenue": 5224905, "quarter": 3, "rd_expense": 2053436, "revenue": 15934130, "salaries_expense": 4787989, "service_revenue": 10709225 }, { "depreciation": 815823, "expenses": 11674345, "income_tax": 1177137, "marketing_expense": 1469110, "net_income": 4640941, "net_profit": 3463804, "operational_expense": 6313711, "product_revenue": 4954239, "quarter": 4, "rd_expense": 1340142, "revenue": 16315286, "salaries_expense": 5137845, "service_revenue": 11361047 } ], "market_conditions": { "gdp_growth": [ 0.0317580265486352, 0.024240400645137203, 0.03067055773132514, 0.02886203742385649 ], "inflation_rate": [ 0.014179357860557665, 0.02178512074258586, 0.016340648569830668, 0.022138434227234053 ], "interest_rate": [ 0.023351123642384477, 0.024506146213499926, 0.019782786933294442, 0.02488762834345054 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 91593, "billable_hours_per_employee": 110, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 10833760, "net_revenue": 8841333, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 140339 }, { "average_project_size": 111927, "billable_hours_per_employee": 123, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 11694476, "net_revenue": 9029564, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 143326 }, { "average_project_size": 154536, "billable_hours_per_employee": 112, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 10682062, "net_revenue": 9221803, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 146378 }, { "average_project_size": 61078, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 11999470, "net_revenue": 9418135, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 149494 } ], "balance_sheet": [ { "assets": 11069397, "current_assets": 5101684, "current_liabilities": 2335215, "equity": 8818515, "fixed_assets": 5967713, "liabilities": 4427834, "long_term_liabilities": 2092619, "quarter": 1 }, { "assets": 11248350, "current_assets": 4934658, "current_liabilities": 2023336, "equity": 9047709, "fixed_assets": 6313692, "liabilities": 4515341, "long_term_liabilities": 2492005, "quarter": 2 }, { "assets": 11430197, "current_assets": 4711998, "current_liabilities": 2048922, "equity": 9034291, "fixed_assets": 6718199, "liabilities": 4604578, "long_term_liabilities": 2555656, "quarter": 3 }, { "assets": 11614983, "current_assets": 4890891, "current_liabilities": 2609568, "equity": 9442730, "fixed_assets": 6724092, "liabilities": 4695578, "long_term_liabilities": 2086010, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36009, "financing_cash_flow": -124939, "investing_cash_flow": -450002, "net_cash_flow": 2174765, "operating_cash_flow": 2680789, "quarter": 1 }, { "change_in_working_capital": -14041, "financing_cash_flow": -199978, "investing_cash_flow": -287247, "net_cash_flow": 2541870, "operating_cash_flow": 2633320, "quarter": 2 }, { "change_in_working_capital": 96037, "financing_cash_flow": 99413, "investing_cash_flow": -457793, "net_cash_flow": 2343497, "operating_cash_flow": 2722211, "quarter": 3 }, { "change_in_working_capital": -19932, "financing_cash_flow": 142750, "investing_cash_flow": -458581, "net_cash_flow": 2253279, "operating_cash_flow": 2949825, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7987185751852608, "current_ratio": 2.184674216292718, "debt_to_equity_ratio": 0.5021065338098308, "profit_margin": 0.2462244098259844, "quarter": 1, "return_on_assets": 0.19666400979204196, "return_on_equity": 0.24686151806738435 }, { "asset_turnover_ratio": 0.8027456471393583, "current_ratio": 2.438872238718631, "debt_to_equity_ratio": 0.49905904356561426, "profit_margin": 0.25634681807449394, "quarter": 2, "return_on_assets": 0.20578129236732498, "return_on_equity": 0.2558327196420663 }, { "asset_turnover_ratio": 0.8067930062797692, "current_ratio": 2.299744939045996, "debt_to_equity_ratio": 0.5096778485439533, "profit_margin": 0.2395054416148339, "quarter": 3, "return_on_assets": 0.1932313152607956, "return_on_equity": 0.24447651730501044 }, { "asset_turnover_ratio": 0.8108608510231999, "current_ratio": 1.8742148125666778, "debt_to_equity_ratio": 0.497269116028945, "profit_margin": 0.2679219399594506, "quarter": 4, "return_on_assets": 0.21724741224330676, "return_on_equity": 0.2672240972684806 } ], "income_statement": [ { "depreciation": 503837, "expenses": 5946475, "income_tax": 717906, "marketing_expense": 728823, "net_income": 2894858, "net_profit": 2176952, "operational_expense": 3966438, "product_revenue": 2905149, "quarter": 1, "rd_expense": 991137, "revenue": 8841333, "salaries_expense": 1956527, "service_revenue": 5936184 }, { "depreciation": 318620, "expenses": 6042393, "income_tax": 672471, "marketing_expense": 767440, "net_income": 2987171, "net_profit": 2314700, "operational_expense": 3248488, "product_revenue": 3065503, "quarter": 2, "rd_expense": 1071997, "revenue": 9029564, "salaries_expense": 2059137, "service_revenue": 5964061 }, { "depreciation": 513539, "expenses": 6139859, "income_tax": 873272, "marketing_expense": 772396, "net_income": 3081944, "net_profit": 2208672, "operational_expense": 4071497, "product_revenue": 3663159, "quarter": 3, "rd_expense": 817194, "revenue": 9221803, "salaries_expense": 2097393, "service_revenue": 5558644 }, { "depreciation": 426500, "expenses": 6238898, "income_tax": 655912, "marketing_expense": 718419, "net_income": 3179237, "net_profit": 2523325, "operational_expense": 3600971, "product_revenue": 2931022, "quarter": 4, "rd_expense": 1241519, "revenue": 9418135, "salaries_expense": 2830006, "service_revenue": 6487113 } ], "market_conditions": { "gdp_growth": [ 0.024244664951913297, 0.02200617156238037, 0.029620987512375428, 0.024666226991626426 ], "inflation_rate": [ 0.023031371873281484, 0.023630414955328284, 0.023294775384536278, 0.019853905658438233 ], "interest_rate": [ 0.0308410099158626, 0.021212431906813455, 0.02688718462704983, 0.028215447122893703 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 181528, "billable_hours_per_employee": 132, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 15701316, "net_revenue": 12895383, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 204689 }, { "average_project_size": 55175, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 15886385, "net_revenue": 13394993, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 212619 }, { "average_project_size": 76843, "billable_hours_per_employee": 133, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 16224427, "net_revenue": 13913959, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 220856 }, { "average_project_size": 130294, "billable_hours_per_employee": 121, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 16059903, "net_revenue": 14453033, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 229413 } ], "balance_sheet": [ { "assets": 17375172, "current_assets": 5664661, "current_liabilities": 4580149, "equity": 11025235, "fixed_assets": 11710511, "liabilities": 10098847, "long_term_liabilities": 5518698, "quarter": 1 }, { "assets": 17981320, "current_assets": 8316878, "current_liabilities": 4305821, "equity": 11520309, "fixed_assets": 9664442, "liabilities": 10245866, "long_term_liabilities": 5940045, "quarter": 2 }, { "assets": 18608615, "current_assets": 8276299, "current_liabilities": 6052954, "equity": 11830056, "fixed_assets": 10332316, "liabilities": 10395025, "long_term_liabilities": 4342071, "quarter": 3 }, { "assets": 19257793, "current_assets": 7529568, "current_liabilities": 6102398, "equity": 12492011, "fixed_assets": 11728225, "liabilities": 10546355, "long_term_liabilities": 4443957, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51995, "financing_cash_flow": 103142, "investing_cash_flow": -495525, "net_cash_flow": 4024417, "operating_cash_flow": 4479484, "quarter": 1 }, { "change_in_working_capital": 20995, "financing_cash_flow": -74215, "investing_cash_flow": -323934, "net_cash_flow": 3918932, "operating_cash_flow": 4248026, "quarter": 2 }, { "change_in_working_capital": -75440, "financing_cash_flow": 28977, "investing_cash_flow": -342240, "net_cash_flow": 3948251, "operating_cash_flow": 4190544, "quarter": 3 }, { "change_in_working_capital": -63716, "financing_cash_flow": 130683, "investing_cash_flow": -478281, "net_cash_flow": 4306792, "operating_cash_flow": 4680591, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7421729695683013, "current_ratio": 1.23678530982289, "debt_to_equity_ratio": 0.9159756685458406, "profit_margin": 0.2907172280187413, "quarter": 1, "return_on_assets": 0.21576246842333416, "return_on_equity": 0.3400299404048984 }, { "asset_turnover_ratio": 0.7449393592906416, "current_ratio": 1.9315429043613286, "debt_to_equity_ratio": 0.8893742346667959, "profit_margin": 0.28255744515879927, "quarter": 2, "return_on_assets": 0.21048816215939653, "return_on_equity": 0.32853762863478747 }, { "asset_turnover_ratio": 0.7477159906849596, "current_ratio": 1.3673156941222417, "debt_to_equity_ratio": 0.8786961786148773, "profit_margin": 0.2599163904392704, "quarter": 3, "return_on_assets": 0.19434364137255783, "return_on_equity": 0.30570151147213503 }, { "asset_turnover_ratio": 0.750503082050991, "current_ratio": 1.233870357194008, "debt_to_equity_ratio": 0.8442479757662718, "profit_margin": 0.2615764455806612, "quarter": 4, "return_on_assets": 0.19631392860022953, "return_on_equity": 0.30263926280564435 } ], "income_statement": [ { "depreciation": 730574, "expenses": 8163963, "income_tax": 982510, "marketing_expense": 1468181, "net_income": 4731420, "net_profit": 3748910, "operational_expense": 5283131, "product_revenue": 2864225, "quarter": 1, "rd_expense": 1518363, "revenue": 12895383, "salaries_expense": 2641769, "service_revenue": 10031158 }, { "depreciation": 463171, "expenses": 8511062, "income_tax": 1099076, "marketing_expense": 1313361, "net_income": 4883931, "net_profit": 3784855, "operational_expense": 4282194, "product_revenue": 4496179, "quarter": 2, "rd_expense": 1301056, "revenue": 13394993, "salaries_expense": 4036791, "service_revenue": 8898814 }, { "depreciation": 574078, "expenses": 8872919, "income_tax": 1424574, "marketing_expense": 1328411, "net_income": 5041040, "net_profit": 3616466, "operational_expense": 5962411, "product_revenue": 3213160, "quarter": 3, "rd_expense": 1773719, "revenue": 13913959, "salaries_expense": 3154883, "service_revenue": 10700799 }, { "depreciation": 900018, "expenses": 9250160, "income_tax": 1422300, "marketing_expense": 1220595, "net_income": 5202873, "net_profit": 3780573, "operational_expense": 4739866, "product_revenue": 4429900, "quarter": 4, "rd_expense": 1304202, "revenue": 14453033, "salaries_expense": 3169170, "service_revenue": 10023133 } ], "market_conditions": { "gdp_growth": [ 0.03476270430955933, 0.03374123733962938, 0.03842612908372663, 0.029596844363079557 ], "inflation_rate": [ 0.01763779456165324, 0.015256603444072023, 0.009917210936609463, 0.011494667122293403 ], "interest_rate": [ 0.019625465537090585, 0.022081226026944102, 0.025814086221160132, 0.02265569200933388 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 51023, "billable_hours_per_employee": 111, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 21815726, "net_revenue": 17358095, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 275525 }, { "average_project_size": 198609, "billable_hours_per_employee": 112, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 20689844, "net_revenue": 17654591, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 280232 }, { "average_project_size": 143326, "billable_hours_per_employee": 97, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 22254212, "net_revenue": 17956151, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 285018 }, { "average_project_size": 145779, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 20737741, "net_revenue": 18262863, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 289887 } ], "balance_sheet": [ { "assets": 23757589, "current_assets": 10005875, "current_liabilities": 5370501, "equity": 15911841, "fixed_assets": 13751714, "liabilities": 12246299, "long_term_liabilities": 6875798, "quarter": 1 }, { "assets": 24455358, "current_assets": 10595562, "current_liabilities": 5628063, "equity": 16463679, "fixed_assets": 13859796, "liabilities": 12549712, "long_term_liabilities": 6921649, "quarter": 2 }, { "assets": 25173621, "current_assets": 12341738, "current_liabilities": 5640852, "equity": 17127544, "fixed_assets": 12831883, "liabilities": 12860642, "long_term_liabilities": 7219790, "quarter": 3 }, { "assets": 25912980, "current_assets": 7843882, "current_liabilities": 6686402, "equity": 17693510, "fixed_assets": 18069098, "liabilities": 13179275, "long_term_liabilities": 6492873, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97691, "financing_cash_flow": -13068, "investing_cash_flow": -482322, "net_cash_flow": 5101969, "operating_cash_flow": 5238539, "quarter": 1 }, { "change_in_working_capital": -19559, "financing_cash_flow": -190906, "investing_cash_flow": -440344, "net_cash_flow": 5404965, "operating_cash_flow": 5618787, "quarter": 2 }, { "change_in_working_capital": -22319, "financing_cash_flow": 28764, "investing_cash_flow": -170812, "net_cash_flow": 5044086, "operating_cash_flow": 5463852, "quarter": 3 }, { "change_in_working_capital": 7032, "financing_cash_flow": -180272, "investing_cash_flow": -496129, "net_cash_flow": 5146999, "operating_cash_flow": 5565190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7306336935115765, "current_ratio": 1.8631176123046993, "debt_to_equity_ratio": 0.7696343245259929, "profit_margin": 0.2535157803894955, "quarter": 1, "return_on_assets": 0.18522717098944677, "return_on_equity": 0.2765582562068085 }, { "asset_turnover_ratio": 0.721910961188955, "current_ratio": 1.8826303117075982, "debt_to_equity_ratio": 0.7622665626558924, "profit_margin": 0.25817834012693924, "quarter": 2, "return_on_assets": 0.18638177367920764, "return_on_equity": 0.2768538550830589 }, { "asset_turnover_ratio": 0.713292338833575, "current_ratio": 2.1879209027288784, "debt_to_equity_ratio": 0.7508748481393479, "profit_margin": 0.2681290104989649, "quarter": 3, "return_on_assets": 0.1912543690079389, "return_on_equity": 0.2811007229057476 }, { "asset_turnover_ratio": 0.7047766408957982, "current_ratio": 1.1731095438174373, "debt_to_equity_ratio": 0.7448649250487891, "profit_margin": 0.27157872235037844, "quarter": 4, "return_on_assets": 0.19140233967687237, "return_on_equity": 0.2803177549282194 } ], "income_statement": [ { "depreciation": 837988, "expenses": 11438457, "income_tax": 1519087, "marketing_expense": 1337669, "net_income": 5919638, "net_profit": 4400551, "operational_expense": 6285938, "product_revenue": 5730245, "quarter": 1, "rd_expense": 2047094, "revenue": 17358095, "salaries_expense": 5629722, "service_revenue": 11627850 }, { "depreciation": 1060754, "expenses": 11579527, "income_tax": 1517031, "marketing_expense": 1433325, "net_income": 6075064, "net_profit": 4558033, "operational_expense": 6177086, "product_revenue": 5308099, "quarter": 2, "rd_expense": 1816993, "revenue": 17654591, "salaries_expense": 5721205, "service_revenue": 12346492 }, { "depreciation": 649287, "expenses": 11722337, "income_tax": 1419249, "marketing_expense": 1598537, "net_income": 6233814, "net_profit": 4814565, "operational_expense": 7206972, "product_revenue": 5208105, "quarter": 3, "rd_expense": 1924558, "revenue": 17956151, "salaries_expense": 3960913, "service_revenue": 12748046 }, { "depreciation": 605385, "expenses": 11866908, "income_tax": 1436150, "marketing_expense": 1199549, "net_income": 6395955, "net_profit": 4959805, "operational_expense": 8004362, "product_revenue": 3997247, "quarter": 4, "rd_expense": 1623501, "revenue": 18262863, "salaries_expense": 4566471, "service_revenue": 14265616 } ], "market_conditions": { "gdp_growth": [ 0.0201212454699548, 0.018840936664628376, 0.012733091744275024, 0.009957926794405879 ], "inflation_rate": [ 0.013378909157600202, 0.01899908692798759, 0.014386471174924, 0.01387709558776773 ], "interest_rate": [ 0.016162511206017045, 0.01951886425598272, 0.017424412272599065, 0.020843764563564248 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 107394, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 11944486, "net_revenue": 9502341, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 150831 }, { "average_project_size": 152950, "billable_hours_per_employee": 134, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 12299674, "net_revenue": 9760714, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 154932 }, { "average_project_size": 174445, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 11292724, "net_revenue": 10026113, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 159145 }, { "average_project_size": 179525, "billable_hours_per_employee": 136, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 11740601, "net_revenue": 10298729, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 163472 } ], "balance_sheet": [ { "assets": 12686097, "current_assets": 5134592, "current_liabilities": 2466240, "equity": 10067252, "fixed_assets": 7551505, "liabilities": 5378297, "long_term_liabilities": 2912057, "quarter": 1 }, { "assets": 12927147, "current_assets": 4329700, "current_liabilities": 2489812, "equity": 10013749, "fixed_assets": 8597447, "liabilities": 5453254, "long_term_liabilities": 2963442, "quarter": 2 }, { "assets": 13172778, "current_assets": 5831464, "current_liabilities": 2232879, "equity": 10364864, "fixed_assets": 7341314, "liabilities": 5529256, "long_term_liabilities": 3296377, "quarter": 3 }, { "assets": 13423076, "current_assets": 6566974, "current_liabilities": 3000252, "equity": 10647407, "fixed_assets": 6856102, "liabilities": 5606317, "long_term_liabilities": 2606065, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82759, "financing_cash_flow": -162693, "investing_cash_flow": -247835, "net_cash_flow": 2728595, "operating_cash_flow": 3088184, "quarter": 1 }, { "change_in_working_capital": 8469, "financing_cash_flow": 59319, "investing_cash_flow": -471954, "net_cash_flow": 2781242, "operating_cash_flow": 3111597, "quarter": 2 }, { "change_in_working_capital": -67963, "financing_cash_flow": 33493, "investing_cash_flow": -106377, "net_cash_flow": 2847841, "operating_cash_flow": 3198012, "quarter": 3 }, { "change_in_working_capital": -77406, "financing_cash_flow": 142059, "investing_cash_flow": -325446, "net_cash_flow": 2977122, "operating_cash_flow": 3226019, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7490358145614053, "current_ratio": 2.0819514726871673, "debt_to_equity_ratio": 0.5342368503341329, "profit_margin": 0.29039707162687595, "quarter": 1, "return_on_assets": 0.21751780709228377, "return_on_equity": 0.2741018105039985 }, { "asset_turnover_ratio": 0.755055543191394, "current_ratio": 1.738966636838444, "debt_to_equity_ratio": 0.5445766615480376, "profit_margin": 0.26021211153200474, "quarter": 2, "return_on_assets": 0.19647459721777744, "return_on_equity": 0.2536368746610286 }, { "asset_turnover_ratio": 0.7611236597170316, "current_ratio": 2.6116345758099744, "debt_to_equity_ratio": 0.53346150996289, "profit_margin": 0.27142542678304143, "quarter": 3, "return_on_assets": 0.2065883141733657, "return_on_equity": 0.2625545303826466 }, { "asset_turnover_ratio": 0.7672406086354573, "current_ratio": 2.188807473505559, "debt_to_equity_ratio": 0.5265429413940877, "profit_margin": 0.2748541106383127, "quarter": 4, "return_on_assets": 0.2108792351320964, "return_on_equity": 0.2658532730081606 } ], "income_statement": [ { "depreciation": 328732, "expenses": 6004779, "income_tax": 738110, "marketing_expense": 1143228, "net_income": 3497562, "net_profit": 2759452, "operational_expense": 3714221, "product_revenue": 1967401, "quarter": 1, "rd_expense": 992285, "revenue": 9502341, "salaries_expense": 2890382, "service_revenue": 7534940 }, { "depreciation": 571741, "expenses": 6193002, "income_tax": 1027856, "marketing_expense": 784472, "net_income": 3567712, "net_profit": 2539856, "operational_expense": 3395919, "product_revenue": 2799060, "quarter": 2, "rd_expense": 705102, "revenue": 9760714, "salaries_expense": 2115304, "service_revenue": 6961654 }, { "depreciation": 476670, "expenses": 6387126, "income_tax": 917645, "marketing_expense": 1207636, "net_income": 3638987, "net_profit": 2721342, "operational_expense": 3646133, "product_revenue": 3461472, "quarter": 3, "rd_expense": 1269845, "revenue": 10026113, "salaries_expense": 2820342, "service_revenue": 6564641 }, { "depreciation": 395371, "expenses": 6587335, "income_tax": 880746, "marketing_expense": 832880, "net_income": 3711394, "net_profit": 2830648, "operational_expense": 3461222, "product_revenue": 3563468, "quarter": 4, "rd_expense": 778396, "revenue": 10298729, "salaries_expense": 2099624, "service_revenue": 6735261 } ], "market_conditions": { "gdp_growth": [ 0.017662193320225367, 0.005455581406894569, 0.013368271729601046, 0.022467615655688604 ], "inflation_rate": [ 0.01714483710574208, 0.020112672192464733, 0.019839448914320917, 0.012807578419008526 ], "interest_rate": [ 0.024330631129169753, 0.026954865225488425, 0.026790517752754286, 0.0214939603002254 ], "year": 2003 }, "random_event": { "description": "Sanders, Mckinney and Lambert Award Nomination in 2003", "impact": 0.08, "type": "Award Nomination" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 80986, "billable_hours_per_employee": 154, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 20908864, "net_revenue": 16161396, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 256530 }, { "average_project_size": 177842, "billable_hours_per_employee": 160, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 19908353, "net_revenue": 16809170, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 266812 }, { "average_project_size": 183954, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 21165171, "net_revenue": 17482909, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 277506 }, { "average_project_size": 83645, "billable_hours_per_employee": 153, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 22202063, "net_revenue": 18183652, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 288629 } ], "balance_sheet": [ { "assets": 20920054, "current_assets": 9513324, "current_liabilities": 4847721, "equity": 13400381, "fixed_assets": 11406730, "liabilities": 11692296, "long_term_liabilities": 6844575, "quarter": 1 }, { "assets": 21545013, "current_assets": 8904454, "current_liabilities": 7011205, "equity": 13930833, "fixed_assets": 12640559, "liabilities": 11858644, "long_term_liabilities": 4847439, "quarter": 2 }, { "assets": 22188641, "current_assets": 8575443, "current_liabilities": 6057704, "equity": 14756484, "fixed_assets": 13613198, "liabilities": 12027358, "long_term_liabilities": 5969654, "quarter": 3 }, { "assets": 22851497, "current_assets": 8492791, "current_liabilities": 6913150, "equity": 15203858, "fixed_assets": 14358706, "liabilities": 12198473, "long_term_liabilities": 5285323, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32538, "financing_cash_flow": -134737, "investing_cash_flow": -395146, "net_cash_flow": 4671209, "operating_cash_flow": 4983072, "quarter": 1 }, { "change_in_working_capital": 14046, "financing_cash_flow": -163680, "investing_cash_flow": -276818, "net_cash_flow": 4386298, "operating_cash_flow": 4904865, "quarter": 2 }, { "change_in_working_capital": 18438, "financing_cash_flow": -88046, "investing_cash_flow": -322066, "net_cash_flow": 5180170, "operating_cash_flow": 5506479, "quarter": 3 }, { "change_in_working_capital": 51020, "financing_cash_flow": -104931, "investing_cash_flow": -152172, "net_cash_flow": 5046485, "operating_cash_flow": 5618171, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7725312754928835, "current_ratio": 1.9624322439348305, "debt_to_equity_ratio": 0.8725345943522054, "profit_margin": 0.25818456524424005, "quarter": 1, "return_on_assets": 0.19945565150070838, "return_on_equity": 0.31138092267675077 }, { "asset_turnover_ratio": 0.7801884361824242, "current_ratio": 1.2700318989389128, "debt_to_equity_ratio": 0.8512516085721508, "profit_margin": 0.25250883892541987, "quarter": 2, "return_on_assets": 0.19700447616346298, "return_on_equity": 0.3046812778532339 }, { "asset_turnover_ratio": 0.7879215766301325, "current_ratio": 1.4156259533314932, "debt_to_equity_ratio": 0.8150558086872185, "profit_margin": 0.2628396109594805, "quarter": 3, "return_on_assets": 0.2070970006680445, "return_on_equity": 0.31140216056887265 }, { "asset_turnover_ratio": 0.7957313256107467, "current_ratio": 1.2284980074206404, "debt_to_equity_ratio": 0.802327475039559, "profit_margin": 0.2502706277044897, "quarter": 4, "return_on_assets": 0.19914817834472726, "return_on_equity": 0.2993210012879626 } ], "income_statement": [ { "depreciation": 810449, "expenses": 10700066, "income_tax": 1288707, "marketing_expense": 1455654, "net_income": 5461330, "net_profit": 4172623, "operational_expense": 5992107, "product_revenue": 5940455, "quarter": 1, "rd_expense": 1493793, "revenue": 16161396, "salaries_expense": 4549436, "service_revenue": 10220941 }, { "depreciation": 660401, "expenses": 11150885, "income_tax": 1413821, "marketing_expense": 1475061, "net_income": 5658285, "net_profit": 4244464, "operational_expense": 5897381, "product_revenue": 6149755, "quarter": 2, "rd_expense": 1545460, "revenue": 16809170, "salaries_expense": 3650324, "service_revenue": 10659415 }, { "depreciation": 911278, "expenses": 11620698, "income_tax": 1267010, "marketing_expense": 2010407, "net_income": 5862211, "net_profit": 4595201, "operational_expense": 7677630, "product_revenue": 4896966, "quarter": 3, "rd_expense": 1627391, "revenue": 17482909, "salaries_expense": 3894025, "service_revenue": 12585943 }, { "depreciation": 1067337, "expenses": 12110305, "income_tax": 1522513, "marketing_expense": 1776075, "net_income": 6073347, "net_profit": 4550834, "operational_expense": 6262803, "product_revenue": 6705133, "quarter": 4, "rd_expense": 1650631, "revenue": 18183652, "salaries_expense": 3969414, "service_revenue": 11478519 } ], "market_conditions": { "gdp_growth": [ 0.009794790507364834, 0.011041355496285227, 0.010748098665420588, 0.013315155899287189 ], "inflation_rate": [ 0.021150574345508155, 0.02140414566553101, 0.018402460801339535, 0.018322932540234885 ], "interest_rate": [ 0.029327331028882565, 0.02937288502063749, 0.030474014802163687, 0.03178114752155719 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 54788, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 22918637, "net_revenue": 19050263, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 302385 }, { "average_project_size": 60187, "billable_hours_per_employee": 127, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 24636989, "net_revenue": 19856669, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 315185 }, { "average_project_size": 110709, "billable_hours_per_employee": 92, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 26266436, "net_revenue": 20697211, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 328527 }, { "average_project_size": 88695, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 25354072, "net_revenue": 21573334, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 342434 } ], "balance_sheet": [ { "assets": 27958644, "current_assets": 13634854, "current_liabilities": 8794165, "equity": 16080568, "fixed_assets": 14323790, "liabilities": 15279844, "long_term_liabilities": 6485679, "quarter": 1 }, { "assets": 28310081, "current_assets": 10925551, "current_liabilities": 7010596, "equity": 16178533, "fixed_assets": 17384530, "liabilities": 15605835, "long_term_liabilities": 8595239, "quarter": 2 }, { "assets": 28665936, "current_assets": 8660596, "current_liabilities": 7489826, "equity": 16626014, "fixed_assets": 20005340, "liabilities": 15938782, "long_term_liabilities": 8448956, "quarter": 3 }, { "assets": 29026264, "current_assets": 11014091, "current_liabilities": 7523043, "equity": 16649002, "fixed_assets": 18012173, "liabilities": 16278832, "long_term_liabilities": 8755789, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86722, "financing_cash_flow": 174448, "investing_cash_flow": -211215, "net_cash_flow": 4351670, "operating_cash_flow": 4456103, "quarter": 1 }, { "change_in_working_capital": 57546, "financing_cash_flow": 161553, "investing_cash_flow": -284270, "net_cash_flow": 4331531, "operating_cash_flow": 4960791, "quarter": 2 }, { "change_in_working_capital": -87751, "financing_cash_flow": -56663, "investing_cash_flow": -123367, "net_cash_flow": 5428515, "operating_cash_flow": 5371007, "quarter": 3 }, { "change_in_working_capital": -81025, "financing_cash_flow": 183309, "investing_cash_flow": -107175, "net_cash_flow": 4497424, "operating_cash_flow": 5061190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6813729235223281, "current_ratio": 1.5504432768773386, "debt_to_equity_ratio": 0.9502054902538268, "profit_margin": 0.17856803341770136, "quarter": 1, "return_on_assets": 0.12167142297745198, "return_on_equity": 0.21154526382401417 }, { "asset_turnover_ratio": 0.7013992294829534, "current_ratio": 1.5584339762268429, "debt_to_equity_ratio": 0.9646013640420921, "profit_margin": 0.17496826884710623, "quarter": 2, "return_on_assets": 0.12272260895332655, "return_on_equity": 0.21474672641827292 }, { "asset_turnover_ratio": 0.7220141355230821, "current_ratio": 1.15631471278505, "debt_to_equity_ratio": 0.9586652579505828, "profit_margin": 0.1883761053602826, "quarter": 3, "return_on_assets": 0.1360102108649095, "return_on_equity": 0.23450359178092836 }, { "asset_turnover_ratio": 0.74323495438476, "current_ratio": 1.4640473276571728, "debt_to_equity_ratio": 0.9777662348770214, "profit_margin": 0.180851508626344, "quarter": 4, "return_on_assets": 0.13441516276431578, "return_on_equity": 0.2343425750083999 } ], "income_statement": [ { "depreciation": 1054335, "expenses": 14370196, "income_tax": 1278299, "marketing_expense": 1714134, "net_income": 4680067, "net_profit": 3401768, "operational_expense": 10056134, "product_revenue": 5715655, "quarter": 1, "rd_expense": 1947487, "revenue": 19050263, "salaries_expense": 4438885, "service_revenue": 13334608 }, { "depreciation": 1486504, "expenses": 14921138, "income_tax": 1461244, "marketing_expense": 2001132, "net_income": 4935531, "net_profit": 3474287, "operational_expense": 8740100, "product_revenue": 5749186, "quarter": 2, "rd_expense": 1969975, "revenue": 19856669, "salaries_expense": 6072855, "service_revenue": 14107483 }, { "depreciation": 1472147, "expenses": 15493203, "income_tax": 1305148, "marketing_expense": 2018006, "net_income": 5204008, "net_profit": 3898860, "operational_expense": 8370629, "product_revenue": 5359790, "quarter": 3, "rd_expense": 1741307, "revenue": 20697211, "salaries_expense": 5007408, "service_revenue": 15337421 }, { "depreciation": 1159620, "expenses": 16087201, "income_tax": 1584563, "marketing_expense": 2153261, "net_income": 5486133, "net_profit": 3901570, "operational_expense": 10709747, "product_revenue": 7454346, "quarter": 4, "rd_expense": 2533342, "revenue": 21573334, "salaries_expense": 7411397, "service_revenue": 14118988 } ], "market_conditions": { "gdp_growth": [ 0.009375630976784807, 0.009080099739061414, 0.009231937776937496, 0.0037128923693923264 ], "inflation_rate": [ 0.017424242164003345, 0.012001914292697686, 0.01794449954153265, 0.01137704672819867 ], "interest_rate": [ 0.03574769175163095, 0.03797179266489745, 0.036073938729496616, 0.03398560183241628 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 73046, "billable_hours_per_employee": 95, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 19948762, "net_revenue": 16177946, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 256793 }, { "average_project_size": 61810, "billable_hours_per_employee": 88, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 21092888, "net_revenue": 16652989, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 264333 }, { "average_project_size": 110136, "billable_hours_per_employee": 122, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 19759707, "net_revenue": 17141982, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 272095 }, { "average_project_size": 97135, "billable_hours_per_employee": 120, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 19961196, "net_revenue": 17645334, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 280085 } ], "balance_sheet": [ { "assets": 19273163, "current_assets": 8592006, "current_liabilities": 5630493, "equity": 11490276, "fixed_assets": 10681157, "liabilities": 11014790, "long_term_liabilities": 5384297, "quarter": 1 }, { "assets": 19538141, "current_assets": 7907862, "current_liabilities": 4983344, "equity": 11794696, "fixed_assets": 11630279, "liabilities": 11288294, "long_term_liabilities": 6304950, "quarter": 2 }, { "assets": 19806761, "current_assets": 6406528, "current_liabilities": 6656757, "equity": 11879471, "fixed_assets": 13400233, "liabilities": 11568588, "long_term_liabilities": 4911831, "quarter": 3 }, { "assets": 20079074, "current_assets": 7547166, "current_liabilities": 6013874, "equity": 12212360, "fixed_assets": 12531908, "liabilities": 11855843, "long_term_liabilities": 5841969, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98045, "financing_cash_flow": 10868, "investing_cash_flow": -280974, "net_cash_flow": 3844053, "operating_cash_flow": 4258854, "quarter": 1 }, { "change_in_working_capital": -55563, "financing_cash_flow": -101378, "investing_cash_flow": -269438, "net_cash_flow": 3966614, "operating_cash_flow": 4366561, "quarter": 2 }, { "change_in_working_capital": 38853, "financing_cash_flow": -125080, "investing_cash_flow": -239903, "net_cash_flow": 4657375, "operating_cash_flow": 4770669, "quarter": 3 }, { "change_in_working_capital": -42244, "financing_cash_flow": 134536, "investing_cash_flow": -365740, "net_cash_flow": 4591073, "operating_cash_flow": 4844857, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8394027487859673, "current_ratio": 1.525977565374826, "debt_to_equity_ratio": 0.9586184004631394, "profit_margin": 0.199772146600069, "quarter": 1, "return_on_assets": 0.16768928898697116, "return_on_equity": 0.2812728780405275 }, { "asset_turnover_ratio": 0.8523323175935725, "current_ratio": 1.586858543179038, "debt_to_equity_ratio": 0.9570652774772661, "profit_margin": 0.2128656303081687, "quarter": 2, "return_on_assets": 0.18143225601657803, "return_on_equity": 0.30054602509466966 }, { "asset_turnover_ratio": 0.8654611422836879, "current_ratio": 0.9624097740085751, "debt_to_equity_ratio": 0.973830232002755, "profit_margin": 0.21241989403559053, "quarter": 3, "return_on_assets": 0.1838411641358221, "return_on_equity": 0.3065202145785785 }, { "asset_turnover_ratio": 0.8787922192029374, "current_ratio": 1.2549591162036318, "debt_to_equity_ratio": 0.9708068710716029, "profit_margin": 0.22607273968290995, "quarter": 4, "return_on_assets": 0.19867096460723238, "return_on_equity": 0.32664685613591476 } ], "income_statement": [ { "depreciation": 1026951, "expenses": 11674289, "income_tax": 1271754, "marketing_expense": 1317514, "net_income": 4503657, "net_profit": 3231903, "operational_expense": 6123987, "product_revenue": 5767886, "quarter": 1, "rd_expense": 1286178, "revenue": 16177946, "salaries_expense": 5287150, "service_revenue": 10410060 }, { "depreciation": 821712, "expenses": 11940338, "income_tax": 1167802, "marketing_expense": 2308460, "net_income": 4712651, "net_profit": 3544849, "operational_expense": 6990843, "product_revenue": 3507905, "quarter": 2, "rd_expense": 1312556, "revenue": 16652989, "salaries_expense": 5025032, "service_revenue": 13145084 }, { "depreciation": 1129371, "expenses": 12212450, "income_tax": 1288234, "marketing_expense": 1588897, "net_income": 4929532, "net_profit": 3641298, "operational_expense": 7707088, "product_revenue": 5700126, "quarter": 3, "rd_expense": 1537498, "revenue": 17141982, "salaries_expense": 5153869, "service_revenue": 11441856 }, { "depreciation": 855728, "expenses": 12490764, "income_tax": 1165441, "marketing_expense": 2177150, "net_income": 5154570, "net_profit": 3989129, "operational_expense": 7273624, "product_revenue": 6625930, "quarter": 4, "rd_expense": 1660083, "revenue": 17645334, "salaries_expense": 3780113, "service_revenue": 11019404 } ], "market_conditions": { "gdp_growth": [ 0.023701267492507103, 0.013467793691686089, 0.01695281553417117, 0.02130670510102583 ], "inflation_rate": [ 0.010219031541000248, 0.013078696729445217, 0.008707762429791889, 0.007732415642152919 ], "interest_rate": [ 0.033088507894853916, 0.03455143185592372, 0.03178780570062643, 0.028422929117455066 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "West Cameronland", "name": "Turner-Garcia", "num_employees": 798, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.turner-garcia.com" }

[ { "advertising_kpis": [ { "average_project_size": 159626, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 829168, "net_revenue": 746739, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 936 }, { "average_project_size": 103661, "billable_hours_per_employee": 93, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 859700, "net_revenue": 759073, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 951 }, { "average_project_size": 186281, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 882489, "net_revenue": 771611, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 967 }, { "average_project_size": 57684, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 878811, "net_revenue": 784356, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 983 } ], "balance_sheet": [ { "assets": 861903, "current_assets": 317830, "current_liabilities": 288610, "equity": 493703, "fixed_assets": 544073, "liabilities": 488049, "long_term_liabilities": 199439, "quarter": 1 }, { "assets": 891562, "current_assets": 426085, "current_liabilities": 294965, "equity": 526036, "fixed_assets": 465477, "liabilities": 495121, "long_term_liabilities": 200156, "quarter": 2 }, { "assets": 922242, "current_assets": 348918, "current_liabilities": 299159, "equity": 557072, "fixed_assets": 573324, "liabilities": 502295, "long_term_liabilities": 203136, "quarter": 3 }, { "assets": 953978, "current_assets": 436430, "current_liabilities": 240117, "equity": 577992, "fixed_assets": 517548, "liabilities": 509573, "long_term_liabilities": 269456, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61076, "financing_cash_flow": 108028, "investing_cash_flow": -104426, "net_cash_flow": -95193, "operating_cash_flow": 149609, "quarter": 1 }, { "change_in_working_capital": 83148, "financing_cash_flow": -93454, "investing_cash_flow": -314417, "net_cash_flow": 55382, "operating_cash_flow": 174717, "quarter": 2 }, { "change_in_working_capital": -31933, "financing_cash_flow": -1335, "investing_cash_flow": -350488, "net_cash_flow": -351171, "operating_cash_flow": 194463, "quarter": 3 }, { "change_in_working_capital": -38049, "financing_cash_flow": 44234, "investing_cash_flow": -486931, "net_cash_flow": -136228, "operating_cash_flow": 183098, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8663840362546598, "current_ratio": 1.1012438931429958, "debt_to_equity_ratio": 0.988547770623229, "profit_margin": 0.16049650547246092, "quarter": 1, "return_on_assets": 0.1390516102159988, "return_on_equity": 0.24275525974118042 }, { "asset_turnover_ratio": 0.8513967620872133, "current_ratio": 1.4445273168002983, "debt_to_equity_ratio": 0.9412302580051556, "profit_margin": 0.17072798004934966, "quarter": 2, "return_on_assets": 0.14535724941170663, "return_on_equity": 0.24636146575519546 }, { "asset_turnover_ratio": 0.8366686834908842, "current_ratio": 1.1663296106752596, "debt_to_equity_ratio": 0.9016698021081655, "profit_margin": 0.17771260388978385, "quarter": 3, "return_on_assets": 0.14868657033620242, "return_on_equity": 0.24615310049688371 }, { "asset_turnover_ratio": 0.822195061102038, "current_ratio": 1.8175722668532424, "debt_to_equity_ratio": 0.8816263892925854, "profit_margin": 0.17031424506219114, "quarter": 4, "return_on_assets": 0.14003153112545572, "return_on_equity": 0.23112257609101855 } ], "income_statement": [ { "depreciation": 29760, "expenses": 590268, "income_tax": 36622, "marketing_expense": 94330, "net_income": 156471, "net_profit": 119849, "operational_expense": 363910, "product_revenue": 288619, "quarter": 1, "rd_expense": 88061, "revenue": 746739, "salaries_expense": 221595, "service_revenue": 458120 }, { "depreciation": 45122, "expenses": 594669, "income_tax": 34809, "marketing_expense": 112619, "net_income": 164404, "net_profit": 129595, "operational_expense": 325994, "product_revenue": 296739, "quarter": 2, "rd_expense": 69637, "revenue": 759073, "salaries_expense": 225377, "service_revenue": 462334 }, { "depreciation": 57338, "expenses": 599103, "income_tax": 35383, "marketing_expense": 69931, "net_income": 172508, "net_profit": 137125, "operational_expense": 413782, "product_revenue": 166109, "quarter": 3, "rd_expense": 86185, "revenue": 771611, "salaries_expense": 192732, "service_revenue": 605502 }, { "depreciation": 49511, "expenses": 603570, "income_tax": 47199, "marketing_expense": 68762, "net_income": 180786, "net_profit": 133587, "operational_expense": 373955, "product_revenue": 228017, "quarter": 4, "rd_expense": 84869, "revenue": 784356, "salaries_expense": 293071, "service_revenue": 556339 } ], "market_conditions": { "gdp_growth": [ -0.0146467975649326, -0.009415630245261633, -0.018436796195089783, -0.01061081423590469 ], "inflation_rate": [ 0.03898405655619326, 0.03441308832129241, 0.03136587057555066, 0.03985092107944302 ], "interest_rate": [ 0.045394579838448745, 0.04731970759419748, 0.04595379440024322, 0.05138853346285146 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 152085, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 696472, "net_revenue": 626817, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 785 }, { "average_project_size": 144529, "billable_hours_per_employee": 123, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 770260, "net_revenue": 618496, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 775 }, { "average_project_size": 178232, "billable_hours_per_employee": 133, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 707102, "net_revenue": 610286, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 765 }, { "average_project_size": 197379, "billable_hours_per_employee": 118, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 703662, "net_revenue": 602185, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 755 } ], "balance_sheet": [ { "assets": 631252, "current_assets": 213715, "current_liabilities": 148310, "equity": 431746, "fixed_assets": 417537, "liabilities": 358668, "long_term_liabilities": 210358, "quarter": 1 }, { "assets": 650297, "current_assets": 313934, "current_liabilities": 154454, "equity": 448904, "fixed_assets": 336363, "liabilities": 364164, "long_term_liabilities": 209710, "quarter": 2 }, { "assets": 669916, "current_assets": 250436, "current_liabilities": 204578, "equity": 455099, "fixed_assets": 419480, "liabilities": 369744, "long_term_liabilities": 165166, "quarter": 3 }, { "assets": 690127, "current_assets": 288124, "current_liabilities": 182962, "equity": 473129, "fixed_assets": 402003, "liabilities": 375409, "long_term_liabilities": 192447, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11278, "financing_cash_flow": -18115, "investing_cash_flow": -236144, "net_cash_flow": -334806, "operating_cash_flow": 196495, "quarter": 1 }, { "change_in_working_capital": 18410, "financing_cash_flow": -104386, "investing_cash_flow": -151696, "net_cash_flow": -244876, "operating_cash_flow": 190420, "quarter": 2 }, { "change_in_working_capital": -33589, "financing_cash_flow": 47139, "investing_cash_flow": -445344, "net_cash_flow": -225750, "operating_cash_flow": 176989, "quarter": 3 }, { "change_in_working_capital": -66266, "financing_cash_flow": -163668, "investing_cash_flow": -327699, "net_cash_flow": 82610, "operating_cash_flow": 183576, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9929742796854505, "current_ratio": 1.4410019553637652, "debt_to_equity_ratio": 0.8307384434366503, "profit_margin": 0.25392100086628155, "quarter": 1, "return_on_assets": 0.2521370229322046, "return_on_equity": 0.3686473065181843 }, { "asset_turnover_ratio": 0.951097729191431, "current_ratio": 2.032540432750204, "debt_to_equity_ratio": 0.8112291269402813, "profit_margin": 0.2631722759726821, "quarter": 2, "return_on_assets": 0.25030255406375856, "return_on_equity": 0.36259645714896727 }, { "asset_turnover_ratio": 0.9109888403919297, "current_ratio": 1.2241590004790348, "debt_to_equity_ratio": 0.8124474015543871, "profit_margin": 0.25385966579603664, "quarter": 3, "return_on_assets": 0.23126332256581422, "return_on_equity": 0.34042483064124507 }, { "asset_turnover_ratio": 0.8725712803585427, "current_ratio": 1.5747750899093802, "debt_to_equity_ratio": 0.7934601345510421, "profit_margin": 0.2630603552064565, "quarter": 4, "return_on_assets": 0.22953891095407078, "return_on_equity": 0.33481566338144564 } ], "income_statement": [ { "depreciation": 37333, "expenses": 416619, "income_tax": 51036, "marketing_expense": 73749, "net_income": 210198, "net_profit": 159162, "operational_expense": 283005, "product_revenue": 181646, "quarter": 1, "rd_expense": 43279, "revenue": 626817, "salaries_expense": 186015, "service_revenue": 445171 }, { "depreciation": 27649, "expenses": 412263, "income_tax": 43462, "marketing_expense": 52469, "net_income": 206233, "net_profit": 162771, "operational_expense": 241087, "product_revenue": 210436, "quarter": 2, "rd_expense": 73908, "revenue": 618496, "salaries_expense": 175200, "service_revenue": 408060 }, { "depreciation": 22062, "expenses": 407954, "income_tax": 47405, "marketing_expense": 42978, "net_income": 202332, "net_profit": 154927, "operational_expense": 209688, "product_revenue": 189969, "quarter": 3, "rd_expense": 81361, "revenue": 610286, "salaries_expense": 152863, "service_revenue": 420317 }, { "depreciation": 25165, "expenses": 403689, "income_tax": 40085, "marketing_expense": 71788, "net_income": 198496, "net_profit": 158411, "operational_expense": 241053, "product_revenue": 139877, "quarter": 4, "rd_expense": 75391, "revenue": 602185, "salaries_expense": 198089, "service_revenue": 462308 } ], "market_conditions": { "gdp_growth": [ -0.004507953336508368, -0.003533558041816865, 0.0025459369099599446, 0.0023725768977894603 ], "inflation_rate": [ 0.02532722928036578, 0.028746306772206347, 0.029720191493630616, 0.02392897890191704 ], "interest_rate": [ 0.05635539708149284, 0.061442403830850055, 0.05727574207413096, 0.05781836388499036 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 142187, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 647858, "net_revenue": 560685, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 703 }, { "average_project_size": 185375, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 689565, "net_revenue": 550199, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 689 }, { "average_project_size": 69774, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 650060, "net_revenue": 539910, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 677 }, { "average_project_size": 96356, "billable_hours_per_employee": 116, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 609679, "net_revenue": 529813, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 664 } ], "balance_sheet": [ { "assets": 606510, "current_assets": 185790, "current_liabilities": 172387, "equity": 338470, "fixed_assets": 420720, "liabilities": 354915, "long_term_liabilities": 182528, "quarter": 1 }, { "assets": 625698, "current_assets": 295469, "current_liabilities": 166067, "equity": 344770, "fixed_assets": 330229, "liabilities": 358734, "long_term_liabilities": 192667, "quarter": 2 }, { "assets": 645493, "current_assets": 312218, "current_liabilities": 146940, "equity": 357329, "fixed_assets": 333275, "liabilities": 362594, "long_term_liabilities": 215654, "quarter": 3 }, { "assets": 665915, "current_assets": 305306, "current_liabilities": 160806, "equity": 374127, "fixed_assets": 360609, "liabilities": 366496, "long_term_liabilities": 205690, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46053, "financing_cash_flow": -70590, "investing_cash_flow": -414901, "net_cash_flow": -128832, "operating_cash_flow": 123225, "quarter": 1 }, { "change_in_working_capital": -86810, "financing_cash_flow": 11034, "investing_cash_flow": -329877, "net_cash_flow": -422358, "operating_cash_flow": 107368, "quarter": 2 }, { "change_in_working_capital": -5249, "financing_cash_flow": 84457, "investing_cash_flow": -221951, "net_cash_flow": -60262, "operating_cash_flow": 104504, "quarter": 3 }, { "change_in_working_capital": -67250, "financing_cash_flow": 83673, "investing_cash_flow": -485406, "net_cash_flow": -248150, "operating_cash_flow": 106370, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9244447741999308, "current_ratio": 1.0777494822695446, "debt_to_equity_ratio": 1.0485862853428665, "profit_margin": 0.15494439836985116, "quarter": 1, "return_on_assets": 0.14323753936456118, "return_on_equity": 0.25666971962064583 }, { "asset_turnover_ratio": 0.8793363571563279, "current_ratio": 1.7792156177928187, "debt_to_equity_ratio": 1.0405023638947704, "profit_margin": 0.14141428828478422, "quarter": 2, "return_on_assets": 0.12435072511019693, "return_on_equity": 0.22567508773965253 }, { "asset_turnover_ratio": 0.8364304492845004, "current_ratio": 2.1247992377841296, "debt_to_equity_ratio": 1.01473432047217, "profit_margin": 0.13785630938489749, "quarter": 3, "return_on_assets": 0.11530721479551288, "return_on_equity": 0.20829543641853865 }, { "asset_turnover_ratio": 0.7956165576687715, "current_ratio": 1.8985983110082958, "debt_to_equity_ratio": 0.9796031828764029, "profit_margin": 0.14100824253085523, "quarter": 4, "return_on_assets": 0.1121884925253223, "return_on_equity": 0.19968620281348312 } ], "income_statement": [ { "depreciation": 36350, "expenses": 447297, "income_tax": 26513, "marketing_expense": 80630, "net_income": 113388, "net_profit": 86875, "operational_expense": 229786, "product_revenue": 208923, "quarter": 1, "rd_expense": 80808, "revenue": 560685, "salaries_expense": 141274, "service_revenue": 351762 }, { "depreciation": 29562, "expenses": 441587, "income_tax": 30806, "marketing_expense": 51844, "net_income": 108612, "net_profit": 77806, "operational_expense": 268471, "product_revenue": 205577, "quarter": 2, "rd_expense": 53686, "revenue": 550199, "salaries_expense": 173138, "service_revenue": 344622 }, { "depreciation": 30074, "expenses": 435950, "income_tax": 29530, "marketing_expense": 77282, "net_income": 103960, "net_profit": 74430, "operational_expense": 301735, "product_revenue": 185750, "quarter": 3, "rd_expense": 74780, "revenue": 539910, "salaries_expense": 142434, "service_revenue": 354160 }, { "depreciation": 31662, "expenses": 430385, "income_tax": 24720, "marketing_expense": 44644, "net_income": 99428, "net_profit": 74708, "operational_expense": 289836, "product_revenue": 151751, "quarter": 4, "rd_expense": 49552, "revenue": 529813, "salaries_expense": 211473, "service_revenue": 378062 } ], "market_conditions": { "gdp_growth": [ 0.0014870139002752698, 0.010145880001631401, 0.007616072824478987, 0.01188597031554262 ], "inflation_rate": [ 0.025985346757978367, 0.02059954191562867, 0.026892156356593394, 0.02680139289241097 ], "interest_rate": [ 0.03586087668345371, 0.03826690989399558, 0.04446756025022083, 0.037987720671511856 ], "year": 1995 }, "random_event": { "description": "Turner-Garcia Data Privacy Regulation Impact in 1995", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 174034, "billable_hours_per_employee": 131, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 1322891, "net_revenue": 1047961, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1313 }, { "average_project_size": 180864, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 1347958, "net_revenue": 1041685, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 1305 }, { "average_project_size": 145646, "billable_hours_per_employee": 160, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 1298861, "net_revenue": 1035447, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1298 }, { "average_project_size": 121526, "billable_hours_per_employee": 134, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 1190114, "net_revenue": 1029246, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 1290 } ], "balance_sheet": [ { "assets": 1050600, "current_assets": 485766, "current_liabilities": 274487, "equity": 703323, "fixed_assets": 564834, "liabilities": 508779, "long_term_liabilities": 234292, "quarter": 1 }, { "assets": 1074614, "current_assets": 403734, "current_liabilities": 288622, "equity": 716420, "fixed_assets": 670880, "liabilities": 514537, "long_term_liabilities": 225915, "quarter": 2 }, { "assets": 1099176, "current_assets": 505114, "current_liabilities": 290675, "equity": 734986, "fixed_assets": 594062, "liabilities": 520359, "long_term_liabilities": 229684, "quarter": 3 }, { "assets": 1124300, "current_assets": 542647, "current_liabilities": 236157, "equity": 765646, "fixed_assets": 581653, "liabilities": 526248, "long_term_liabilities": 290091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29114, "financing_cash_flow": -198428, "investing_cash_flow": -313316, "net_cash_flow": -189065, "operating_cash_flow": 204491, "quarter": 1 }, { "change_in_working_capital": 22581, "financing_cash_flow": 156352, "investing_cash_flow": -432083, "net_cash_flow": 16077, "operating_cash_flow": 226049, "quarter": 2 }, { "change_in_working_capital": 75227, "financing_cash_flow": 14747, "investing_cash_flow": -438063, "net_cash_flow": -161236, "operating_cash_flow": 231116, "quarter": 3 }, { "change_in_working_capital": 21299, "financing_cash_flow": 2934, "investing_cash_flow": -456459, "net_cash_flow": -295763, "operating_cash_flow": 232757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9974881020369313, "current_ratio": 1.7697231562879117, "debt_to_equity_ratio": 0.7233930925051506, "profit_margin": 0.1541106968675361, "quarter": 1, "return_on_assets": 0.15372358652198745, "return_on_equity": 0.22962707035032268 }, { "asset_turnover_ratio": 0.9693573692507264, "current_ratio": 1.3988330757877085, "debt_to_equity_ratio": 0.7182058010664135, "profit_margin": 0.15008663847516285, "quarter": 2, "return_on_assets": 0.14548758903196868, "return_on_equity": 0.2182281343346082 }, { "asset_turnover_ratio": 0.9420211139981223, "current_ratio": 1.7377277027608153, "debt_to_equity_ratio": 0.7079849139983618, "profit_margin": 0.15082278474900213, "quarter": 3, "return_on_assets": 0.14207824770555397, "return_on_equity": 0.21247887714868038 }, { "asset_turnover_ratio": 0.915454949746509, "current_ratio": 2.2978230583891226, "debt_to_equity_ratio": 0.6873254741747492, "profit_margin": 0.16283182057545037, "quarter": 4, "return_on_assets": 0.14906519612203148, "return_on_equity": 0.21889228181169887 } ], "income_statement": [ { "depreciation": 42989, "expenses": 820316, "income_tax": 66143, "marketing_expense": 83694, "net_income": 227645, "net_profit": 161502, "operational_expense": 432751, "product_revenue": 409028, "quarter": 1, "rd_expense": 160142, "revenue": 1047961, "salaries_expense": 403446, "service_revenue": 638933 }, { "depreciation": 69706, "expenses": 818595, "income_tax": 66747, "marketing_expense": 152169, "net_income": 223090, "net_profit": 156343, "operational_expense": 504479, "product_revenue": 329113, "quarter": 2, "rd_expense": 123985, "revenue": 1041685, "salaries_expense": 385234, "service_revenue": 712572 }, { "depreciation": 74947, "expenses": 816878, "income_tax": 62400, "marketing_expense": 161318, "net_income": 218569, "net_profit": 156169, "operational_expense": 509062, "product_revenue": 306639, "quarter": 3, "rd_expense": 109936, "revenue": 1035447, "salaries_expense": 290991, "service_revenue": 728808 }, { "depreciation": 65163, "expenses": 815164, "income_tax": 46488, "marketing_expense": 114381, "net_income": 214082, "net_profit": 167594, "operational_expense": 444661, "product_revenue": 270076, "quarter": 4, "rd_expense": 148551, "revenue": 1029246, "salaries_expense": 352939, "service_revenue": 759170 } ], "market_conditions": { "gdp_growth": [ -0.012782281234589828, -0.003096154317072301, -0.003845466190341134, -0.004615816757415571 ], "inflation_rate": [ 0.03816952737544552, 0.034652204962917266, 0.03429529410894156, 0.0328684313752891 ], "interest_rate": [ 0.04547536265422065, 0.0408874302186335, 0.04933920386152503, 0.040492232440580055 ], "year": 1996 }, "random_event": { "description": "Turner-Garcia Economic Slowdown Impact in 1996", "impact": 0.02, "type": "Economic Slowdown Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 148923, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 1518312, "net_revenue": 1268027, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 1589 }, { "average_project_size": 156987, "billable_hours_per_employee": 120, "client_concentration": 0.4, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 1497568, "net_revenue": 1275463, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1598 }, { "average_project_size": 189880, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 1458303, "net_revenue": 1282943, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 1608 }, { "average_project_size": 150573, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 1625927, "net_revenue": 1290466, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 1617 } ], "balance_sheet": [ { "assets": 1810296, "current_assets": 754407, "current_liabilities": 483730, "equity": 1254091, "fixed_assets": 1055889, "liabilities": 881680, "long_term_liabilities": 397950, "quarter": 1 }, { "assets": 1851367, "current_assets": 918169, "current_liabilities": 440347, "equity": 1274041, "fixed_assets": 933198, "liabilities": 888265, "long_term_liabilities": 447918, "quarter": 2 }, { "assets": 1893371, "current_assets": 806758, "current_liabilities": 375385, "equity": 1312266, "fixed_assets": 1086613, "liabilities": 894900, "long_term_liabilities": 519515, "quarter": 3 }, { "assets": 1936328, "current_assets": 857300, "current_liabilities": 398075, "equity": 1368544, "fixed_assets": 1079028, "liabilities": 901584, "long_term_liabilities": 503509, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41197, "financing_cash_flow": 27059, "investing_cash_flow": -308164, "net_cash_flow": -62774, "operating_cash_flow": 393054, "quarter": 1 }, { "change_in_working_capital": 1345, "financing_cash_flow": -101443, "investing_cash_flow": -443191, "net_cash_flow": 153028, "operating_cash_flow": 364289, "quarter": 2 }, { "change_in_working_capital": -47740, "financing_cash_flow": -150419, "investing_cash_flow": -289413, "net_cash_flow": 365835, "operating_cash_flow": 363457, "quarter": 3 }, { "change_in_working_capital": 81333, "financing_cash_flow": 142462, "investing_cash_flow": -309199, "net_cash_flow": -28837, "operating_cash_flow": 382904, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7004528541188845, "current_ratio": 1.559562152440411, "debt_to_equity_ratio": 0.7030430806057933, "profit_margin": 0.25667828839606727, "quarter": 1, "return_on_assets": 0.17979103969737545, "return_on_equity": 0.2595306082253999 }, { "asset_turnover_ratio": 0.6889303957562168, "current_ratio": 2.0851033389576856, "debt_to_equity_ratio": 0.697202837271328, "profit_margin": 0.24378519800260767, "quarter": 2, "return_on_assets": 0.16795103293944422, "return_on_equity": 0.2440572948594276 }, { "asset_turnover_ratio": 0.6775972590686136, "current_ratio": 2.149148207839951, "debt_to_equity_ratio": 0.6819501533987774, "profit_margin": 0.24458997788678064, "quarter": 3, "return_on_assets": 0.16573349861173536, "return_on_equity": 0.23912453725083177 }, { "asset_turnover_ratio": 0.6664501055606281, "current_ratio": 2.1536142686679645, "debt_to_equity_ratio": 0.6587906563471836, "profit_margin": 0.25866624924639625, "quarter": 4, "return_on_assets": 0.17238814911523254, "return_on_equity": 0.2439088549582622 } ], "income_statement": [ { "depreciation": 67579, "expenses": 836270, "income_tax": 106282, "marketing_expense": 115170, "net_income": 431757, "net_profit": 325475, "operational_expense": 536298, "product_revenue": 331553, "quarter": 1, "rd_expense": 153206, "revenue": 1268027, "salaries_expense": 399734, "service_revenue": 936474 }, { "depreciation": 53350, "expenses": 843788, "income_tax": 120736, "marketing_expense": 125856, "net_income": 431675, "net_profit": 310939, "operational_expense": 541674, "product_revenue": 393858, "quarter": 2, "rd_expense": 129020, "revenue": 1275463, "salaries_expense": 320905, "service_revenue": 881605 }, { "depreciation": 49662, "expenses": 851374, "income_tax": 117774, "marketing_expense": 145081, "net_income": 431569, "net_profit": 313795, "operational_expense": 545443, "product_revenue": 445633, "quarter": 3, "rd_expense": 90678, "revenue": 1282943, "salaries_expense": 402140, "service_revenue": 837310 }, { "depreciation": 49104, "expenses": 859029, "income_tax": 97637, "marketing_expense": 89467, "net_income": 431437, "net_profit": 333800, "operational_expense": 434544, "product_revenue": 280122, "quarter": 4, "rd_expense": 165295, "revenue": 1290466, "salaries_expense": 365627, "service_revenue": 1010344 } ], "market_conditions": { "gdp_growth": [ 0.0006174427742180154, -0.0017089270820198031, 0.004194800173770939, -0.005357496661112308 ], "inflation_rate": [ 0.04018997095632266, 0.042754325230476044, 0.03987809702493496, 0.04060471416344813 ], "interest_rate": [ 0.051275565452471326, 0.05563939299096391, 0.06072218522041555, 0.05326468667339754 ], "year": 1997 }, "random_event": { "description": "Turner-Garcia Partnership with Major Brand in 1997", "impact": -0.01, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 112692, "billable_hours_per_employee": 114, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 4432468, "net_revenue": 3930686, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4926 }, { "average_project_size": 197429, "billable_hours_per_employee": 118, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 4562296, "net_revenue": 3822034, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 4790 }, { "average_project_size": 77953, "billable_hours_per_employee": 156, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 4707886, "net_revenue": 3716385, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4657 }, { "average_project_size": 55041, "billable_hours_per_employee": 150, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 4502759, "net_revenue": 3613657, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 4528 } ], "balance_sheet": [ { "assets": 4874742, "current_assets": 1698414, "current_liabilities": 1215967, "equity": 3359286, "fixed_assets": 3176328, "liabilities": 2577923, "long_term_liabilities": 1361956, "quarter": 1 }, { "assets": 4994791, "current_assets": 1518741, "current_liabilities": 1506488, "equity": 3279178, "fixed_assets": 3476050, "liabilities": 2641163, "long_term_liabilities": 1134675, "quarter": 2 }, { "assets": 5117797, "current_assets": 2302972, "current_liabilities": 1370743, "equity": 3305531, "fixed_assets": 2814825, "liabilities": 2705954, "long_term_liabilities": 1335211, "quarter": 3 }, { "assets": 5243833, "current_assets": 2499859, "current_liabilities": 1536578, "equity": 3303134, "fixed_assets": 2743974, "liabilities": 2772335, "long_term_liabilities": 1235757, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13438, "financing_cash_flow": 88415, "investing_cash_flow": -277259, "net_cash_flow": 1095333, "operating_cash_flow": 1196943, "quarter": 1 }, { "change_in_working_capital": -87719, "financing_cash_flow": -175575, "investing_cash_flow": -495442, "net_cash_flow": 784201, "operating_cash_flow": 1098511, "quarter": 2 }, { "change_in_working_capital": 43107, "financing_cash_flow": -194180, "investing_cash_flow": -361798, "net_cash_flow": 856107, "operating_cash_flow": 1110924, "quarter": 3 }, { "change_in_working_capital": 20172, "financing_cash_flow": 47626, "investing_cash_flow": -384697, "net_cash_flow": 813802, "operating_cash_flow": 1026280, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.806337237950234, "current_ratio": 1.3967599449656116, "debt_to_equity_ratio": 0.7674020610332076, "profit_margin": 0.27030065489840704, "quarter": 1, "return_on_assets": 0.21795348348692095, "return_on_equity": 0.31627762566211987 }, { "asset_turnover_ratio": 0.7652039895162781, "current_ratio": 1.0081334866258476, "debt_to_equity_ratio": 0.8054344716877218, "profit_margin": 0.2421616343549011, "quarter": 2, "return_on_assets": 0.1853030487161525, "return_on_equity": 0.2822506128060142 }, { "asset_turnover_ratio": 0.7261688964998025, "current_ratio": 1.6800902868006622, "debt_to_equity_ratio": 0.8186140139057839, "profit_margin": 0.24047239454469868, "quarter": 3, "return_on_assets": 0.17462357338518897, "return_on_equity": 0.27036140335697956 }, { "asset_turnover_ratio": 0.689125111345079, "current_ratio": 1.6269001638706269, "debt_to_equity_ratio": 0.8393044302774274, "profit_margin": 0.23013694990974518, "quarter": 4, "return_on_assets": 0.15859315123117002, "return_on_equity": 0.25177180217332995 } ], "income_statement": [ { "depreciation": 134476, "expenses": 2550486, "income_tax": 317733, "marketing_expense": 256085, "net_income": 1380200, "net_profit": 1062467, "operational_expense": 1387831, "product_revenue": 1060687, "quarter": 1, "rd_expense": 500744, "revenue": 3930686, "salaries_expense": 1100759, "service_revenue": 2869999 }, { "depreciation": 172961, "expenses": 2511665, "income_tax": 384819, "marketing_expense": 396708, "net_income": 1310369, "net_profit": 925550, "operational_expense": 1684543, "product_revenue": 1384912, "quarter": 2, "rd_expense": 294506, "revenue": 3822034, "salaries_expense": 948434, "service_revenue": 2437122 }, { "depreciation": 217236, "expenses": 2473435, "income_tax": 349262, "marketing_expense": 369322, "net_income": 1242950, "net_profit": 893688, "operational_expense": 1492512, "product_revenue": 794933, "quarter": 3, "rd_expense": 295620, "revenue": 3716385, "salaries_expense": 742266, "service_revenue": 2921452 }, { "depreciation": 194644, "expenses": 2435786, "income_tax": 346235, "marketing_expense": 467848, "net_income": 1177871, "net_profit": 831636, "operational_expense": 1498448, "product_revenue": 1230109, "quarter": 4, "rd_expense": 457493, "revenue": 3613657, "salaries_expense": 867167, "service_revenue": 2383548 } ], "market_conditions": { "gdp_growth": [ 0.017360994240512746, -0.001976313738339298, 0.017777656269704338, 0.013682942236512051 ], "inflation_rate": [ 0.038436244521103856, 0.037021218658141605, 0.03600671717684784, 0.03870969383294452 ], "interest_rate": [ 0.04909333874291949, 0.04608257751990508, 0.04726096419941109, 0.045736093369250094 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "West David", "name": "Hanson, Hayes and Rivera", "num_employees": 623, "region": "Europe", "revenue_size": "Large", "website": "www.hanson,hayesandrivera.com" }

[ { "advertising_kpis": [ { "average_project_size": 121531, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 116338749, "net_revenue": 97394292, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 156331 }, { "average_project_size": 160339, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 120803612, "net_revenue": 96797057, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 155372 }, { "average_project_size": 77740, "billable_hours_per_employee": 89, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 114366238, "net_revenue": 96203486, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 154420 }, { "average_project_size": 186832, "billable_hours_per_employee": 103, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 119231285, "net_revenue": 95613554, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 153473 } ], "balance_sheet": [ { "assets": 104730519, "current_assets": 38616098, "current_liabilities": 24923613, "equity": 71943898, "fixed_assets": 66114421, "liabilities": 53080803, "long_term_liabilities": 28157190, "quarter": 1 }, { "assets": 106454155, "current_assets": 50254427, "current_liabilities": 28096365, "equity": 71508990, "fixed_assets": 56199728, "liabilities": 54521772, "long_term_liabilities": 26425407, "quarter": 2 }, { "assets": 108206159, "current_assets": 45059448, "current_liabilities": 32496052, "equity": 72695731, "fixed_assets": 63146711, "liabilities": 56001858, "long_term_liabilities": 23505806, "quarter": 3 }, { "assets": 109986997, "current_assets": 42147183, "current_liabilities": 31047222, "equity": 73178874, "fixed_assets": 67839814, "liabilities": 57522123, "long_term_liabilities": 26474901, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47424, "financing_cash_flow": 90262, "investing_cash_flow": -195192, "net_cash_flow": 25450131, "operating_cash_flow": 25551226, "quarter": 1 }, { "change_in_working_capital": -63209, "financing_cash_flow": 156999, "investing_cash_flow": -397303, "net_cash_flow": 26017655, "operating_cash_flow": 26009012, "quarter": 2 }, { "change_in_working_capital": 31436, "financing_cash_flow": 154380, "investing_cash_flow": -342534, "net_cash_flow": 26371382, "operating_cash_flow": 26659439, "quarter": 3 }, { "change_in_working_capital": 51505, "financing_cash_flow": 138247, "investing_cash_flow": -463888, "net_cash_flow": 24752663, "operating_cash_flow": 24947223, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9299513926785754, "current_ratio": 1.5493780135327893, "debt_to_equity_ratio": 0.7378082711059109, "profit_margin": 0.20837136944329346, "quarter": 1, "return_on_assets": 0.1937752452081327, "return_on_equity": 0.2820834367356631 }, { "asset_turnover_ratio": 0.9092839729928813, "current_ratio": 1.7886451503601979, "debt_to_equity_ratio": 0.762446400095988, "profit_margin": 0.2022438244170998, "quarter": 2, "return_on_assets": 0.1838970681792552, "return_on_equity": 0.2737642777502521 }, { "asset_turnover_ratio": 0.8890758796825974, "current_ratio": 1.3866129953263246, "debt_to_equity_ratio": 0.7703596515179137, "profit_margin": 0.2130009093433475, "quarter": 3, "return_on_assets": 0.18937397084762986, "return_on_equity": 0.2818794132491769 }, { "asset_turnover_ratio": 0.8693168884318208, "current_ratio": 1.3575186533597112, "debt_to_equity_ratio": 0.7860482111271622, "profit_margin": 0.2166429249141811, "quarter": 4, "return_on_assets": 0.18833135338716447, "return_on_equity": 0.2830598350010141 } ], "income_statement": [ { "depreciation": 5257044, "expenses": 71346681, "income_tax": 5753429, "marketing_expense": 8208548, "net_income": 26047611, "net_profit": 20294182, "operational_expense": 47937958, "product_revenue": 21916097, "quarter": 1, "rd_expense": 7862949, "revenue": 97394292, "salaries_expense": 30276966, "service_revenue": 75478195 }, { "depreciation": 6432405, "expenses": 70451702, "income_tax": 6768748, "marketing_expense": 8764232, "net_income": 26345355, "net_profit": 19576607, "operational_expense": 37593507, "product_revenue": 28590659, "quarter": 2, "rd_expense": 7692056, "revenue": 96797057, "salaries_expense": 32757598, "service_revenue": 68206398 }, { "depreciation": 6168009, "expenses": 69567950, "income_tax": 6144106, "marketing_expense": 13185553, "net_income": 26635536, "net_profit": 20491430, "operational_expense": 45755318, "product_revenue": 23093928, "quarter": 3, "rd_expense": 11397189, "revenue": 96203486, "salaries_expense": 22156697, "service_revenue": 73109558 }, { "depreciation": 4233223, "expenses": 68695284, "income_tax": 6204270, "marketing_expense": 10501304, "net_income": 26918270, "net_profit": 20714000, "operational_expense": 40189502, "product_revenue": 22351211, "quarter": 4, "rd_expense": 9832957, "revenue": 95613554, "salaries_expense": 33872066, "service_revenue": 73262343 } ], "market_conditions": { "gdp_growth": [ 0.022042001686598853, 0.023970404620617065, 0.023590908583296544, 0.03148543889697701 ], "inflation_rate": [ 0.017920692345059188, 0.008816663526382267, 0.017601617980693273, 0.018083595544677866 ], "interest_rate": [ 0.021339819086815957, 0.02575685771869382, 0.019168408583721368, 0.022121975873716553 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 91703, "billable_hours_per_employee": 106, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 83901355, "net_revenue": 75957692, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 121922 }, { "average_project_size": 138251, "billable_hours_per_employee": 133, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 96361079, "net_revenue": 75300791, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 120868 }, { "average_project_size": 103540, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 85548271, "net_revenue": 74649572, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 119823 }, { "average_project_size": 52083, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 81873511, "net_revenue": 74003984, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 118786 } ], "balance_sheet": [ { "assets": 106909470, "current_assets": 41468374, "current_liabilities": 18792925, "equity": 73629722, "fixed_assets": 65441096, "liabilities": 46855957, "long_term_liabilities": 28063032, "quarter": 1 }, { "assets": 109282691, "current_assets": 37162369, "current_liabilities": 27219144, "equity": 74288106, "fixed_assets": 72120322, "liabilities": 47892002, "long_term_liabilities": 20672858, "quarter": 2 }, { "assets": 111708594, "current_assets": 39388562, "current_liabilities": 26604697, "equity": 77145950, "fixed_assets": 72320032, "liabilities": 48950955, "long_term_liabilities": 22346258, "quarter": 3 }, { "assets": 114188348, "current_assets": 41278275, "current_liabilities": 29378225, "equity": 77319781, "fixed_assets": 72910073, "liabilities": 50033322, "long_term_liabilities": 20655097, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47070, "financing_cash_flow": -193695, "investing_cash_flow": -273734, "net_cash_flow": 18875616, "operating_cash_flow": 19183848, "quarter": 1 }, { "change_in_working_capital": 56840, "financing_cash_flow": -11491, "investing_cash_flow": -311877, "net_cash_flow": 17065567, "operating_cash_flow": 17279104, "quarter": 2 }, { "change_in_working_capital": -84304, "financing_cash_flow": -164894, "investing_cash_flow": -101333, "net_cash_flow": 17919600, "operating_cash_flow": 18061469, "quarter": 3 }, { "change_in_working_capital": 66206, "financing_cash_flow": 2793, "investing_cash_flow": -279026, "net_cash_flow": 18087389, "operating_cash_flow": 18146921, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7104860963205598, "current_ratio": 2.2065949818881307, "debt_to_equity_ratio": 0.6363728631217703, "profit_margin": 0.1787338272468837, "quarter": 1, "return_on_assets": 0.1269878992010717, "return_on_equity": 0.18438490097789587 }, { "asset_turnover_ratio": 0.6890459075536491, "current_ratio": 1.365302634057853, "debt_to_equity_ratio": 0.6446792707300951, "profit_margin": 0.17127863902518634, "quarter": 2, "return_on_assets": 0.11801884527166338, "return_on_equity": 0.17361348531351709 }, { "asset_turnover_ratio": 0.6682527218989078, "current_ratio": 1.4805115803423734, "debt_to_equity_ratio": 0.6345239769553683, "profit_margin": 0.19274472196572004, "quarter": 3, "return_on_assets": 0.12880218508524063, "return_on_equity": 0.1865076650167637 }, { "asset_turnover_ratio": 0.6480870009609037, "current_ratio": 1.4050636142925585, "debt_to_equity_ratio": 0.6470960128560116, "profit_margin": 0.17789251724609853, "quarter": 4, "return_on_assets": 0.11528982799540984, "return_on_equity": 0.17026373884840673 } ], "income_statement": [ { "depreciation": 5607639, "expenses": 57697475, "income_tax": 4684008, "marketing_expense": 8189941, "net_income": 18260217, "net_profit": 13576209, "operational_expense": 36026403, "product_revenue": 23102216, "quarter": 1, "rd_expense": 8697334, "revenue": 75957692, "salaries_expense": 20375158, "service_revenue": 52855476 }, { "depreciation": 4381687, "expenses": 56909424, "income_tax": 5493950, "marketing_expense": 7764089, "net_income": 18391367, "net_profit": 12897417, "operational_expense": 32269842, "product_revenue": 15499474, "quarter": 2, "rd_expense": 8564190, "revenue": 75300791, "salaries_expense": 23761189, "service_revenue": 59801317 }, { "depreciation": 3673158, "expenses": 56132137, "income_tax": 4129124, "marketing_expense": 5767816, "net_income": 18517435, "net_profit": 14388311, "operational_expense": 28907290, "product_revenue": 18474276, "quarter": 3, "rd_expense": 7917115, "revenue": 74649572, "salaries_expense": 19146394, "service_revenue": 56175296 }, { "depreciation": 4982166, "expenses": 55365466, "income_tax": 5473763, "marketing_expense": 7615582, "net_income": 18638518, "net_profit": 13164755, "operational_expense": 34961929, "product_revenue": 20115813, "quarter": 4, "rd_expense": 9065623, "revenue": 74003984, "salaries_expense": 19685598, "service_revenue": 53888171 } ], "market_conditions": { "gdp_growth": [ 0.010472367418808647, 0.0179466163545688, 0.02366326822518696, 0.02082926455724888 ], "inflation_rate": [ 0.01862396312698081, 0.012520015309774698, 0.011952915741542777, 0.019471052449751593 ], "interest_rate": [ 0.037837622759219126, 0.03921860640572803, 0.03373906088936304, 0.031250353361648685 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 87925, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 88886392, "net_revenue": 76099066, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 122149 }, { "average_project_size": 197772, "billable_hours_per_employee": 140, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 84316474, "net_revenue": 76356858, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 122563 }, { "average_project_size": 143863, "billable_hours_per_employee": 124, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 87734020, "net_revenue": 76615524, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 122978 }, { "average_project_size": 79874, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 90527692, "net_revenue": 76875066, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 123395 } ], "balance_sheet": [ { "assets": 110149804, "current_assets": 48005047, "current_liabilities": 29858319, "equity": 68251245, "fixed_assets": 62144757, "liabilities": 58824201, "long_term_liabilities": 28965882, "quarter": 1 }, { "assets": 113307415, "current_assets": 46431074, "current_liabilities": 27005846, "equity": 72037067, "fixed_assets": 66876341, "liabilities": 59426622, "long_term_liabilities": 32420776, "quarter": 2 }, { "assets": 116555543, "current_assets": 45847318, "current_liabilities": 26882952, "equity": 75154513, "fixed_assets": 70708225, "liabilities": 60035212, "long_term_liabilities": 33152260, "quarter": 3 }, { "assets": 119896784, "current_assets": 38597457, "current_liabilities": 31167265, "equity": 79006495, "fixed_assets": 81299327, "liabilities": 60650035, "long_term_liabilities": 29482770, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73185, "financing_cash_flow": -159844, "investing_cash_flow": -414115, "net_cash_flow": 21075870, "operating_cash_flow": 21428104, "quarter": 1 }, { "change_in_working_capital": 73465, "financing_cash_flow": -181027, "investing_cash_flow": -141386, "net_cash_flow": 23011314, "operating_cash_flow": 23059500, "quarter": 2 }, { "change_in_working_capital": -16205, "financing_cash_flow": -105001, "investing_cash_flow": -407893, "net_cash_flow": 21358165, "operating_cash_flow": 21649665, "quarter": 3 }, { "change_in_working_capital": 71990, "financing_cash_flow": 159800, "investing_cash_flow": -462636, "net_cash_flow": 24453125, "operating_cash_flow": 24779594, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6908688280552909, "current_ratio": 1.607761207186513, "debt_to_equity_ratio": 0.8618773327871162, "profit_margin": 0.22241589666816672, "quarter": 1, "return_on_assets": 0.15366020987200305, "return_on_equity": 0.24799023080091798 }, { "asset_turnover_ratio": 0.6738910953003384, "current_ratio": 1.7192971477360866, "debt_to_equity_ratio": 0.8249450522465053, "profit_margin": 0.23778183748734136, "quarter": 2, "return_on_assets": 0.16023906290687154, "return_on_equity": 0.2520407167604422 }, { "asset_turnover_ratio": 0.6573305913044393, "current_ratio": 1.7054420957936465, "debt_to_equity_ratio": 0.7988237778880957, "profit_margin": 0.24321679246101613, "quarter": 3, "return_on_assets": 0.15987383800356883, "return_on_equity": 0.24794495042499975 }, { "asset_turnover_ratio": 0.6411770477513392, "current_ratio": 1.2383973056346138, "debt_to_equity_ratio": 0.7676588488073037, "profit_margin": 0.25703712566568726, "quarter": 4, "return_on_assets": 0.16480630539681532, "return_on_equity": 0.25010280483901987 } ], "income_statement": [ { "depreciation": 4502462, "expenses": 52013442, "income_tax": 7159982, "marketing_expense": 5770824, "net_income": 24085624, "net_profit": 16925642, "operational_expense": 32403748, "product_revenue": 28176356, "quarter": 1, "rd_expense": 6614000, "revenue": 76099066, "salaries_expense": 22094650, "service_revenue": 47922710 }, { "depreciation": 4903226, "expenses": 51811176, "income_tax": 6389408, "marketing_expense": 9499857, "net_income": 24545682, "net_profit": 18156274, "operational_expense": 35270292, "product_revenue": 19117177, "quarter": 2, "rd_expense": 7663728, "revenue": 76356858, "salaries_expense": 16410929, "service_revenue": 57239681 }, { "depreciation": 3015483, "expenses": 51609696, "income_tax": 6371646, "marketing_expense": 9385613, "net_income": 25005828, "net_profit": 18634182, "operational_expense": 34988256, "product_revenue": 29274799, "quarter": 3, "rd_expense": 9443208, "revenue": 76615524, "salaries_expense": 22421551, "service_revenue": 47340725 }, { "depreciation": 5019848, "expenses": 51409001, "income_tax": 5706319, "marketing_expense": 9421024, "net_income": 25466065, "net_profit": 19759746, "operational_expense": 29758084, "product_revenue": 26321308, "quarter": 4, "rd_expense": 5582441, "revenue": 76875066, "salaries_expense": 22556889, "service_revenue": 50553758 } ], "market_conditions": { "gdp_growth": [ 0.026687068868002678, 0.02518544610680929, 0.030741486927131172, 0.030936724187867713 ], "inflation_rate": [ 0.01290852551293787, 0.01275891606268393, 0.014502657123101422, 0.015511806860735689 ], "interest_rate": [ 0.0232184940990035, 0.02482290723321548, 0.019411030504374635, 0.026195483735629393 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 60105, "billable_hours_per_employee": 113, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 94342213, "net_revenue": 78222115, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 125557 }, { "average_project_size": 114519, "billable_hours_per_employee": 81, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 88220991, "net_revenue": 77714278, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 124742 }, { "average_project_size": 159284, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 95821785, "net_revenue": 77209739, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 123932 }, { "average_project_size": 110280, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 96811817, "net_revenue": 76708476, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 123128 } ], "balance_sheet": [ { "assets": 99213862, "current_assets": 31045259, "current_liabilities": 23852890, "equity": 56445647, "fixed_assets": 68168603, "liabilities": 56812281, "long_term_liabilities": 32959391, "quarter": 1 }, { "assets": 101220908, "current_assets": 31213355, "current_liabilities": 29455965, "equity": 55702038, "fixed_assets": 70007553, "liabilities": 58177663, "long_term_liabilities": 28721698, "quarter": 2 }, { "assets": 103268555, "current_assets": 36614858, "current_liabilities": 26779299, "equity": 56777339, "fixed_assets": 66653697, "liabilities": 59575859, "long_term_liabilities": 32796560, "quarter": 3 }, { "assets": 105357626, "current_assets": 45697648, "current_liabilities": 33439748, "equity": 56138098, "fixed_assets": 59659978, "liabilities": 61007658, "long_term_liabilities": 27567910, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14575, "financing_cash_flow": 328, "investing_cash_flow": -221449, "net_cash_flow": 17308668, "operating_cash_flow": 17623506, "quarter": 1 }, { "change_in_working_capital": -82141, "financing_cash_flow": -27749, "investing_cash_flow": -388179, "net_cash_flow": 17174121, "operating_cash_flow": 17112062, "quarter": 2 }, { "change_in_working_capital": 7865, "financing_cash_flow": 80583, "investing_cash_flow": -402856, "net_cash_flow": 18688198, "operating_cash_flow": 19006916, "quarter": 3 }, { "change_in_working_capital": -68878, "financing_cash_flow": -174849, "investing_cash_flow": -212997, "net_cash_flow": 16961930, "operating_cash_flow": 17346293, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.788419213032953, "current_ratio": 1.3015302967481088, "debt_to_equity_ratio": 1.0064953458678576, "profit_margin": 0.17954086258086988, "quarter": 1, "return_on_assets": 0.14155346558326698, "return_on_equity": 0.248806892053164 }, { "asset_turnover_ratio": 0.76776902653353, "current_ratio": 1.0596615999509778, "debt_to_equity_ratio": 1.0444440650448015, "profit_margin": 0.1628888966838243, "quarter": 2, "return_on_assets": 0.12506104964006054, "return_on_equity": 0.22725906366298482 }, { "asset_turnover_ratio": 0.7476597208124003, "current_ratio": 1.3672821682150829, "debt_to_equity_ratio": 1.0492893828645262, "profit_margin": 0.16946881532652247, "quarter": 3, "return_on_assets": 0.12670500715343602, "return_on_equity": 0.23045537586747417 }, { "asset_turnover_ratio": 0.7280771113806228, "current_ratio": 1.3665667576203027, "debt_to_equity_ratio": 1.0867425184230501, "profit_margin": 0.15367441272070118, "quarter": 4, "return_on_assets": 0.11188682250680174, "return_on_equity": 0.20998449217143053 } ], "income_statement": [ { "depreciation": 3579440, "expenses": 59373608, "income_tax": 4804441, "marketing_expense": 7429450, "net_income": 18848507, "net_profit": 14044066, "operational_expense": 32834891, "product_revenue": 25095812, "quarter": 1, "rd_expense": 8586578, "revenue": 78222115, "salaries_expense": 27252906, "service_revenue": 53126303 }, { "depreciation": 4453269, "expenses": 59689663, "income_tax": 5365822, "marketing_expense": 6950356, "net_income": 18024615, "net_profit": 12658793, "operational_expense": 33491602, "product_revenue": 16072315, "quarter": 2, "rd_expense": 7785683, "revenue": 77714278, "salaries_expense": 28106524, "service_revenue": 61641963 }, { "depreciation": 5922273, "expenses": 60007400, "income_tax": 4117696, "marketing_expense": 11613948, "net_income": 17202339, "net_profit": 13084643, "operational_expense": 33620640, "product_revenue": 19490367, "quarter": 3, "rd_expense": 6937021, "revenue": 77209739, "salaries_expense": 28082953, "service_revenue": 57719372 }, { "depreciation": 5558163, "expenses": 60326829, "income_tax": 4593517, "marketing_expense": 7201631, "net_income": 16381647, "net_profit": 11788130, "operational_expense": 37596783, "product_revenue": 21437429, "quarter": 4, "rd_expense": 11917868, "revenue": 76708476, "salaries_expense": 19253090, "service_revenue": 55271047 } ], "market_conditions": { "gdp_growth": [ 0.013807375894345247, 0.018657811541005126, 0.018126543685156392, 0.012144584752054717 ], "inflation_rate": [ 0.007900958805737018, 0.005983233171084639, 0.005488756408229965, 0.009076684769386816 ], "interest_rate": [ 0.024978307470497035, 0.024569733924552417, 0.023650618355733434, 0.025551363204450683 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 130359, "billable_hours_per_employee": 80, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 41301525, "net_revenue": 35465769, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 56927 }, { "average_project_size": 181848, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 41516325, "net_revenue": 35355783, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 56751 }, { "average_project_size": 127378, "billable_hours_per_employee": 88, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 39263472, "net_revenue": 35246138, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 56575 }, { "average_project_size": 194149, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 43353726, "net_revenue": 35136833, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 56399 } ], "balance_sheet": [ { "assets": 37886738, "current_assets": 16310547, "current_liabilities": 10644185, "equity": 20755753, "fixed_assets": 21576191, "liabilities": 22601916, "long_term_liabilities": 11957731, "quarter": 1 }, { "assets": 38722787, "current_assets": 17699502, "current_liabilities": 9449713, "equity": 21454188, "fixed_assets": 21023285, "liabilities": 22856634, "long_term_liabilities": 13406921, "quarter": 2 }, { "assets": 39577284, "current_assets": 16852190, "current_liabilities": 10224062, "equity": 22320722, "fixed_assets": 22725094, "liabilities": 23114222, "long_term_liabilities": 12890160, "quarter": 3 }, { "assets": 40450638, "current_assets": 19147950, "current_liabilities": 9990883, "equity": 22496206, "fixed_assets": 21302688, "liabilities": 23374714, "long_term_liabilities": 13383831, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39724, "financing_cash_flow": -130544, "investing_cash_flow": -256542, "net_cash_flow": 7570343, "operating_cash_flow": 7957200, "quarter": 1 }, { "change_in_working_capital": 89484, "financing_cash_flow": -11531, "investing_cash_flow": -401005, "net_cash_flow": 7840393, "operating_cash_flow": 8091689, "quarter": 2 }, { "change_in_working_capital": 22181, "financing_cash_flow": -89215, "investing_cash_flow": -256577, "net_cash_flow": 8266759, "operating_cash_flow": 8358252, "quarter": 3 }, { "change_in_working_capital": 97376, "financing_cash_flow": 10536, "investing_cash_flow": -429186, "net_cash_flow": 7489392, "operating_cash_flow": 7817488, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.936099829972166, "current_ratio": 1.5323434344668003, "debt_to_equity_ratio": 1.0889470500058465, "profit_margin": 0.15425947763884662, "quarter": 1, "return_on_assets": 0.14440227078931947, "return_on_equity": 0.2635862452207829 }, { "asset_turnover_ratio": 0.913048510687002, "current_ratio": 1.873020058916075, "debt_to_equity_ratio": 1.0653693348823083, "profit_margin": 0.15805151310041698, "quarter": 2, "return_on_assets": 0.1443086986481629, "return_on_equity": 0.26046359806299824 }, { "asset_turnover_ratio": 0.8905648502812876, "current_ratio": 1.6482871484934265, "debt_to_equity_ratio": 1.0355499253115559, "profit_margin": 0.1661929599208855, "quarter": 3, "return_on_assets": 0.14800560846974745, "return_on_equity": 0.26243147511088577 }, { "asset_turnover_ratio": 0.8686348284543745, "current_ratio": 1.916542311625509, "debt_to_equity_ratio": 1.0390513849313079, "profit_margin": 0.1542621100769099, "quarter": 4, "return_on_assets": 0.13399744152366644, "return_on_equity": 0.2409420504061885 } ], "income_statement": [ { "depreciation": 2486269, "expenses": 27845692, "income_tax": 2149146, "marketing_expense": 4750343, "net_income": 7620077, "net_profit": 5470931, "operational_expense": 15464211, "product_revenue": 13487330, "quarter": 1, "rd_expense": 4306535, "revenue": 35465769, "salaries_expense": 10738602, "service_revenue": 21978439 }, { "depreciation": 2503654, "expenses": 27742956, "income_tax": 2024792, "marketing_expense": 3663589, "net_income": 7612827, "net_profit": 5588035, "operational_expense": 18411507, "product_revenue": 12896960, "quarter": 2, "rd_expense": 5453684, "revenue": 35355783, "salaries_expense": 9389775, "service_revenue": 22458823 }, { "depreciation": 2500592, "expenses": 27640600, "income_tax": 1747878, "marketing_expense": 3932313, "net_income": 7605538, "net_profit": 5857660, "operational_expense": 14592743, "product_revenue": 9572486, "quarter": 3, "rd_expense": 5319347, "revenue": 35246138, "salaries_expense": 11234557, "service_revenue": 25673652 }, { "depreciation": 2397206, "expenses": 27538621, "income_tax": 2177930, "marketing_expense": 3889033, "net_income": 7598212, "net_profit": 5420282, "operational_expense": 17556280, "product_revenue": 10372465, "quarter": 4, "rd_expense": 4755858, "revenue": 35136833, "salaries_expense": 8676421, "service_revenue": 24764368 } ], "market_conditions": { "gdp_growth": [ 0.015347061693123977, 0.028811043260305945, 0.021215897786506833, 0.026118271809240638 ], "inflation_rate": [ 0.016159004790582052, 0.02219474124574333, 0.02310079948936278, 0.017720039130834878 ], "interest_rate": [ 0.03681216732002781, 0.03832277474983535, 0.033778458836396394, 0.03161093065265803 ], "year": 2013 }, "random_event": { "description": "Hanson, Hayes and Rivera Partnership with Major Brand in 2013", "impact": 0, "type": "Partnership with Major Brand" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 129666, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 90883918, "net_revenue": 77934742, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 125096 }, { "average_project_size": 166073, "billable_hours_per_employee": 128, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 90157735, "net_revenue": 77224724, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 123956 }, { "average_project_size": 124970, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 84509924, "net_revenue": 76521174, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 122827 }, { "average_project_size": 173177, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 90029055, "net_revenue": 75824035, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 121708 } ], "balance_sheet": [ { "assets": 79485511, "current_assets": 29076552, "current_liabilities": 21679173, "equity": 56656169, "fixed_assets": 50408959, "liabilities": 43589141, "long_term_liabilities": 21909968, "quarter": 1 }, { "assets": 81116238, "current_assets": 24648553, "current_liabilities": 22277207, "equity": 57631267, "fixed_assets": 56467685, "liabilities": 44136821, "long_term_liabilities": 21859614, "quarter": 2 }, { "assets": 82780422, "current_assets": 25336478, "current_liabilities": 20398657, "equity": 57880256, "fixed_assets": 57443944, "liabilities": 44691382, "long_term_liabilities": 24292725, "quarter": 3 }, { "assets": 84478748, "current_assets": 28969079, "current_liabilities": 24760149, "equity": 59860148, "fixed_assets": 55509669, "liabilities": 45252911, "long_term_liabilities": 20492762, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76987, "financing_cash_flow": 167002, "investing_cash_flow": -455924, "net_cash_flow": 25164358, "operating_cash_flow": 25609421, "quarter": 1 }, { "change_in_working_capital": 23830, "financing_cash_flow": 168619, "investing_cash_flow": -352652, "net_cash_flow": 22951896, "operating_cash_flow": 23362107, "quarter": 2 }, { "change_in_working_capital": 69141, "financing_cash_flow": 127274, "investing_cash_flow": -485824, "net_cash_flow": 22469967, "operating_cash_flow": 22913518, "quarter": 3 }, { "change_in_working_capital": 89672, "financing_cash_flow": 6239, "investing_cash_flow": -474717, "net_cash_flow": 23409501, "operating_cash_flow": 23479197, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9804899159546197, "current_ratio": 1.3412205345655943, "debt_to_equity_ratio": 0.7693626619900826, "profit_margin": 0.2663741287550551, "quarter": 1, "return_on_assets": 0.26117714711552903, "return_on_equity": 0.36641727399535257 }, { "asset_turnover_ratio": 0.9520254625220662, "current_ratio": 1.106447186130649, "debt_to_equity_ratio": 0.7658485280221238, "profit_margin": 0.26742536496472297, "quarter": 2, "return_on_assets": 0.2545957567706727, "return_on_equity": 0.35834454238182895 }, { "asset_turnover_ratio": 0.924387338832363, "current_ratio": 1.242065985030289, "debt_to_equity_ratio": 0.7721351819867556, "profit_margin": 0.2586371191848154, "quarter": 3, "return_on_assets": 0.23908087832652025, "return_on_equity": 0.34193380208961066 }, { "asset_turnover_ratio": 0.8975515948697536, "current_ratio": 1.1699880723658005, "debt_to_equity_ratio": 0.7559772655423438, "profit_margin": 0.2721341722317996, "quarter": 4, "return_on_assets": 0.24425446030521192, "return_on_equity": 0.34470865324288874 } ], "income_statement": [ { "depreciation": 4849622, "expenses": 49295404, "income_tax": 7879539, "marketing_expense": 6580745, "net_income": 28639338, "net_profit": 20759799, "operational_expense": 29746680, "product_revenue": 21210609, "quarter": 1, "rd_expense": 7237496, "revenue": 77934742, "salaries_expense": 15955888, "service_revenue": 56724133 }, { "depreciation": 2710257, "expenses": 48819923, "income_tax": 7752951, "marketing_expense": 7640566, "net_income": 28404801, "net_profit": 20651850, "operational_expense": 24564922, "product_revenue": 24861397, "quarter": 2, "rd_expense": 9208702, "revenue": 77224724, "salaries_expense": 20301746, "service_revenue": 52363327 }, { "depreciation": 3122302, "expenses": 48349030, "income_tax": 8380928, "marketing_expense": 6055342, "net_income": 28172144, "net_profit": 19791216, "operational_expense": 28205248, "product_revenue": 24067832, "quarter": 3, "rd_expense": 9471369, "revenue": 76521174, "salaries_expense": 17313776, "service_revenue": 52453342 }, { "depreciation": 2844886, "expenses": 47882678, "income_tax": 7307046, "marketing_expense": 7185282, "net_income": 27941357, "net_profit": 20634311, "operational_expense": 27844683, "product_revenue": 27420110, "quarter": 4, "rd_expense": 9106980, "revenue": 75824035, "salaries_expense": 15424507, "service_revenue": 48403925 } ], "market_conditions": { "gdp_growth": [ 0.034245948129726846, 0.024903878808682313, 0.037281776054332735, 0.03267993358168815 ], "inflation_rate": [ 0.01861566320503813, 0.02024846906677181, 0.014880530881143168, 0.017849121782697527 ], "interest_rate": [ 0.016334947152647182, 0.022308551504843482, 0.017457068790550395, 0.018540992695624762 ], "year": 2014 }, "random_event": { "description": "Hanson, Hayes and Rivera Expansion to New Market in 2014", "impact": 0.03, "type": "Expansion to New Market" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 89042, "billable_hours_per_employee": 134, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 52781279, "net_revenue": 45658285, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 73288 }, { "average_project_size": 193671, "billable_hours_per_employee": 156, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 59828286, "net_revenue": 46052837, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 73921 }, { "average_project_size": 149818, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 53260273, "net_revenue": 46450799, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 74560 }, { "average_project_size": 182885, "billable_hours_per_employee": 128, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 52309090, "net_revenue": 46852200, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 75204 } ], "balance_sheet": [ { "assets": 48315801, "current_assets": 15184526, "current_liabilities": 15061580, "equity": 31051017, "fixed_assets": 33131275, "liabilities": 28224832, "long_term_liabilities": 13163252, "quarter": 1 }, { "assets": 49715058, "current_assets": 16373527, "current_liabilities": 12429726, "equity": 30692148, "fixed_assets": 33341531, "liabilities": 28867417, "long_term_liabilities": 16437691, "quarter": 2 }, { "assets": 51154838, "current_assets": 15440229, "current_liabilities": 11913529, "equity": 31467513, "fixed_assets": 35714609, "liabilities": 29524632, "long_term_liabilities": 17611103, "quarter": 3 }, { "assets": 52636314, "current_assets": 23103566, "current_liabilities": 15957602, "equity": 33327526, "fixed_assets": 29532748, "liabilities": 30196809, "long_term_liabilities": 14239207, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33697, "financing_cash_flow": -114143, "investing_cash_flow": -280109, "net_cash_flow": 13186448, "operating_cash_flow": 13444603, "quarter": 1 }, { "change_in_working_capital": -38706, "financing_cash_flow": -170758, "investing_cash_flow": -402033, "net_cash_flow": 12123818, "operating_cash_flow": 12238900, "quarter": 2 }, { "change_in_working_capital": -82231, "financing_cash_flow": -77916, "investing_cash_flow": -452912, "net_cash_flow": 12250815, "operating_cash_flow": 12415314, "quarter": 3 }, { "change_in_working_capital": -47326, "financing_cash_flow": -94543, "investing_cash_flow": -265987, "net_cash_flow": 13230394, "operating_cash_flow": 13392238, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9449969586554097, "current_ratio": 1.0081628886212468, "debt_to_equity_ratio": 0.908982530266239, "profit_margin": 0.24004510900924114, "quarter": 1, "return_on_assets": 0.22684189795383916, "return_on_equity": 0.3529690509009737 }, { "asset_turnover_ratio": 0.9263357793930362, "current_ratio": 1.3172878468922002, "debt_to_equity_ratio": 0.9405473021959884, "profit_margin": 0.21376548419807448, "quarter": 2, "return_on_assets": 0.1980186164119531, "return_on_equity": 0.32075001723567864 }, { "asset_turnover_ratio": 0.9080431258525342, "current_ratio": 1.29602479668283, "debt_to_equity_ratio": 0.9382575610598779, "profit_margin": 0.21177906972063065, "quarter": 3, "return_on_assets": 0.19230452845926324, "return_on_equity": 0.3126178735510493 }, { "asset_turnover_ratio": 0.8901117202089797, "current_ratio": 1.447809388904423, "debt_to_equity_ratio": 0.9060621241432683, "profit_margin": 0.23239081622634583, "quarter": 4, "return_on_assets": 0.20685378919200156, "return_on_equity": 0.3266975472466813 } ], "income_statement": [ { "depreciation": 2484555, "expenses": 31764286, "income_tax": 2933951, "marketing_expense": 5235327, "net_income": 13893999, "net_profit": 10960048, "operational_expense": 17698823, "product_revenue": 11855472, "quarter": 1, "rd_expense": 5594677, "revenue": 45658285, "salaries_expense": 12558424, "service_revenue": 33802813 }, { "depreciation": 2394393, "expenses": 32235177, "income_tax": 3973153, "marketing_expense": 4189544, "net_income": 13817660, "net_profit": 9844507, "operational_expense": 19265254, "product_revenue": 15352343, "quarter": 2, "rd_expense": 4542444, "revenue": 46052837, "salaries_expense": 10529250, "service_revenue": 30700494 }, { "depreciation": 2578007, "expenses": 32713050, "income_tax": 3900442, "marketing_expense": 3976846, "net_income": 13737749, "net_profit": 9837307, "operational_expense": 20488154, "product_revenue": 10758541, "quarter": 3, "rd_expense": 5889859, "revenue": 46450799, "salaries_expense": 10354998, "service_revenue": 35692258 }, { "depreciation": 2504217, "expenses": 33198006, "income_tax": 2766173, "marketing_expense": 4091517, "net_income": 13654194, "net_profit": 10888021, "operational_expense": 18771768, "product_revenue": 15454679, "quarter": 4, "rd_expense": 3466949, "revenue": 46852200, "salaries_expense": 12591986, "service_revenue": 31397521 } ], "market_conditions": { "gdp_growth": [ 0.02884792257224994, 0.028704206024196356, 0.014689108822657181, 0.025913024389621786 ], "inflation_rate": [ 0.0116509974737527, 0.017941175924954415, 0.017349540822485205, 0.014524732244552984 ], "interest_rate": [ 0.031033463440447148, 0.03520133095861332, 0.038412696895909315, 0.03330292931445049 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 152862, "billable_hours_per_employee": 109, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 111453374, "net_revenue": 95297077, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 152965 }, { "average_project_size": 79531, "billable_hours_per_employee": 84, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 117298367, "net_revenue": 93758192, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 150495 }, { "average_project_size": 142230, "billable_hours_per_employee": 134, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 117657628, "net_revenue": 92244158, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 148064 }, { "average_project_size": 187777, "billable_hours_per_employee": 80, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 106097983, "net_revenue": 90754573, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 145673 } ], "balance_sheet": [ { "assets": 139056539, "current_assets": 42242736, "current_liabilities": 32009542, "equity": 97603700, "fixed_assets": 96813803, "liabilities": 64888013, "long_term_liabilities": 32878471, "quarter": 1 }, { "assets": 143213943, "current_assets": 48906264, "current_liabilities": 32864913, "equity": 98988638, "fixed_assets": 94307679, "liabilities": 66178970, "long_term_liabilities": 33314057, "quarter": 2 }, { "assets": 147495641, "current_assets": 62469085, "current_liabilities": 29761174, "equity": 101792024, "fixed_assets": 85026556, "liabilities": 67495611, "long_term_liabilities": 37734437, "quarter": 3 }, { "assets": 151905351, "current_assets": 48207803, "current_liabilities": 35574112, "equity": 105148114, "fixed_assets": 103697548, "liabilities": 68838447, "long_term_liabilities": 33264335, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52963, "financing_cash_flow": -95719, "investing_cash_flow": -157546, "net_cash_flow": 27708974, "operating_cash_flow": 28014859, "quarter": 1 }, { "change_in_working_capital": -73445, "financing_cash_flow": 197679, "investing_cash_flow": -409020, "net_cash_flow": 26076242, "operating_cash_flow": 26151434, "quarter": 2 }, { "change_in_working_capital": 97966, "financing_cash_flow": -159646, "investing_cash_flow": -248570, "net_cash_flow": 27920450, "operating_cash_flow": 28126461, "quarter": 3 }, { "change_in_working_capital": 95296, "financing_cash_flow": 67826, "investing_cash_flow": -428089, "net_cash_flow": 25416880, "operating_cash_flow": 25832107, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6853117277713924, "current_ratio": 1.3196919843464177, "debt_to_equity_ratio": 0.6648109958946229, "profit_margin": 0.24591702849395894, "quarter": 1, "return_on_assets": 0.16852982368560174, "return_on_equity": 0.240105385349121 }, { "asset_turnover_ratio": 0.654672233973755, "current_ratio": 1.488099603367275, "debt_to_equity_ratio": 0.6685511725093136, "profit_margin": 0.23415196615566136, "quarter": 2, "return_on_assets": 0.15329279077247387, "return_on_equity": 0.2217796450538091 }, { "asset_turnover_ratio": 0.6254026042708611, "current_ratio": 2.0990127943205468, "debt_to_equity_ratio": 0.6630736706836677, "profit_margin": 0.23624253798273057, "quarter": 3, "return_on_assets": 0.14774669849395752, "return_on_equity": 0.21408351208342216 }, { "asset_turnover_ratio": 0.5974415805800021, "current_ratio": 1.3551372132633979, "debt_to_equity_ratio": 0.6546807582302427, "profit_margin": 0.24330685793651413, "quarter": 4, "return_on_assets": 0.145361633771545, "return_on_equity": 0.2100010086723952 } ], "income_statement": [ { "depreciation": 4579685, "expenses": 65606536, "income_tax": 6255367, "marketing_expense": 9389537, "net_income": 29690541, "net_profit": 23435174, "operational_expense": 42469338, "product_revenue": 36400766, "quarter": 1, "rd_expense": 12847573, "revenue": 95297077, "salaries_expense": 32350397, "service_revenue": 58896311 }, { "depreciation": 4197769, "expenses": 64726345, "income_tax": 7078182, "marketing_expense": 12059062, "net_income": 29031847, "net_profit": 21953665, "operational_expense": 39224835, "product_revenue": 28784011, "quarter": 2, "rd_expense": 11133304, "revenue": 93758192, "salaries_expense": 23594424, "service_revenue": 64974181 }, { "depreciation": 6334467, "expenses": 63857963, "income_tax": 6594201, "marketing_expense": 9256110, "net_income": 28386195, "net_profit": 21791994, "operational_expense": 37372685, "product_revenue": 18972244, "quarter": 3, "rd_expense": 7617168, "revenue": 92244158, "salaries_expense": 23277374, "service_revenue": 73271914 }, { "depreciation": 3750897, "expenses": 63001231, "income_tax": 5672132, "marketing_expense": 7532319, "net_income": 27753342, "net_profit": 22081210, "operational_expense": 35631501, "product_revenue": 36099165, "quarter": 4, "rd_expense": 11195791, "revenue": 90754573, "salaries_expense": 19082630, "service_revenue": 54655408 } ], "market_conditions": { "gdp_growth": [ 0.015247995781753504, 0.014184100543603674, 0.007197914982488075, 0.01661201665418811 ], "inflation_rate": [ 0.008884467064581288, 0.009948327424907501, 0.015425304377104272, 0.01195751964933925 ], "interest_rate": [ 0.036313255764419704, 0.0425406198955524, 0.037036024866655505, 0.042463143261365945 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 166690, "billable_hours_per_employee": 157, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 84733707, "net_revenue": 73561602, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 118076 }, { "average_project_size": 138891, "billable_hours_per_employee": 136, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 82750247, "net_revenue": 73425919, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 117859 }, { "average_project_size": 144869, "billable_hours_per_employee": 137, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 92451213, "net_revenue": 73290487, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 117641 }, { "average_project_size": 193537, "billable_hours_per_employee": 140, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 91555245, "net_revenue": 73155305, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 117424 } ], "balance_sheet": [ { "assets": 107269453, "current_assets": 44463827, "current_liabilities": 36480714, "equity": 63349794, "fixed_assets": 62805626, "liabilities": 62148961, "long_term_liabilities": 25668247, "quarter": 1 }, { "assets": 109905793, "current_assets": 40364858, "current_liabilities": 29937027, "equity": 65829573, "fixed_assets": 69540935, "liabilities": 62681306, "long_term_liabilities": 32744279, "quarter": 2 }, { "assets": 112606926, "current_assets": 35433717, "current_liabilities": 32672251, "equity": 67658028, "fixed_assets": 77173209, "liabilities": 63218211, "long_term_liabilities": 30545960, "quarter": 3 }, { "assets": 115374444, "current_assets": 45426099, "current_liabilities": 37513693, "equity": 70176824, "fixed_assets": 69948345, "liabilities": 63759714, "long_term_liabilities": 26246021, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36840, "financing_cash_flow": 156743, "investing_cash_flow": -305462, "net_cash_flow": 21761652, "operating_cash_flow": 22002797, "quarter": 1 }, { "change_in_working_capital": 63622, "financing_cash_flow": -184648, "investing_cash_flow": -205327, "net_cash_flow": 23006822, "operating_cash_flow": 23326589, "quarter": 2 }, { "change_in_working_capital": -15932, "financing_cash_flow": -148320, "investing_cash_flow": -198009, "net_cash_flow": 22019573, "operating_cash_flow": 22215782, "quarter": 3 }, { "change_in_working_capital": -64859, "financing_cash_flow": 58614, "investing_cash_flow": -204123, "net_cash_flow": 21053880, "operating_cash_flow": 21660971, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6857646789715615, "current_ratio": 1.2188310513878648, "debt_to_equity_ratio": 0.9810444056061177, "profit_margin": 0.2478100191455863, "quarter": 1, "return_on_assets": 0.1699393582253095, "return_on_equity": 0.2877562948349919 }, { "asset_turnover_ratio": 0.6680805169205231, "current_ratio": 1.3483255368009657, "debt_to_equity_ratio": 0.9521754910972915, "profit_margin": 0.25338581053374354, "quarter": 2, "return_on_assets": 0.16928212328170908, "return_on_equity": 0.2826250445221633 }, { "asset_turnover_ratio": 0.6508523907312771, "current_ratio": 1.0845202248231993, "debt_to_equity_ratio": 0.93437856332437, "profit_margin": 0.24927263752524936, "quarter": 3, "return_on_assets": 0.1622396920771996, "return_on_equity": 0.2700243199520979 }, { "asset_turnover_ratio": 0.6340685377430725, "current_ratio": 1.2109204764244352, "debt_to_equity_ratio": 0.9085579877482058, "profit_margin": 0.25373544680047466, "quarter": 4, "return_on_assets": 0.16088566372636215, "return_on_equity": 0.26450461764983835 } ], "income_statement": [ { "depreciation": 3773495, "expenses": 50265719, "income_tax": 5066581, "marketing_expense": 5454439, "net_income": 23295883, "net_profit": 18229302, "operational_expense": 26028774, "product_revenue": 25023558, "quarter": 1, "rd_expense": 7993992, "revenue": 73561602, "salaries_expense": 17528556, "service_revenue": 48538044 }, { "depreciation": 4721503, "expenses": 49663068, "income_tax": 5157765, "marketing_expense": 9215884, "net_income": 23762851, "net_profit": 18605086, "operational_expense": 30862016, "product_revenue": 20940545, "quarter": 2, "rd_expense": 7005476, "revenue": 73425919, "salaries_expense": 19137916, "service_revenue": 52485374 }, { "depreciation": 3946469, "expenses": 49067643, "income_tax": 5953531, "marketing_expense": 8076015, "net_income": 24222844, "net_profit": 18269313, "operational_expense": 26969952, "product_revenue": 19582163, "quarter": 3, "rd_expense": 5724623, "revenue": 73290487, "salaries_expense": 24004208, "service_revenue": 53708324 }, { "depreciation": 3098877, "expenses": 48479357, "income_tax": 6113854, "marketing_expense": 6767540, "net_income": 24675948, "net_profit": 18562094, "operational_expense": 25451805, "product_revenue": 15333437, "quarter": 4, "rd_expense": 7987215, "revenue": 73155305, "salaries_expense": 20234087, "service_revenue": 57821868 } ], "market_conditions": { "gdp_growth": [ 0.024894659912742235, 0.01841733061195374, 0.015463076971240455, 0.011513263303620593 ], "inflation_rate": [ 0.016263733360803192, 0.013298700431586537, 0.018265692093049818, 0.011465519703078847 ], "interest_rate": [ 0.01931472636605373, 0.022614373391201863, 0.017196371322595612, 0.020407762319407267 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 131291, "billable_hours_per_employee": 95, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 58617143, "net_revenue": 50158221, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 80511 }, { "average_project_size": 113715, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 59793360, "net_revenue": 49451249, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 79376 }, { "average_project_size": 98522, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 57397898, "net_revenue": 48754242, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 78257 }, { "average_project_size": 156303, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 56150316, "net_revenue": 48067060, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 77154 } ], "balance_sheet": [ { "assets": 62889766, "current_assets": 27722300, "current_liabilities": 11128895, "equity": 46462011, "fixed_assets": 35167466, "liabilities": 27073426, "long_term_liabilities": 15944531, "quarter": 1 }, { "assets": 64346899, "current_assets": 19881008, "current_liabilities": 15620323, "equity": 46065804, "fixed_assets": 44465891, "liabilities": 27673709, "long_term_liabilities": 12053386, "quarter": 2 }, { "assets": 65837794, "current_assets": 28045070, "current_liabilities": 15527375, "equity": 47384781, "fixed_assets": 37792724, "liabilities": 28287301, "long_term_liabilities": 12759926, "quarter": 3 }, { "assets": 67363233, "current_assets": 30312883, "current_liabilities": 14791305, "equity": 47991928, "fixed_assets": 37050350, "liabilities": 28914498, "long_term_liabilities": 14123193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72725, "financing_cash_flow": -124833, "investing_cash_flow": -308808, "net_cash_flow": 13379083, "operating_cash_flow": 13554812, "quarter": 1 }, { "change_in_working_capital": 99584, "financing_cash_flow": -199834, "investing_cash_flow": -397958, "net_cash_flow": 11246200, "operating_cash_flow": 11372596, "quarter": 2 }, { "change_in_working_capital": -88234, "financing_cash_flow": 103460, "investing_cash_flow": -472822, "net_cash_flow": 12718796, "operating_cash_flow": 13099103, "quarter": 3 }, { "change_in_working_capital": 35730, "financing_cash_flow": 115992, "investing_cash_flow": -431191, "net_cash_flow": 11407198, "operating_cash_flow": 11678716, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7975577616237275, "current_ratio": 2.4910199979422933, "debt_to_equity_ratio": 0.5827002623713382, "profit_margin": 0.21224179781017352, "quarter": 1, "return_on_assets": 0.16927509318447775, "return_on_equity": 0.22912635012720392 }, { "asset_turnover_ratio": 0.7685102121238196, "current_ratio": 1.2727654863474975, "debt_to_equity_ratio": 0.6007429936531662, "profit_margin": 0.1899368406245917, "quarter": 2, "return_on_assets": 0.1459684016785331, "return_on_equity": 0.2038955838044203 }, { "asset_turnover_ratio": 0.7405205891315253, "current_ratio": 1.8061694265772548, "debt_to_equity_ratio": 0.5969701748753465, "profit_margin": 0.20171143261749408, "quarter": 3, "return_on_assets": 0.14937146891647068, "return_on_equity": 0.20754106682481027 }, { "asset_turnover_ratio": 0.7135503725006785, "current_ratio": 2.049371776188781, "debt_to_equity_ratio": 0.6024866931789029, "profit_margin": 0.1985391451026961, "quarter": 4, "return_on_assets": 0.14166768094399507, "return_on_equity": 0.19884996076840256 } ], "income_statement": [ { "depreciation": 2909141, "expenses": 36444974, "income_tax": 3067576, "marketing_expense": 5761341, "net_income": 13713247, "net_profit": 10645671, "operational_expense": 24432659, "product_revenue": 14901418, "quarter": 1, "rd_expense": 6212860, "revenue": 50158221, "salaries_expense": 17022550, "service_revenue": 35256803 }, { "depreciation": 1979982, "expenses": 36083849, "income_tax": 3974786, "marketing_expense": 7046973, "net_income": 13367400, "net_profit": 9392614, "operational_expense": 22374960, "product_revenue": 18499896, "quarter": 2, "rd_expense": 4947262, "revenue": 49451249, "salaries_expense": 15637515, "service_revenue": 30951353 }, { "depreciation": 3264815, "expenses": 35726303, "income_tax": 3193651, "marketing_expense": 6418666, "net_income": 13027939, "net_profit": 9834288, "operational_expense": 18264728, "product_revenue": 11648225, "quarter": 3, "rd_expense": 3743337, "revenue": 48754242, "salaries_expense": 17008083, "service_revenue": 37106017 }, { "depreciation": 2135523, "expenses": 35372300, "income_tax": 3151567, "marketing_expense": 6268402, "net_income": 12694760, "net_profit": 9543193, "operational_expense": 18165267, "product_revenue": 12298013, "quarter": 4, "rd_expense": 7043473, "revenue": 48067060, "salaries_expense": 16522263, "service_revenue": 35769047 } ], "market_conditions": { "gdp_growth": [ 0.02241312681661579, 0.02453098669092376, 0.01390303734302285, 0.0159127182403608 ], "inflation_rate": [ 0.014851602185633049, 0.01662385758669003, 0.017796564384717207, 0.018338405737349045 ], "interest_rate": [ 0.03591843060260409, 0.03494001995354767, 0.03484237065737336, 0.03600064448809023 ], "year": 2018 }, "random_event": null, "year": 2018 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2004, "industry": "Advertising", "location": "North Michael", "name": "Hammond-Bender", "num_employees": 244, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.hammond-bender.com" }

[ { "advertising_kpis": [ { "average_project_size": 99020, "billable_hours_per_employee": 104, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 13120031, "net_revenue": 11594686, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 47519 }, { "average_project_size": 169503, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 13703391, "net_revenue": 11983769, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 49114 }, { "average_project_size": 183803, "billable_hours_per_employee": 114, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 13656980, "net_revenue": 12385909, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 50762 }, { "average_project_size": 107087, "billable_hours_per_employee": 96, "client_concentration": 0.1, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 15296602, "net_revenue": 12801543, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 52465 } ], "balance_sheet": [ { "assets": 14666728, "current_assets": 5104827, "current_liabilities": 3977637, "equity": 8487863, "fixed_assets": 9561901, "liabilities": 8235471, "long_term_liabilities": 4257834, "quarter": 1 }, { "assets": 14958364, "current_assets": 5996079, "current_liabilities": 4556377, "equity": 8834026, "fixed_assets": 8962285, "liabilities": 8327718, "long_term_liabilities": 3771341, "quarter": 2 }, { "assets": 15255800, "current_assets": 5727158, "current_liabilities": 4605358, "equity": 9087663, "fixed_assets": 9528642, "liabilities": 8420999, "long_term_liabilities": 3815641, "quarter": 3 }, { "assets": 15559149, "current_assets": 4752622, "current_liabilities": 4433086, "equity": 9364422, "fixed_assets": 10806527, "liabilities": 8515324, "long_term_liabilities": 4082238, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88077, "financing_cash_flow": 167758, "investing_cash_flow": -208906, "net_cash_flow": 2165776, "operating_cash_flow": 2766518, "quarter": 1 }, { "change_in_working_capital": -96643, "financing_cash_flow": 198336, "investing_cash_flow": -454319, "net_cash_flow": 2481383, "operating_cash_flow": 2697824, "quarter": 2 }, { "change_in_working_capital": 87165, "financing_cash_flow": -186925, "investing_cash_flow": -475987, "net_cash_flow": 2659408, "operating_cash_flow": 2802862, "quarter": 3 }, { "change_in_working_capital": -91945, "financing_cash_flow": 166802, "investing_cash_flow": -110656, "net_cash_flow": 2571110, "operating_cash_flow": 3140193, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7905434668182296, "current_ratio": 1.2833818168927933, "debt_to_equity_ratio": 0.9702643645402853, "profit_margin": 0.17737487673232374, "quarter": 1, "return_on_assets": 0.14022254997842737, "return_on_equity": 0.2422996224137925 }, { "asset_turnover_ratio": 0.801141689024281, "current_ratio": 1.3159751706235019, "debt_to_equity_ratio": 0.9426866074426314, "profit_margin": 0.18386369096400307, "quarter": 2, "return_on_assets": 0.14730086792913985, "return_on_equity": 0.24941968701473144 }, { "asset_turnover_ratio": 0.8118819727579019, "current_ratio": 1.2435858406664586, "debt_to_equity_ratio": 0.9266407656181793, "profit_margin": 0.18188911286204348, "quarter": 3, "return_on_assets": 0.14767249177362052, "return_on_equity": 0.24790333884520147 }, { "asset_turnover_ratio": 0.8227662708288224, "current_ratio": 1.0720798107683902, "debt_to_equity_ratio": 0.9093272387767232, "profit_margin": 0.18127478851572815, "quarter": 4, "return_on_assets": 0.14914678174236906, "return_on_equity": 0.2478099555957645 } ], "income_statement": [ { "depreciation": 709912, "expenses": 8939223, "income_tax": 598857, "marketing_expense": 1163821, "net_income": 2655463, "net_profit": 2056606, "operational_expense": 4844382, "product_revenue": 3109089, "quarter": 1, "rd_expense": 1426692, "revenue": 11594686, "salaries_expense": 4266130, "service_revenue": 8485597 }, { "depreciation": 494444, "expenses": 9184276, "income_tax": 596113, "marketing_expense": 1126399, "net_income": 2799493, "net_profit": 2203380, "operational_expense": 6240966, "product_revenue": 4213860, "quarter": 2, "rd_expense": 1086770, "revenue": 11983769, "salaries_expense": 4465640, "service_revenue": 7769909 }, { "depreciation": 550000, "expenses": 9436048, "income_tax": 696999, "marketing_expense": 1044129, "net_income": 2949861, "net_profit": 2252862, "operational_expense": 6374718, "product_revenue": 3921412, "quarter": 3, "rd_expense": 1466492, "revenue": 12385909, "salaries_expense": 3730588, "service_revenue": 8464497 }, { "depreciation": 819596, "expenses": 9694722, "income_tax": 786224, "marketing_expense": 1278507, "net_income": 3106821, "net_profit": 2320597, "operational_expense": 5553235, "product_revenue": 2844026, "quarter": 4, "rd_expense": 1225870, "revenue": 12801543, "salaries_expense": 3324905, "service_revenue": 9957517 } ], "market_conditions": { "gdp_growth": [ 0.028174705846059706, 0.03384573987744683, 0.04319729407362931, 0.043815155788682315 ], "inflation_rate": [ 0.006575487391050832, 0.012204768019673146, 0.012632224372884256, 0.012632806680910408 ], "interest_rate": [ 0.01874521189346802, 0.023045871570811755, 0.013660862455258056, 0.014658372386903734 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 55721, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 6976389, "net_revenue": 5366727, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 21995 }, { "average_project_size": 150232, "billable_hours_per_employee": 139, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 6440617, "net_revenue": 5535935, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 22688 }, { "average_project_size": 179523, "billable_hours_per_employee": 102, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 7356927, "net_revenue": 5710478, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 23404 }, { "average_project_size": 98272, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 7014980, "net_revenue": 5890524, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 24141 } ], "balance_sheet": [ { "assets": 6648903, "current_assets": 2052674, "current_liabilities": 1679784, "equity": 4946625, "fixed_assets": 4596229, "liabilities": 2824100, "long_term_liabilities": 1144316, "quarter": 1 }, { "assets": 6774381, "current_assets": 2871226, "current_liabilities": 1371971, "equity": 5083878, "fixed_assets": 3903155, "liabilities": 2878511, "long_term_liabilities": 1506540, "quarter": 2 }, { "assets": 6902228, "current_assets": 3405239, "current_liabilities": 1728112, "equity": 5115525, "fixed_assets": 3496989, "liabilities": 2933970, "long_term_liabilities": 1205858, "quarter": 3 }, { "assets": 7032486, "current_assets": 3434684, "current_liabilities": 1793669, "equity": 5366720, "fixed_assets": 3597802, "liabilities": 2990498, "long_term_liabilities": 1196829, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29068, "financing_cash_flow": -72092, "investing_cash_flow": -397782, "net_cash_flow": 901111, "operating_cash_flow": 1449770, "quarter": 1 }, { "change_in_working_capital": 46177, "financing_cash_flow": 193141, "investing_cash_flow": -465935, "net_cash_flow": 1417703, "operating_cash_flow": 1511976, "quarter": 2 }, { "change_in_working_capital": -76134, "financing_cash_flow": 183772, "investing_cash_flow": -199024, "net_cash_flow": 890319, "operating_cash_flow": 1403938, "quarter": 3 }, { "change_in_working_capital": -48400, "financing_cash_flow": 160349, "investing_cash_flow": -483122, "net_cash_flow": 1485555, "operating_cash_flow": 1614807, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8071597675586484, "current_ratio": 1.2219868745029123, "debt_to_equity_ratio": 0.5709145124200844, "profit_margin": 0.20903280528336918, "quarter": 1, "return_on_assets": 0.16872287052465648, "return_on_equity": 0.22678533343441235 }, { "asset_turnover_ratio": 0.8171868396536894, "current_ratio": 2.092774555730405, "debt_to_equity_ratio": 0.5662037916724202, "profit_margin": 0.2145993404908114, "quarter": 2, "return_on_assets": 0.17536775684745218, "return_on_equity": 0.23368145341017232 }, { "asset_turnover_ratio": 0.827338360888687, "current_ratio": 1.9704967039173387, "debt_to_equity_ratio": 0.5735423050420045, "profit_margin": 0.20090559844552416, "quarter": 3, "return_on_assets": 0.1662169085112807, "return_on_equity": 0.22427160457626538 }, { "asset_turnover_ratio": 0.8376161715785855, "current_ratio": 1.9148928815740252, "debt_to_equity_ratio": 0.5572301144833344, "profit_margin": 0.22489204695541518, "quarter": 4, "return_on_assets": 0.18837321538926632, "return_on_equity": 0.24684201896130226 } ], "income_statement": [ { "depreciation": 327948, "expenses": 3832972, "income_tax": 411933, "marketing_expense": 603887, "net_income": 1533755, "net_profit": 1121822, "operational_expense": 2430307, "product_revenue": 1807152, "quarter": 1, "rd_expense": 658431, "revenue": 5366727, "salaries_expense": 1735500, "service_revenue": 3559575 }, { "depreciation": 323968, "expenses": 3956957, "income_tax": 390970, "marketing_expense": 561043, "net_income": 1578978, "net_profit": 1188008, "operational_expense": 2749448, "product_revenue": 1561469, "quarter": 2, "rd_expense": 752959, "revenue": 5535935, "salaries_expense": 1203791, "service_revenue": 3974466 }, { "depreciation": 256671, "expenses": 4084953, "income_tax": 478258, "marketing_expense": 420500, "net_income": 1625525, "net_profit": 1147267, "operational_expense": 2304075, "product_revenue": 1580075, "quarter": 3, "rd_expense": 458281, "revenue": 5710478, "salaries_expense": 1357052, "service_revenue": 4130403 }, { "depreciation": 290075, "expenses": 4217089, "income_tax": 348703, "marketing_expense": 639247, "net_income": 1673435, "net_profit": 1324732, "operational_expense": 2613439, "product_revenue": 1919735, "quarter": 4, "rd_expense": 756979, "revenue": 5890524, "salaries_expense": 1747320, "service_revenue": 3970789 } ], "market_conditions": { "gdp_growth": [ 0.03749432831644634, 0.046966923963809575, 0.05591099098436617, 0.050489550990742926 ], "inflation_rate": [ 0.008282920763181968, 0.0040010836669661255, 0.005946621332285215, 0.007409487252142838 ], "interest_rate": [ 0.014985597244862207, 0.01100240596576516, 0.013542774259969362, 0.008553042103122993 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 179074, "billable_hours_per_employee": 131, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 7417976, "net_revenue": 6421314, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 26317 }, { "average_project_size": 84641, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 7743971, "net_revenue": 6620931, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 27135 }, { "average_project_size": 146991, "billable_hours_per_employee": 160, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 7826816, "net_revenue": 6826754, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 27978 }, { "average_project_size": 95386, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 8511965, "net_revenue": 7038975, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 28848 } ], "balance_sheet": [ { "assets": 7085314, "current_assets": 3163904, "current_liabilities": 1632498, "equity": 4572092, "fixed_assets": 3921410, "liabilities": 4079369, "long_term_liabilities": 2446871, "quarter": 1 }, { "assets": 7197995, "current_assets": 2253413, "current_liabilities": 2057952, "equity": 4611970, "fixed_assets": 4944582, "liabilities": 4186016, "long_term_liabilities": 2128064, "quarter": 2 }, { "assets": 7312469, "current_assets": 3070059, "current_liabilities": 1994409, "equity": 4486779, "fixed_assets": 4242410, "liabilities": 4295451, "long_term_liabilities": 2301042, "quarter": 3 }, { "assets": 7428763, "current_assets": 3549533, "current_liabilities": 1982106, "equity": 4694851, "fixed_assets": 3879230, "liabilities": 4407748, "long_term_liabilities": 2425642, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27919, "financing_cash_flow": -133479, "investing_cash_flow": -250106, "net_cash_flow": 1618720, "operating_cash_flow": 1943179, "quarter": 1 }, { "change_in_working_capital": -10877, "financing_cash_flow": 2105, "investing_cash_flow": -154075, "net_cash_flow": 1455956, "operating_cash_flow": 1847539, "quarter": 2 }, { "change_in_working_capital": 47419, "financing_cash_flow": -90125, "investing_cash_flow": -368308, "net_cash_flow": 1401975, "operating_cash_flow": 1830840, "quarter": 3 }, { "change_in_working_capital": -80310, "financing_cash_flow": 150565, "investing_cash_flow": -438757, "net_cash_flow": 2019401, "operating_cash_flow": 2117159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.906285028440518, "current_ratio": 1.9380752686986447, "debt_to_equity_ratio": 0.8922324835108305, "profit_margin": 0.24389821148755536, "quarter": 1, "return_on_assets": 0.22104129753459056, "return_on_equity": 0.34254494441494177 }, { "asset_turnover_ratio": 0.919829897075505, "current_ratio": 1.094978405715974, "debt_to_equity_ratio": 0.9076416368710117, "profit_margin": 0.24165649815713228, "quarter": 2, "return_on_assets": 0.22228287182750198, "return_on_equity": 0.346921380668131 }, { "asset_turnover_ratio": 0.9335771543099876, "current_ratio": 1.5393327045756413, "debt_to_equity_ratio": 0.9573573826569127, "profit_margin": 0.21529426723154224, "quarter": 3, "return_on_assets": 0.2009938093412772, "return_on_equity": 0.32757597376648145 }, { "asset_turnover_ratio": 0.9475298915849112, "current_ratio": 1.790788686377015, "debt_to_equity_ratio": 0.9388472605413889, "profit_margin": 0.23779541765669007, "quarter": 4, "return_on_assets": 0.22531826631163224, "return_on_equity": 0.3565259046559731 } ], "income_statement": [ { "depreciation": 377032, "expenses": 4447213, "income_tax": 407954, "marketing_expense": 742847, "net_income": 1974101, "net_profit": 1566147, "operational_expense": 2538838, "product_revenue": 2145800, "quarter": 1, "rd_expense": 554923, "revenue": 6421314, "salaries_expense": 1991643, "service_revenue": 4275514 }, { "depreciation": 247548, "expenses": 4602552, "income_tax": 418388, "marketing_expense": 594434, "net_income": 2018379, "net_profit": 1599991, "operational_expense": 3137665, "product_revenue": 2476944, "quarter": 2, "rd_expense": 853076, "revenue": 6620931, "salaries_expense": 1549110, "service_revenue": 4143987 }, { "depreciation": 361079, "expenses": 4763318, "income_tax": 593675, "marketing_expense": 909737, "net_income": 2063436, "net_profit": 1469761, "operational_expense": 2523873, "product_revenue": 2284519, "quarter": 3, "rd_expense": 682312, "revenue": 6826754, "salaries_expense": 2332874, "service_revenue": 4542235 }, { "depreciation": 443323, "expenses": 4929699, "income_tax": 435440, "marketing_expense": 640736, "net_income": 2109276, "net_profit": 1673836, "operational_expense": 3172977, "product_revenue": 2047010, "quarter": 4, "rd_expense": 852942, "revenue": 7038975, "salaries_expense": 2202045, "service_revenue": 4991965 } ], "market_conditions": { "gdp_growth": [ 0.06483200678426922, 0.061216283300016765, 0.06219593768004399, 0.06487743043156913 ], "inflation_rate": [ 0.001506857639942372, 0.007986623332375858, 0.008481355684630314, 0.009324316612534474 ], "interest_rate": [ 0.019768541530010064, 0.015445491862999136, 0.021942960309850386, 0.02268506070940986 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 167163, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 21401738, "net_revenue": 16498547, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 67617 }, { "average_project_size": 106560, "billable_hours_per_employee": 111, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 21597100, "net_revenue": 17128299, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 70198 }, { "average_project_size": 90215, "billable_hours_per_employee": 133, "client_concentration": 0.1, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 22986199, "net_revenue": 17782089, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 72877 }, { "average_project_size": 64402, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 22868329, "net_revenue": 18460835, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 75659 } ], "balance_sheet": [ { "assets": 16860622, "current_assets": 5481957, "current_liabilities": 4834443, "equity": 12958784, "fixed_assets": 11378665, "liabilities": 8240623, "long_term_liabilities": 3406180, "quarter": 1 }, { "assets": 17271274, "current_assets": 7101625, "current_liabilities": 3985669, "equity": 13310182, "fixed_assets": 10169649, "liabilities": 8315842, "long_term_liabilities": 4330173, "quarter": 2 }, { "assets": 17691929, "current_assets": 6927511, "current_liabilities": 4728150, "equity": 13604423, "fixed_assets": 10764418, "liabilities": 8391748, "long_term_liabilities": 3663598, "quarter": 3 }, { "assets": 18122829, "current_assets": 6080515, "current_liabilities": 4926174, "equity": 14232597, "fixed_assets": 12042314, "liabilities": 8468346, "long_term_liabilities": 3542172, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1014, "financing_cash_flow": 44673, "investing_cash_flow": -361300, "net_cash_flow": 4689774, "operating_cash_flow": 5175339, "quarter": 1 }, { "change_in_working_capital": 77581, "financing_cash_flow": 172654, "investing_cash_flow": -286447, "net_cash_flow": 4536166, "operating_cash_flow": 5069384, "quarter": 2 }, { "change_in_working_capital": -19206, "financing_cash_flow": -152498, "investing_cash_flow": -458066, "net_cash_flow": 4770359, "operating_cash_flow": 5134548, "quarter": 3 }, { "change_in_working_capital": 2669, "financing_cash_flow": 57166, "investing_cash_flow": -267879, "net_cash_flow": 5144658, "operating_cash_flow": 5437625, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9785254067139397, "current_ratio": 1.1339376635529677, "debt_to_equity_ratio": 0.6359102057723934, "profit_margin": 0.26297982482942284, "quarter": 1, "return_on_assets": 0.25733244004877165, "return_on_equity": 0.33481420787629457 }, { "asset_turnover_ratio": 0.9917218034986881, "current_ratio": 1.7817899579719239, "debt_to_equity_ratio": 0.6247729745543674, "profit_margin": 0.254242992838927, "quarter": 2, "return_on_assets": 0.2521383193851247, "return_on_equity": 0.32717433916380706 }, { "asset_turnover_ratio": 1.0050961090788912, "current_ratio": 1.4651631187673826, "debt_to_equity_ratio": 0.616839685152395, "profit_margin": 0.24205491267083412, "quarter": 3, "return_on_assets": 0.2432884509088862, "return_on_equity": 0.3163854872786593 }, { "asset_turnover_ratio": 1.01865084088141, "current_ratio": 1.2343281012810348, "debt_to_equity_ratio": 0.5949965420927747, "profit_margin": 0.2479906244760868, "quarter": 4, "return_on_assets": 0.25261585815327176, "return_on_equity": 0.3216639942801725 } ], "income_statement": [ { "depreciation": 836554, "expenses": 11049062, "income_tax": 1110700, "marketing_expense": 1849152, "net_income": 5449485, "net_profit": 4338785, "operational_expense": 6345239, "product_revenue": 5242604, "quarter": 1, "rd_expense": 1723162, "revenue": 16498547, "salaries_expense": 4562364, "service_revenue": 11255943 }, { "depreciation": 714634, "expenses": 11537444, "income_tax": 1236105, "marketing_expense": 1583246, "net_income": 5590855, "net_profit": 4354750, "operational_expense": 6999781, "product_revenue": 3866985, "quarter": 2, "rd_expense": 1885634, "revenue": 17128299, "salaries_expense": 5492823, "service_revenue": 13261314 }, { "depreciation": 830306, "expenses": 12047414, "income_tax": 1430433, "marketing_expense": 1783983, "net_income": 5734675, "net_profit": 4304242, "operational_expense": 7735474, "product_revenue": 5325378, "quarter": 3, "rd_expense": 1205582, "revenue": 17782089, "salaries_expense": 4457530, "service_revenue": 12456711 }, { "depreciation": 859511, "expenses": 12579925, "income_tax": 1302796, "marketing_expense": 1659032, "net_income": 5880910, "net_profit": 4578114, "operational_expense": 6315025, "product_revenue": 3858549, "quarter": 4, "rd_expense": 2027315, "revenue": 18460835, "salaries_expense": 4029123, "service_revenue": 14602286 } ], "market_conditions": { "gdp_growth": [ 0.05174326669967986, 0.05123822434468805, 0.061480517751453155, 0.06391125503850906 ], "inflation_rate": [ 0.0035876408560477193, 0.0020027203073817194, 0.01059252449682327, 0.003860257672781744 ], "interest_rate": [ 0.018431181952380346, 0.020142020847682903, 0.018528918504757033, 0.018101629718973417 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 160147, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 22612076, "net_revenue": 19934720, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 81700 }, { "average_project_size": 61069, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 24520629, "net_revenue": 20205747, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 82810 }, { "average_project_size": 63590, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 26244920, "net_revenue": 20480460, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 83936 }, { "average_project_size": 199204, "billable_hours_per_employee": 128, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 24682403, "net_revenue": 20758908, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 85077 } ], "balance_sheet": [ { "assets": 28257531, "current_assets": 9748414, "current_liabilities": 8353575, "equity": 17706853, "fixed_assets": 18509117, "liabilities": 14811602, "long_term_liabilities": 6458027, "quarter": 1 }, { "assets": 28828421, "current_assets": 9571848, "current_liabilities": 7282189, "equity": 17704741, "fixed_assets": 19256573, "liabilities": 15144458, "long_term_liabilities": 7862269, "quarter": 2 }, { "assets": 29410845, "current_assets": 12995466, "current_liabilities": 6851285, "equity": 18225653, "fixed_assets": 16415379, "liabilities": 15484794, "long_term_liabilities": 8633509, "quarter": 3 }, { "assets": 30005036, "current_assets": 9142569, "current_liabilities": 9232386, "equity": 18550273, "fixed_assets": 20862467, "liabilities": 15832779, "long_term_liabilities": 6600393, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83038, "financing_cash_flow": 36767, "investing_cash_flow": -363427, "net_cash_flow": 4720796, "operating_cash_flow": 5207397, "quarter": 1 }, { "change_in_working_capital": 27446, "financing_cash_flow": 30734, "investing_cash_flow": -260672, "net_cash_flow": 4852404, "operating_cash_flow": 5141001, "quarter": 2 }, { "change_in_working_capital": -8803, "financing_cash_flow": 63655, "investing_cash_flow": -141755, "net_cash_flow": 4969072, "operating_cash_flow": 5414173, "quarter": 3 }, { "change_in_working_capital": 74275, "financing_cash_flow": -135918, "investing_cash_flow": -347110, "net_cash_flow": 5545636, "operating_cash_flow": 5774896, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7054657393811229, "current_ratio": 1.1669750974882012, "debt_to_equity_ratio": 0.8364898042582722, "profit_margin": 0.21374385995890588, "quarter": 1, "return_on_assets": 0.15078897020408472, "return_on_equity": 0.24063700082674205 }, { "asset_turnover_ratio": 0.7008967643423828, "current_ratio": 1.314419057236773, "debt_to_equity_ratio": 0.8553899771818181, "profit_margin": 0.19899180168889574, "quarter": 2, "return_on_assets": 0.13947270993440813, "return_on_equity": 0.22710176895555828 }, { "asset_turnover_ratio": 0.6963574150963701, "current_ratio": 1.8967924995092162, "debt_to_equity_ratio": 0.8496153196815499, "profit_margin": 0.2099367885291639, "quarter": 3, "return_on_assets": 0.14619103939380185, "return_on_equity": 0.23590935260316873 }, { "asset_turnover_ratio": 0.6918474618727336, "current_ratio": 0.9902715289417059, "debt_to_equity_ratio": 0.8535065225185635, "profit_margin": 0.21089818404706068, "quarter": 4, "return_on_assets": 0.14590937334652757, "return_on_equity": 0.23600817087705395 } ], "income_statement": [ { "depreciation": 946473, "expenses": 14356902, "income_tax": 1316894, "marketing_expense": 2289375, "net_income": 5577818, "net_profit": 4260924, "operational_expense": 9889513, "product_revenue": 6073761, "quarter": 1, "rd_expense": 2034182, "revenue": 19934720, "salaries_expense": 6450863, "service_revenue": 13860959 }, { "depreciation": 1120223, "expenses": 14628465, "income_tax": 1556504, "marketing_expense": 2230275, "net_income": 5577282, "net_profit": 4020778, "operational_expense": 9344821, "product_revenue": 6157575, "quarter": 2, "rd_expense": 1672108, "revenue": 20205747, "salaries_expense": 5010173, "service_revenue": 14048172 }, { "depreciation": 1114571, "expenses": 14905165, "income_tax": 1275693, "marketing_expense": 1590742, "net_income": 5575295, "net_profit": 4299602, "operational_expense": 9137825, "product_revenue": 4399536, "quarter": 3, "rd_expense": 1774822, "revenue": 20480460, "salaries_expense": 6733573, "service_revenue": 16080924 }, { "depreciation": 1396880, "expenses": 15187098, "income_tax": 1193794, "marketing_expense": 2291045, "net_income": 5571810, "net_profit": 4378016, "operational_expense": 9175027, "product_revenue": 6291023, "quarter": 4, "rd_expense": 2423468, "revenue": 20758908, "salaries_expense": 6292066, "service_revenue": 14467885 } ], "market_conditions": { "gdp_growth": [ 0.03785365307593733, 0.031942290988010186, 0.041302278304582225, 0.041482854323736634 ], "inflation_rate": [ 0.004474312860919921, 0.010472010149802079, 0.004714414113127109, 0.012467936234919076 ], "interest_rate": [ 0.020795316506160153, 0.018274757400128645, 0.022519398141020174, 0.015113367347245357 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 84123, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 9350308, "net_revenue": 8105420, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 33219 }, { "average_project_size": 61414, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 9629733, "net_revenue": 8264082, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 33869 }, { "average_project_size": 53245, "billable_hours_per_employee": 146, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 9664280, "net_revenue": 8425849, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 34532 }, { "average_project_size": 163484, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 11064410, "net_revenue": 8590784, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 35208 } ], "balance_sheet": [ { "assets": 9506643, "current_assets": 4268314, "current_liabilities": 2066389, "equity": 6207837, "fixed_assets": 5238329, "liabilities": 4500388, "long_term_liabilities": 2433999, "quarter": 1 }, { "assets": 9792337, "current_assets": 3989211, "current_liabilities": 2313645, "equity": 6523586, "fixed_assets": 5803126, "liabilities": 4607412, "long_term_liabilities": 2293767, "quarter": 2 }, { "assets": 10086617, "current_assets": 4029427, "current_liabilities": 2246251, "equity": 6613669, "fixed_assets": 6057190, "liabilities": 4716982, "long_term_liabilities": 2470731, "quarter": 3 }, { "assets": 10389741, "current_assets": 3239540, "current_liabilities": 2374791, "equity": 6926064, "fixed_assets": 7150201, "liabilities": 4829157, "long_term_liabilities": 2454366, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54394, "financing_cash_flow": 69109, "investing_cash_flow": -336087, "net_cash_flow": 1419423, "operating_cash_flow": 1736733, "quarter": 1 }, { "change_in_working_capital": -17958, "financing_cash_flow": -192062, "investing_cash_flow": -258579, "net_cash_flow": 1767727, "operating_cash_flow": 1929615, "quarter": 2 }, { "change_in_working_capital": -10680, "financing_cash_flow": 32881, "investing_cash_flow": -204602, "net_cash_flow": 1661434, "operating_cash_flow": 1809899, "quarter": 3 }, { "change_in_working_capital": -55009, "financing_cash_flow": 170764, "investing_cash_flow": -313475, "net_cash_flow": 1209111, "operating_cash_flow": 1736066, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8526059093625373, "current_ratio": 2.0655907479182285, "debt_to_equity_ratio": 0.7249526686992587, "profit_margin": 0.14824426124741222, "quarter": 1, "return_on_assets": 0.12639393316862746, "return_on_equity": 0.193558883714247 }, { "asset_turnover_ratio": 0.8439335778578699, "current_ratio": 1.7242104990177836, "debt_to_equity_ratio": 0.706269833799999, "profit_margin": 0.16198544496533313, "quarter": 2, "return_on_assets": 0.13670495613049266, "return_on_equity": 0.20520324251109742 }, { "asset_turnover_ratio": 0.8353493544961607, "current_ratio": 1.793845389495653, "debt_to_equity_ratio": 0.7132171265299185, "profit_margin": 0.1476449435540561, "quarter": 3, "return_on_assets": 0.12333510829250283, "return_on_equity": 0.1881004326040508 }, { "asset_turnover_ratio": 0.8268525654296869, "current_ratio": 1.3641368861512444, "debt_to_equity_ratio": 0.6972440624285309, "profit_margin": 0.15894707630875132, "quarter": 4, "return_on_assets": 0.13142579781343924, "return_on_equity": 0.19715093594283853 } ], "income_statement": [ { "depreciation": 535151, "expenses": 6404509, "income_tax": 499329, "marketing_expense": 1182150, "net_income": 1700911, "net_profit": 1201582, "operational_expense": 3888395, "product_revenue": 2147155, "quarter": 1, "rd_expense": 709839, "revenue": 8105420, "salaries_expense": 2309575, "service_revenue": 5958265 }, { "depreciation": 590954, "expenses": 6551931, "income_tax": 373490, "marketing_expense": 1297077, "net_income": 1712151, "net_profit": 1338661, "operational_expense": 4308436, "product_revenue": 1848327, "quarter": 2, "rd_expense": 1221213, "revenue": 8264082, "salaries_expense": 2913769, "service_revenue": 6415755 }, { "depreciation": 565865, "expenses": 6702746, "income_tax": 479069, "marketing_expense": 1096151, "net_income": 1723103, "net_profit": 1244034, "operational_expense": 4424982, "product_revenue": 2724229, "quarter": 3, "rd_expense": 699010, "revenue": 8425849, "salaries_expense": 2516991, "service_revenue": 5701620 }, { "depreciation": 370586, "expenses": 6857033, "income_tax": 368271, "marketing_expense": 1029643, "net_income": 1733751, "net_profit": 1365480, "operational_expense": 4436759, "product_revenue": 1890151, "quarter": 4, "rd_expense": 985024, "revenue": 8590784, "salaries_expense": 3406148, "service_revenue": 6700633 } ], "market_conditions": { "gdp_growth": [ 0.0494573022132437, 0.06466747271650439, 0.06043245705998871, 0.0632143770153591 ], "inflation_rate": [ 0.010924611313851657, 0.007916778562113029, 0.005138186755871201, 0.008592167185965675 ], "interest_rate": [ 0.01432204489493341, 0.017835946240897616, 0.011792184580675408, 0.011754499356249407 ], "year": 2009 }, "random_event": { "description": "Hammond-Bender New Ad Campaign Launch in 2009", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 91036, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 24162299, "net_revenue": 18981623, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 77794 }, { "average_project_size": 142971, "billable_hours_per_employee": 129, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 21767615, "net_revenue": 19444946, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 79692 }, { "average_project_size": 53211, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 22477902, "net_revenue": 19919579, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 81638 }, { "average_project_size": 105538, "billable_hours_per_employee": 136, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 26390948, "net_revenue": 20405798, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 83630 } ], "balance_sheet": [ { "assets": 26406664, "current_assets": 11364497, "current_liabilities": 4944872, "equity": 18557651, "fixed_assets": 15042167, "liabilities": 11359224, "long_term_liabilities": 6414352, "quarter": 1 }, { "assets": 26878425, "current_assets": 11190798, "current_liabilities": 6237933, "equity": 18899553, "fixed_assets": 15687627, "liabilities": 11673290, "long_term_liabilities": 5435357, "quarter": 2 }, { "assets": 27358614, "current_assets": 11909181, "current_liabilities": 7070313, "equity": 18778152, "fixed_assets": 15449433, "liabilities": 11996040, "long_term_liabilities": 4925727, "quarter": 3 }, { "assets": 27847382, "current_assets": 10352882, "current_liabilities": 6854033, "equity": 19305032, "fixed_assets": 17494500, "liabilities": 12327714, "long_term_liabilities": 5473681, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43777, "financing_cash_flow": 142004, "investing_cash_flow": -251895, "net_cash_flow": 3990822, "operating_cash_flow": 4614769, "quarter": 1 }, { "change_in_working_capital": -65422, "financing_cash_flow": 148826, "investing_cash_flow": -418257, "net_cash_flow": 4831135, "operating_cash_flow": 4932531, "quarter": 2 }, { "change_in_working_capital": 67479, "financing_cash_flow": 5943, "investing_cash_flow": -379311, "net_cash_flow": 3883730, "operating_cash_flow": 4327812, "quarter": 3 }, { "change_in_working_capital": -83029, "financing_cash_flow": 141088, "investing_cash_flow": -209070, "net_cash_flow": 4729239, "operating_cash_flow": 5243261, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7188194237636378, "current_ratio": 2.2982388624012917, "debt_to_equity_ratio": 0.6121046246639729, "profit_margin": 0.18492681052615997, "quarter": 1, "return_on_assets": 0.13292898338086173, "return_on_equity": 0.18915168735525847 }, { "asset_turnover_ratio": 0.7234406777926906, "current_ratio": 1.7939913750275933, "debt_to_equity_ratio": 0.6176489994234255, "profit_margin": 0.18999373924720594, "quarter": 2, "return_on_assets": 0.1374491994973664, "return_on_equity": 0.19547647502562626 }, { "asset_turnover_ratio": 0.7280916716029547, "current_ratio": 1.6843923317114815, "debt_to_equity_ratio": 0.6388296356318769, "profit_margin": 0.17146838294122582, "quarter": 3, "return_on_assets": 0.12484470156273267, "return_on_equity": 0.18189106148464448 }, { "asset_turnover_ratio": 0.7327725816380154, "current_ratio": 1.510480325962831, "debt_to_equity_ratio": 0.6385751652729713, "profit_margin": 0.1855043355814852, "quarter": 4, "return_on_assets": 0.13593249088908968, "return_on_equity": 0.19608172625665682 } ], "income_statement": [ { "depreciation": 1104558, "expenses": 14177935, "income_tax": 1293477, "marketing_expense": 1767629, "net_income": 4803688, "net_profit": 3510211, "operational_expense": 7739416, "product_revenue": 4079686, "quarter": 1, "rd_expense": 1804826, "revenue": 18981623, "salaries_expense": 6589933, "service_revenue": 14901937 }, { "depreciation": 1238113, "expenses": 14627443, "income_tax": 1123085, "marketing_expense": 2158181, "net_income": 4817503, "net_profit": 3694418, "operational_expense": 7540103, "product_revenue": 5234804, "quarter": 2, "rd_expense": 2436603, "revenue": 19444946, "salaries_expense": 5595837, "service_revenue": 14210142 }, { "depreciation": 912234, "expenses": 15091202, "income_tax": 1412799, "marketing_expense": 2071673, "net_income": 4828377, "net_profit": 3415578, "operational_expense": 8716395, "product_revenue": 6279490, "quarter": 3, "rd_expense": 2043337, "revenue": 19919579, "salaries_expense": 5715292, "service_revenue": 13640089 }, { "depreciation": 1457897, "expenses": 15569666, "income_tax": 1050768, "marketing_expense": 2762188, "net_income": 4836132, "net_profit": 3785364, "operational_expense": 8228602, "product_revenue": 5770866, "quarter": 4, "rd_expense": 3008789, "revenue": 20405798, "salaries_expense": 7550496, "service_revenue": 14634932 } ], "market_conditions": { "gdp_growth": [ 0.0678500372025885, 0.04968290949888856, 0.057515502205341296, 0.05710023652478797 ], "inflation_rate": [ 0.006118337667661908, 0.012305611308587722, 0.004196087439529047, 0.0067773336471106714 ], "interest_rate": [ 0.014430680390750288, 0.011374475692884366, 0.011776937420544942, 0.011521017004070966 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1993, "industry": "Advertising", "location": "Lake Timchester", "name": "Reynolds, Allen and Massey", "num_employees": 633, "region": "North America", "revenue_size": "Large", "website": "www.reynolds,allenandmassey.com" }

[ { "advertising_kpis": [ { "average_project_size": 179315, "billable_hours_per_employee": 99, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 43637539, "net_revenue": 36158606, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 57123 }, { "average_project_size": 190351, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 41408902, "net_revenue": 36115631, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 57055 }, { "average_project_size": 143290, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 44552356, "net_revenue": 36072707, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 56987 }, { "average_project_size": 119468, "billable_hours_per_employee": 120, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 41576199, "net_revenue": 36029835, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 56919 } ], "balance_sheet": [ { "assets": 45666944, "current_assets": 15612292, "current_liabilities": 15011300, "equity": 26628270, "fixed_assets": 30054652, "liabilities": 25470911, "long_term_liabilities": 10459611, "quarter": 1 }, { "assets": 47052455, "current_assets": 19407508, "current_liabilities": 15146069, "equity": 27000240, "fixed_assets": 27644947, "liabilities": 25925677, "long_term_liabilities": 10779608, "quarter": 2 }, { "assets": 48480002, "current_assets": 20190316, "current_liabilities": 13182077, "equity": 28126452, "fixed_assets": 28289686, "liabilities": 26388562, "long_term_liabilities": 13206485, "quarter": 3 }, { "assets": 49950860, "current_assets": 17594644, "current_liabilities": 13800294, "equity": 28959821, "fixed_assets": 32356216, "liabilities": 26859711, "long_term_liabilities": 13059417, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20674, "financing_cash_flow": 164013, "investing_cash_flow": -323588, "net_cash_flow": 8245758, "operating_cash_flow": 8557266, "quarter": 1 }, { "change_in_working_capital": -78293, "financing_cash_flow": 192542, "investing_cash_flow": -369567, "net_cash_flow": 7441767, "operating_cash_flow": 8145130, "quarter": 2 }, { "change_in_working_capital": 48574, "financing_cash_flow": 70490, "investing_cash_flow": -185859, "net_cash_flow": 7299209, "operating_cash_flow": 7560642, "quarter": 3 }, { "change_in_working_capital": -92991, "financing_cash_flow": 113193, "investing_cash_flow": -472387, "net_cash_flow": 7224133, "operating_cash_flow": 7757998, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7917894834390495, "current_ratio": 1.040035972900415, "debt_to_equity_ratio": 0.9565364554287605, "profit_margin": 0.17788951819658091, "quarter": 1, "return_on_assets": 0.1408510497220922, "return_on_equity": 0.24155669895190338 }, { "asset_turnover_ratio": 0.7675610337441479, "current_ratio": 1.2813561063269947, "debt_to_equity_ratio": 0.9602017241328226, "profit_margin": 0.16262936123142913, "quarter": 2, "return_on_assets": 0.12482796062394619, "return_on_equity": 0.21753369599677633 }, { "asset_turnover_ratio": 0.744073958577807, "current_ratio": 1.5316490716902957, "debt_to_equity_ratio": 0.9382115454875005, "profit_margin": 0.16730133394202992, "quarter": 3, "return_on_assets": 0.12448456582159383, "return_on_equity": 0.21456712705889816 }, { "asset_turnover_ratio": 0.7213055991428375, "current_ratio": 1.2749470409833297, "debt_to_equity_ratio": 0.9274819412730486, "profit_margin": 0.1628836768195025, "quarter": 4, "return_on_assets": 0.11748890809887957, "return_on_equity": 0.20264876637186396 } ], "income_statement": [ { "depreciation": 2125029, "expenses": 27853825, "income_tax": 1872544, "marketing_expense": 3250410, "net_income": 8304781, "net_profit": 6432237, "operational_expense": 18085399, "product_revenue": 9839504, "quarter": 1, "rd_expense": 5482714, "revenue": 36158606, "salaries_expense": 9890085, "service_revenue": 26319102 }, { "depreciation": 2271668, "expenses": 27850816, "income_tax": 2391353, "marketing_expense": 4761929, "net_income": 8264815, "net_profit": 5873462, "operational_expense": 18424030, "product_revenue": 9866832, "quarter": 2, "rd_expense": 3362050, "revenue": 36115631, "salaries_expense": 9671426, "service_revenue": 26248799 }, { "depreciation": 1525630, "expenses": 27847808, "income_tax": 2189887, "marketing_expense": 5038462, "net_income": 8224899, "net_profit": 6035012, "operational_expense": 14714708, "product_revenue": 14078267, "quarter": 3, "rd_expense": 4419605, "revenue": 36072707, "salaries_expense": 10421419, "service_revenue": 21994440 }, { "depreciation": 1889326, "expenses": 27844800, "income_tax": 2316363, "marketing_expense": 4172328, "net_income": 8185035, "net_profit": 5868672, "operational_expense": 14700419, "product_revenue": 12793554, "quarter": 4, "rd_expense": 3923193, "revenue": 36029835, "salaries_expense": 12445194, "service_revenue": 23236281 } ], "market_conditions": { "gdp_growth": [ 0.05241107800946199, 0.04751425211202859, 0.06291993262143324, 0.06258624844560969 ], "inflation_rate": [ 0.012681139710442851, 0.010114997678985656, 0.004911842314221242, 0.010057820989608503 ], "interest_rate": [ 0.008689123894264014, 0.007687002922618329, 0.009732459100184273, 0.010841542704408458 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 172527, "billable_hours_per_employee": 113, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 98137942, "net_revenue": 84085880, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 132837 }, { "average_project_size": 190675, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 105932987, "net_revenue": 84815293, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 133989 }, { "average_project_size": 89645, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 94647627, "net_revenue": 85551033, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 135152 }, { "average_project_size": 179290, "billable_hours_per_employee": 149, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 98867339, "net_revenue": 86293156, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 136324 } ], "balance_sheet": [ { "assets": 89033603, "current_assets": 29635192, "current_liabilities": 26482736, "equity": 66049694, "fixed_assets": 59398411, "liabilities": 44403788, "long_term_liabilities": 17921052, "quarter": 1 }, { "assets": 92045757, "current_assets": 33241786, "current_liabilities": 18381785, "equity": 67871527, "fixed_assets": 58803971, "liabilities": 44955183, "long_term_liabilities": 26573398, "quarter": 2 }, { "assets": 95159817, "current_assets": 43973909, "current_liabilities": 25568523, "equity": 70367741, "fixed_assets": 51185908, "liabilities": 45513425, "long_term_liabilities": 19944902, "quarter": 3 }, { "assets": 98379231, "current_assets": 34252913, "current_liabilities": 23446593, "equity": 73517663, "fixed_assets": 64126318, "liabilities": 46078599, "long_term_liabilities": 22632006, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8371, "financing_cash_flow": 1498, "investing_cash_flow": -212028, "net_cash_flow": 26274088, "operating_cash_flow": 26527893, "quarter": 1 }, { "change_in_working_capital": -64692, "financing_cash_flow": -20037, "investing_cash_flow": -117686, "net_cash_flow": 23409723, "operating_cash_flow": 23667667, "quarter": 2 }, { "change_in_working_capital": 12552, "financing_cash_flow": 8828, "investing_cash_flow": -357824, "net_cash_flow": 24209189, "operating_cash_flow": 24604738, "quarter": 3 }, { "change_in_working_capital": 95527, "financing_cash_flow": 51166, "investing_cash_flow": -355459, "net_cash_flow": 25728365, "operating_cash_flow": 26165812, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9444285883836465, "current_ratio": 1.1190381537617564, "debt_to_equity_ratio": 0.6722784817140863, "profit_margin": 0.2547381201219515, "quarter": 1, "return_on_assets": 0.24058196319427846, "return_on_equity": 0.32429944338576344 }, { "asset_turnover_ratio": 0.9214470689833101, "current_ratio": 1.808409031005422, "debt_to_equity_ratio": 0.6623570293327863, "profit_margin": 0.24501422166872666, "quarter": 2, "return_on_assets": 0.22576763641587522, "return_on_equity": 0.30618071993576923 }, { "asset_turnover_ratio": 0.8990247742910225, "current_ratio": 1.7198454912706533, "debt_to_equity_ratio": 0.6467938909677377, "profit_margin": 0.24221038920710636, "quarter": 3, "return_on_assets": 0.2177531404878595, "return_on_equity": 0.29447227814233795 }, { "asset_turnover_ratio": 0.8771481045628421, "current_ratio": 1.4608908424349756, "debt_to_equity_ratio": 0.626769093571432, "profit_margin": 0.2458715381785318, "quarter": 4, "return_on_assets": 0.21566575367924964, "return_on_equity": 0.28859773466955824 } ], "income_statement": [ { "depreciation": 5108014, "expenses": 56479016, "income_tax": 6186985, "marketing_expense": 9457647, "net_income": 27606864, "net_profit": 21419879, "operational_expense": 30411086, "product_revenue": 25345676, "quarter": 1, "rd_expense": 7200953, "revenue": 84085880, "salaries_expense": 18549829, "service_revenue": 58740204 }, { "depreciation": 2886714, "expenses": 56675034, "income_tax": 7359306, "marketing_expense": 6204051, "net_income": 28140259, "net_profit": 20780953, "operational_expense": 39294127, "product_revenue": 27156568, "quarter": 2, "rd_expense": 10754521, "revenue": 84815293, "salaries_expense": 17901935, "service_revenue": 57658725 }, { "depreciation": 3883389, "expenses": 56871732, "income_tax": 7957952, "marketing_expense": 6251510, "net_income": 28679301, "net_profit": 20721349, "operational_expense": 33575347, "product_revenue": 24778263, "quarter": 3, "rd_expense": 6433093, "revenue": 85551033, "salaries_expense": 18322994, "service_revenue": 60772770 }, { "depreciation": 4948781, "expenses": 57069113, "income_tax": 8007012, "marketing_expense": 6736893, "net_income": 29224043, "net_profit": 21217031, "operational_expense": 28899669, "product_revenue": 28801950, "quarter": 4, "rd_expense": 7072118, "revenue": 86293156, "salaries_expense": 18030135, "service_revenue": 57491206 } ], "market_conditions": { "gdp_growth": [ 0.040798958041754915, 0.04960944231019125, 0.04463201939169519, 0.05131081113385312 ], "inflation_rate": [ 0.012289603787505828, 0.006711924086903298, 0.009357023774767968, 0.003507399835587807 ], "interest_rate": [ 0.015640440558103413, 0.015954380816534317, 0.019741550499447744, 0.017983937154532666 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 59319, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 88056276, "net_revenue": 71577571, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 113077 }, { "average_project_size": 73219, "billable_hours_per_employee": 126, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 90910193, "net_revenue": 71569321, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 113064 }, { "average_project_size": 117112, "billable_hours_per_employee": 98, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 85118476, "net_revenue": 71561072, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 113051 }, { "average_project_size": 56740, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 82039461, "net_revenue": 71552824, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 113038 } ], "balance_sheet": [ { "assets": 92556362, "current_assets": 39244284, "current_liabilities": 22885489, "equity": 56392254, "fixed_assets": 53312078, "liabilities": 47296996, "long_term_liabilities": 24411507, "quarter": 1 }, { "assets": 95351025, "current_assets": 38576006, "current_liabilities": 20160014, "equity": 57942400, "fixed_assets": 56775019, "liabilities": 48312544, "long_term_liabilities": 28152530, "quarter": 2 }, { "assets": 98230071, "current_assets": 47921640, "current_liabilities": 27956740, "equity": 59346432, "fixed_assets": 50308431, "liabilities": 49349897, "long_term_liabilities": 21393157, "quarter": 3 }, { "assets": 101196048, "current_assets": 40113202, "current_liabilities": 27558002, "equity": 62124129, "fixed_assets": 61082846, "liabilities": 50409524, "long_term_liabilities": 22851522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90482, "financing_cash_flow": 100911, "investing_cash_flow": -242252, "net_cash_flow": 14149072, "operating_cash_flow": 14326680, "quarter": 1 }, { "change_in_working_capital": -50557, "financing_cash_flow": 50000, "investing_cash_flow": -299931, "net_cash_flow": 15176103, "operating_cash_flow": 15288611, "quarter": 2 }, { "change_in_working_capital": 36179, "financing_cash_flow": -176018, "investing_cash_flow": -473346, "net_cash_flow": 15047601, "operating_cash_flow": 15488260, "quarter": 3 }, { "change_in_working_capital": -38982, "financing_cash_flow": -102548, "investing_cash_flow": -494942, "net_cash_flow": 16223271, "operating_cash_flow": 16644418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7733403674617202, "current_ratio": 1.7148108130877169, "debt_to_equity_ratio": 0.8387144092520225, "profit_margin": 0.15553598486877965, "quarter": 1, "return_on_assets": 0.1202822556919426, "return_on_equity": 0.19741874478008983 }, { "asset_turnover_ratio": 0.7505878515726496, "current_ratio": 1.9134910322978942, "debt_to_equity_ratio": 0.8338029491356934, "profit_margin": 0.1523546520722196, "quarter": 2, "return_on_assets": 0.11435555097598583, "return_on_equity": 0.18818549110841112 }, { "asset_turnover_ratio": 0.7285047365994473, "current_ratio": 1.7141354821771064, "debt_to_equity_ratio": 0.831556259355238, "profit_margin": 0.14625630538346324, "quarter": 3, "return_on_assets": 0.1065484112293882, "return_on_equity": 0.1763586730875413 }, { "asset_turnover_ratio": 0.7070713275285216, "current_ratio": 1.4555918095949045, "debt_to_equity_ratio": 0.8114322858353474, "profit_margin": 0.1584508390612228, "quarter": 4, "return_on_assets": 0.11203604512302694, "return_on_equity": 0.1824992186208357 } ], "income_statement": [ { "depreciation": 3193792, "expenses": 56107870, "income_tax": 4336813, "marketing_expense": 11142727, "net_income": 15469701, "net_profit": 11132888, "operational_expense": 36080660, "product_revenue": 19917238, "quarter": 1, "rd_expense": 9614100, "revenue": 71577571, "salaries_expense": 25015075, "service_revenue": 51660333 }, { "depreciation": 4384692, "expenses": 56496126, "income_tax": 4169276, "marketing_expense": 9055332, "net_income": 15073195, "net_profit": 10903919, "operational_expense": 34814314, "product_revenue": 27430038, "quarter": 2, "rd_expense": 6305668, "revenue": 71569321, "salaries_expense": 20024133, "service_revenue": 44139283 }, { "depreciation": 5022002, "expenses": 56887069, "income_tax": 4207745, "marketing_expense": 9510364, "net_income": 14674003, "net_profit": 10466258, "operational_expense": 29496693, "product_revenue": 25931408, "quarter": 3, "rd_expense": 9574452, "revenue": 71561072, "salaries_expense": 19793639, "service_revenue": 45629664 }, { "depreciation": 5306813, "expenses": 57280717, "income_tax": 2934502, "marketing_expense": 8108580, "net_income": 14272107, "net_profit": 11337605, "operational_expense": 37718381, "product_revenue": 28538370, "quarter": 4, "rd_expense": 6353824, "revenue": 71552824, "salaries_expense": 23232862, "service_revenue": 43014454 } ], "market_conditions": { "gdp_growth": [ 0.04804897802312993, 0.03896740618902671, 0.03881962762023888, 0.0472797795695108 ], "inflation_rate": [ 0.004907827457919527, 0.004167135919313442, 0.00798506889139819, 0.007773336146621028 ], "interest_rate": [ 0.016174296246617776, 0.012083220351980128, 0.01866990031085437, 0.018273017053598704 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 131642, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 82220529, "net_revenue": 66135702, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 104480 }, { "average_project_size": 151619, "billable_hours_per_employee": 143, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 77717601, "net_revenue": 64324301, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 101618 }, { "average_project_size": 155900, "billable_hours_per_employee": 154, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 69343777, "net_revenue": 62562514, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 98835 }, { "average_project_size": 81976, "billable_hours_per_employee": 102, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 78162255, "net_revenue": 60848980, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 96128 } ], "balance_sheet": [ { "assets": 80104893, "current_assets": 28384488, "current_liabilities": 26370817, "equity": 51196296, "fixed_assets": 51720405, "liabilities": 47152313, "long_term_liabilities": 20781496, "quarter": 1 }, { "assets": 81807062, "current_assets": 37910609, "current_liabilities": 22607555, "equity": 50480433, "fixed_assets": 43896453, "liabilities": 48152692, "long_term_liabilities": 25545137, "quarter": 2 }, { "assets": 83545402, "current_assets": 25532816, "current_liabilities": 22750436, "equity": 50634244, "fixed_assets": 58012586, "liabilities": 49174294, "long_term_liabilities": 26423858, "quarter": 3 }, { "assets": 85320680, "current_assets": 29693972, "current_liabilities": 27313062, "equity": 50892962, "fixed_assets": 55626708, "liabilities": 50217571, "long_term_liabilities": 22904509, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46150, "financing_cash_flow": -110359, "investing_cash_flow": -365196, "net_cash_flow": 21985002, "operating_cash_flow": 22166099, "quarter": 1 }, { "change_in_working_capital": -97584, "financing_cash_flow": 5245, "investing_cash_flow": -156997, "net_cash_flow": 20255166, "operating_cash_flow": 20671702, "quarter": 2 }, { "change_in_working_capital": -95145, "financing_cash_flow": 148316, "investing_cash_flow": -179023, "net_cash_flow": 19766740, "operating_cash_flow": 19892070, "quarter": 3 }, { "change_in_working_capital": -90478, "financing_cash_flow": 106723, "investing_cash_flow": -235780, "net_cash_flow": 17688337, "operating_cash_flow": 17799770, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8256137611968347, "current_ratio": 1.0763598260910916, "debt_to_equity_ratio": 0.9210102426159893, "profit_margin": 0.275852761039718, "quarter": 1, "return_on_assets": 0.22774783557853326, "return_on_equity": 0.35634835770150247 }, { "asset_turnover_ratio": 0.7862927652871826, "current_ratio": 1.6769000009067765, "debt_to_equity_ratio": 0.9538882521075047, "profit_margin": 0.26158174653153243, "quarter": 2, "return_on_assets": 0.20567983482892957, "return_on_equity": 0.33331851571083 }, { "asset_turnover_ratio": 0.7488444905681344, "current_ratio": 1.122300073721664, "debt_to_equity_ratio": 0.9711667463624025, "profit_margin": 0.2599501676035589, "quarter": 3, "return_on_assets": 0.19466225083218822, "return_on_equity": 0.3211884826403254 }, { "asset_turnover_ratio": 0.7131797355576631, "current_ratio": 1.08717111248823, "debt_to_equity_ratio": 0.9867291866407776, "profit_margin": 0.2594924845083681, "quarter": 4, "return_on_assets": 0.18506478148087896, "return_on_equity": 0.31025612146528236 } ], "income_statement": [ { "depreciation": 3922383, "expenses": 42345593, "income_tax": 5546393, "marketing_expense": 7944668, "net_income": 23790109, "net_profit": 18243716, "operational_expense": 24194777, "product_revenue": 14543039, "quarter": 1, "rd_expense": 4828548, "revenue": 66135702, "salaries_expense": 17389989, "service_revenue": 51592663 }, { "depreciation": 3845639, "expenses": 41196109, "income_tax": 6302129, "marketing_expense": 6265893, "net_income": 23128192, "net_profit": 16826063, "operational_expense": 22120549, "product_revenue": 18802625, "quarter": 2, "rd_expense": 8145737, "revenue": 64324301, "salaries_expense": 19239936, "service_revenue": 45521676 }, { "depreciation": 3628934, "expenses": 40077828, "income_tax": 6221550, "marketing_expense": 7177601, "net_income": 22484686, "net_profit": 16263136, "operational_expense": 25687634, "product_revenue": 21598472, "quarter": 3, "rd_expense": 6075191, "revenue": 62562514, "salaries_expense": 19694723, "service_revenue": 40964042 }, { "depreciation": 2009917, "expenses": 38989903, "income_tax": 6069224, "marketing_expense": 4173859, "net_income": 21859077, "net_profit": 15789853, "operational_expense": 21549619, "product_revenue": 19608877, "quarter": 4, "rd_expense": 6215329, "revenue": 60848980, "salaries_expense": 11875241, "service_revenue": 41240103 } ], "market_conditions": { "gdp_growth": [ 0.06526203961611124, 0.06273241347401712, 0.06352834217879427, 0.05721913981855492 ], "inflation_rate": [ 0.00973410904352347, 0.0030210265902066826, 0.0060704343043408715, 0.008548922844159295 ], "interest_rate": [ 0.017488999186899615, 0.0162628227045422, 0.015235846119489582, 0.012087296276133115 ], "year": 1996 }, "random_event": { "description": "Reynolds, Allen and Massey Senior Leadership Change in 1996", "impact": 0.01, "type": "Senior Leadership Change" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 139934, "billable_hours_per_employee": 152, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 104294672, "net_revenue": 84440900, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 133398 }, { "average_project_size": 128889, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 94096706, "net_revenue": 83977601, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 132666 }, { "average_project_size": 150029, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 95393512, "net_revenue": 83516845, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 131938 }, { "average_project_size": 156145, "billable_hours_per_employee": 122, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 101886852, "net_revenue": 83058616, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 131214 } ], "balance_sheet": [ { "assets": 91152757, "current_assets": 37732766, "current_liabilities": 19991687, "equity": 65595296, "fixed_assets": 53419991, "liabilities": 43747275, "long_term_liabilities": 23755588, "quarter": 1 }, { "assets": 92957302, "current_assets": 44814707, "current_liabilities": 19534241, "equity": 65808949, "fixed_assets": 48142595, "liabilities": 44474324, "long_term_liabilities": 24940083, "quarter": 2 }, { "assets": 94797572, "current_assets": 30602045, "current_liabilities": 20966304, "equity": 67920007, "fixed_assets": 64195527, "liabilities": 45213457, "long_term_liabilities": 24247153, "quarter": 3 }, { "assets": 96674274, "current_assets": 32108046, "current_liabilities": 19392186, "equity": 68326214, "fixed_assets": 64566228, "liabilities": 45964873, "long_term_liabilities": 26572687, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57518, "financing_cash_flow": -38469, "investing_cash_flow": -211222, "net_cash_flow": 23675777, "operating_cash_flow": 24181153, "quarter": 1 }, { "change_in_working_capital": 11409, "financing_cash_flow": 88501, "investing_cash_flow": -437849, "net_cash_flow": 21691356, "operating_cash_flow": 21974349, "quarter": 2 }, { "change_in_working_capital": -12335, "financing_cash_flow": 37016, "investing_cash_flow": -349006, "net_cash_flow": 22035478, "operating_cash_flow": 22596784, "quarter": 3 }, { "change_in_working_capital": -3959, "financing_cash_flow": -71237, "investing_cash_flow": -398340, "net_cash_flow": 22427544, "operating_cash_flow": 22806843, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9263669336957082, "current_ratio": 1.88742280728985, "debt_to_equity_ratio": 0.6669270156201444, "profit_margin": 0.2154147338552763, "quarter": 1, "return_on_assets": 0.19955308647438935, "return_on_equity": 0.27730363469965896 }, { "asset_turnover_ratio": 0.9033997243164394, "current_ratio": 2.2941616723168305, "debt_to_equity_ratio": 0.6758096683780803, "profit_margin": 0.2063165748209454, "quarter": 2, "return_on_assets": 0.18638633681515412, "return_on_equity": 0.26327682273120634 }, { "asset_turnover_ratio": 0.8810019416953, "current_ratio": 1.4595822420584954, "debt_to_equity_ratio": 0.6656868719109525, "profit_margin": 0.21954723026235007, "quarter": 3, "return_on_assets": 0.19342153615495553, "return_on_equity": 0.2699630463819004 }, { "asset_turnover_ratio": 0.8591594491829336, "current_ratio": 1.6557208145590188, "debt_to_equity_ratio": 0.6727267663330504, "profit_margin": 0.2121009697536978, "quarter": 4, "return_on_assets": 0.18222855234475308, "return_on_equity": 0.25783388202952384 } ], "income_statement": [ { "depreciation": 5991339, "expenses": 60739613, "income_tax": 5511473, "marketing_expense": 7541646, "net_income": 23701287, "net_profit": 18189814, "operational_expense": 42490776, "product_revenue": 32386230, "quarter": 1, "rd_expense": 9552021, "revenue": 84440900, "salaries_expense": 21430380, "service_revenue": 52054670 }, { "depreciation": 4648378, "expenses": 60471858, "income_tax": 6179772, "marketing_expense": 6996207, "net_income": 23505743, "net_profit": 17325971, "operational_expense": 34935298, "product_revenue": 24847872, "quarter": 2, "rd_expense": 8711814, "revenue": 83977601, "salaries_expense": 28617233, "service_revenue": 59129729 }, { "depreciation": 4260892, "expenses": 60205283, "income_tax": 4975670, "marketing_expense": 11433425, "net_income": 23311562, "net_profit": 18335892, "operational_expense": 33444936, "product_revenue": 20318628, "quarter": 3, "rd_expense": 9107832, "revenue": 83516845, "salaries_expense": 26818767, "service_revenue": 63198217 }, { "depreciation": 5190030, "expenses": 59939883, "income_tax": 5501920, "marketing_expense": 8998550, "net_income": 23118733, "net_profit": 17616813, "operational_expense": 36958164, "product_revenue": 22542151, "quarter": 4, "rd_expense": 8016844, "revenue": 83058616, "salaries_expense": 26021428, "service_revenue": 60516465 } ], "market_conditions": { "gdp_growth": [ 0.031502200378783464, 0.036732306834962994, 0.04666557906519217, 0.04256907315677979 ], "inflation_rate": [ 0.0068088814349446, 0.003699125997020332, 0.010271027737746335, 0.00347597090554877 ], "interest_rate": [ 0.01278861454470884, 0.01639415354113682, 0.02143341743666318, 0.013884111935559874 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 130595, "billable_hours_per_employee": 127, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 72063756, "net_revenue": 57186410, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 90342 }, { "average_project_size": 67704, "billable_hours_per_employee": 80, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 68321581, "net_revenue": 56899414, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 89888 }, { "average_project_size": 102473, "billable_hours_per_employee": 96, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 69593253, "net_revenue": 56613860, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 89437 }, { "average_project_size": 113086, "billable_hours_per_employee": 129, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 65038481, "net_revenue": 56329738, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 88989 } ], "balance_sheet": [ { "assets": 77251003, "current_assets": 34185905, "current_liabilities": 21271814, "equity": 51559908, "fixed_assets": 43065098, "liabilities": 38529161, "long_term_liabilities": 17257347, "quarter": 1 }, { "assets": 79920810, "current_assets": 31283541, "current_liabilities": 23556527, "equity": 52405114, "fixed_assets": 48637269, "liabilities": 39536514, "long_term_liabilities": 15979987, "quarter": 2 }, { "assets": 82682885, "current_assets": 33110248, "current_liabilities": 16629223, "equity": 53853697, "fixed_assets": 49572637, "liabilities": 40570204, "long_term_liabilities": 23940981, "quarter": 3 }, { "assets": 85540418, "current_assets": 41414412, "current_liabilities": 16776579, "equity": 56639553, "fixed_assets": 44126006, "liabilities": 41630921, "long_term_liabilities": 24854342, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70975, "financing_cash_flow": 142994, "investing_cash_flow": -349601, "net_cash_flow": 14974703, "operating_cash_flow": 15090414, "quarter": 1 }, { "change_in_working_capital": 80932, "financing_cash_flow": 73055, "investing_cash_flow": -107876, "net_cash_flow": 13801585, "operating_cash_flow": 14117231, "quarter": 2 }, { "change_in_working_capital": 118, "financing_cash_flow": -60078, "investing_cash_flow": -169220, "net_cash_flow": 14336254, "operating_cash_flow": 14667629, "quarter": 3 }, { "change_in_working_capital": 29794, "financing_cash_flow": -176107, "investing_cash_flow": -344619, "net_cash_flow": 14638357, "operating_cash_flow": 15065097, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7402675406039712, "current_ratio": 1.6070987175799865, "debt_to_equity_ratio": 0.7472697779057325, "profit_margin": 0.22449505048489668, "quarter": 1, "return_on_assets": 0.1661863989002188, "return_on_equity": 0.248993190600728 }, { "asset_turnover_ratio": 0.7119474139463802, "current_ratio": 1.3280200854735504, "debt_to_equity_ratio": 0.7544399960660328, "profit_margin": 0.21126435502481625, "quarter": 2, "return_on_assets": 0.15040911121896788, "return_on_equity": 0.22938253697912 }, { "asset_turnover_ratio": 0.6847107475749062, "current_ratio": 1.9910880983435004, "debt_to_equity_ratio": 0.7533411123102653, "profit_margin": 0.20738766090141178, "quarter": 3, "return_on_assets": 0.1420005603336168, "return_on_equity": 0.21801689863557558 }, { "asset_turnover_ratio": 0.6585160479342058, "current_ratio": 2.4685850434704237, "debt_to_equity_ratio": 0.7350149991473273, "profit_margin": 0.22599174879883163, "quarter": 4, "return_on_assets": 0.1488191932847464, "return_on_equity": 0.2247555873189889 } ], "income_statement": [ { "depreciation": 2252348, "expenses": 40394750, "income_tax": 3953594, "marketing_expense": 7014248, "net_income": 16791660, "net_profit": 12838066, "operational_expense": 21780160, "product_revenue": 22294450, "quarter": 1, "rd_expense": 7235254, "revenue": 57186410, "salaries_expense": 14554355, "service_revenue": 34891960 }, { "depreciation": 2096413, "expenses": 40141930, "income_tax": 4736666, "marketing_expense": 4106801, "net_income": 16757484, "net_profit": 12020818, "operational_expense": 26310623, "product_revenue": 12222273, "quarter": 2, "rd_expense": 5082952, "revenue": 56899414, "salaries_expense": 17500146, "service_revenue": 44677141 }, { "depreciation": 2926613, "expenses": 39890693, "income_tax": 4982151, "marketing_expense": 7507906, "net_income": 16723167, "net_profit": 11741016, "operational_expense": 21844086, "product_revenue": 15647120, "quarter": 3, "rd_expense": 7683086, "revenue": 56613860, "salaries_expense": 12993267, "service_revenue": 40966740 }, { "depreciation": 2335041, "expenses": 39641028, "income_tax": 3958654, "marketing_expense": 6969102, "net_income": 16688710, "net_profit": 12730056, "operational_expense": 26003872, "product_revenue": 13117092, "quarter": 4, "rd_expense": 6895418, "revenue": 56329738, "salaries_expense": 12751913, "service_revenue": 43212646 } ], "market_conditions": { "gdp_growth": [ 0.045923507746239996, 0.05038272068868083, 0.059091987246944894, 0.05103633674991649 ], "inflation_rate": [ 0.010020178563098307, 0.006962512020246304, 0.007045058206979076, 0.008506438424798774 ], "interest_rate": [ 0.007109798539598189, 0.010115020081197136, 0.01018261147980122, 0.015142635844103004 ], "year": 1998 }, "random_event": { "description": "Reynolds, Allen and Massey Data Privacy Regulation Impact in 1998", "impact": -0.09, "type": "Data Privacy Regulation Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 150778, "billable_hours_per_employee": 141, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 101621703, "net_revenue": 89794944, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 141856 }, { "average_project_size": 80356, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 97333916, "net_revenue": 88317686, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 139522 }, { "average_project_size": 90952, "billable_hours_per_employee": 117, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 96774406, "net_revenue": 86864731, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 137227 }, { "average_project_size": 173239, "billable_hours_per_employee": 154, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 106203616, "net_revenue": 85435679, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 134969 } ], "balance_sheet": [ { "assets": 115120637, "current_assets": 51417204, "current_liabilities": 23960764, "equity": 91958991, "fixed_assets": 63703433, "liabilities": 46609127, "long_term_liabilities": 22648363, "quarter": 1 }, { "assets": 117438866, "current_assets": 49279995, "current_liabilities": 24613646, "equity": 92889970, "fixed_assets": 68158871, "liabilities": 47759219, "long_term_liabilities": 23145573, "quarter": 2 }, { "assets": 119803778, "current_assets": 44863498, "current_liabilities": 24212563, "equity": 95124657, "fixed_assets": 74940280, "liabilities": 48937690, "long_term_liabilities": 24725127, "quarter": 3 }, { "assets": 122216314, "current_assets": 59726606, "current_liabilities": 22436403, "equity": 96416942, "fixed_assets": 62489708, "liabilities": 50145240, "long_term_liabilities": 27708837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78481, "financing_cash_flow": 113705, "investing_cash_flow": -434327, "net_cash_flow": 27515752, "operating_cash_flow": 27500900, "quarter": 1 }, { "change_in_working_capital": 92246, "financing_cash_flow": 152822, "investing_cash_flow": -332113, "net_cash_flow": 28340926, "operating_cash_flow": 28690578, "quarter": 2 }, { "change_in_working_capital": -74949, "financing_cash_flow": -104007, "investing_cash_flow": -263658, "net_cash_flow": 28130728, "operating_cash_flow": 28373692, "quarter": 3 }, { "change_in_working_capital": 85095, "financing_cash_flow": 50652, "investing_cash_flow": -125492, "net_cash_flow": 28438125, "operating_cash_flow": 28648789, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7800073587153622, "current_ratio": 2.1458916752404056, "debt_to_equity_ratio": 0.5068468726456558, "profit_margin": 0.2611225081893252, "quarter": 1, "return_on_assets": 0.2036774779138861, "return_on_equity": 0.254977580169404 }, { "asset_turnover_ratio": 0.7520311546605023, "current_ratio": 2.002141210611382, "debt_to_equity_ratio": 0.5141482874846445, "profit_margin": 0.2628049267504586, "quarter": 2, "return_on_assets": 0.19763749251461607, "return_on_equity": 0.24986899016115519 }, { "asset_turnover_ratio": 0.7250583616820498, "current_ratio": 1.8529016527494424, "debt_to_equity_ratio": 0.5144585173116577, "profit_margin": 0.2792683373416537, "quarter": 3, "return_on_assets": 0.20248584314260942, "return_on_equity": 0.2550187276890786 }, { "asset_turnover_ratio": 0.6990529840394303, "current_ratio": 2.662040167490306, "debt_to_equity_ratio": 0.5200874344262029, "profit_margin": 0.2849613684231385, "quarter": 4, "return_on_assets": 0.19920309493215446, "return_on_equity": 0.25250612076039497 } ], "income_statement": [ { "depreciation": 4053419, "expenses": 57916232, "income_tax": 8431231, "marketing_expense": 8823985, "net_income": 31878712, "net_profit": 23447481, "operational_expense": 36383207, "product_revenue": 31757766, "quarter": 1, "rd_expense": 7246275, "revenue": 89794944, "salaries_expense": 17709755, "service_revenue": 58037178 }, { "depreciation": 5480255, "expenses": 56453113, "income_tax": 8654250, "marketing_expense": 8317522, "net_income": 31864573, "net_profit": 23210323, "operational_expense": 29360358, "product_revenue": 27838491, "quarter": 2, "rd_expense": 9721067, "revenue": 88317686, "salaries_expense": 25573339, "service_revenue": 60479195 }, { "depreciation": 4115123, "expenses": 55026956, "income_tax": 7579206, "marketing_expense": 10238264, "net_income": 31837775, "net_profit": 24258569, "operational_expense": 35434842, "product_revenue": 25329844, "quarter": 3, "rd_expense": 6929416, "revenue": 86864731, "salaries_expense": 26895330, "service_revenue": 61534887 }, { "depreciation": 4302921, "expenses": 53636828, "income_tax": 7452983, "marketing_expense": 7099847, "net_income": 31798851, "net_profit": 24345868, "operational_expense": 33007158, "product_revenue": 20788131, "quarter": 4, "rd_expense": 10657701, "revenue": 85435679, "salaries_expense": 25077841, "service_revenue": 64647548 } ], "market_conditions": { "gdp_growth": [ 0.0410233997025048, 0.04215454462131395, 0.04106549940503127, 0.04710240229681462 ], "inflation_rate": [ 0.005770317516623518, 0.0026053549879081466, 0.002514604188678376, 0.005546240967646699 ], "interest_rate": [ 0.019883878562428788, 0.01802613951905664, 0.015038244578904812, 0.019232073979060113 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 119883, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 95375964, "net_revenue": 86426456, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 136535 }, { "average_project_size": 71819, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 110226657, "net_revenue": 86720117, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 136999 }, { "average_project_size": 105976, "billable_hours_per_employee": 110, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 97734072, "net_revenue": 87014775, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 137464 }, { "average_project_size": 57970, "billable_hours_per_employee": 124, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 102893592, "net_revenue": 87310436, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 137931 } ], "balance_sheet": [ { "assets": 91735548, "current_assets": 38480599, "current_liabilities": 29068010, "equity": 57200547, "fixed_assets": 53254949, "liabilities": 49261818, "long_term_liabilities": 20193808, "quarter": 1 }, { "assets": 93540024, "current_assets": 35699047, "current_liabilities": 21152198, "equity": 58738581, "fixed_assets": 57840977, "liabilities": 49704719, "long_term_liabilities": 28552521, "quarter": 2 }, { "assets": 95379995, "current_assets": 36421454, "current_liabilities": 27303977, "equity": 61861371, "fixed_assets": 58958541, "liabilities": 50151602, "long_term_liabilities": 22847625, "quarter": 3 }, { "assets": 97256159, "current_assets": 47696800, "current_liabilities": 23556601, "equity": 64090833, "fixed_assets": 49559359, "liabilities": 50602502, "long_term_liabilities": 27045901, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13574, "financing_cash_flow": -52033, "investing_cash_flow": -214718, "net_cash_flow": 19477823, "operating_cash_flow": 19373616, "quarter": 1 }, { "change_in_working_capital": 32246, "financing_cash_flow": -146745, "investing_cash_flow": -233162, "net_cash_flow": 18532701, "operating_cash_flow": 19043593, "quarter": 2 }, { "change_in_working_capital": 18682, "financing_cash_flow": 132195, "investing_cash_flow": -393062, "net_cash_flow": 22165385, "operating_cash_flow": 22415473, "quarter": 3 }, { "change_in_working_capital": 42025, "financing_cash_flow": -74887, "investing_cash_flow": -397302, "net_cash_flow": 22133843, "operating_cash_flow": 22404209, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.942126121053967, "current_ratio": 1.323812638016844, "debt_to_equity_ratio": 0.8612123586860104, "profit_margin": 0.17039709461186284, "quarter": 1, "return_on_assets": 0.16053555378554016, "return_on_equity": 0.2574593735965497 }, { "asset_turnover_ratio": 0.9270910279005273, "current_ratio": 1.68772280781411, "debt_to_equity_ratio": 0.846202243121944, "profit_margin": 0.17185488806478433, "quarter": 2, "return_on_assets": 0.15932512482571098, "return_on_equity": 0.2537220979172105 }, { "asset_turnover_ratio": 0.9122958645573425, "current_ratio": 1.3339248710911236, "debt_to_equity_ratio": 0.8107095136963582, "profit_margin": 0.19115119242680337, "quarter": 3, "return_on_assets": 0.1743864423561775, "return_on_equity": 0.26887503026727294 }, { "asset_turnover_ratio": 0.8977368312478802, "current_ratio": 2.024774287258166, "debt_to_equity_ratio": 0.7895435217701102, "profit_margin": 0.19971468244643745, "quarter": 4, "return_on_assets": 0.1792912261731414, "return_on_equity": 0.2720697357764097 } ], "income_statement": [ { "depreciation": 4646799, "expenses": 65771645, "income_tax": 5927994, "marketing_expense": 6958965, "net_income": 20654811, "net_profit": 14726817, "operational_expense": 42572621, "product_revenue": 30598502, "quarter": 1, "rd_expense": 12100033, "revenue": 86426456, "salaries_expense": 31765468, "service_revenue": 55827954 }, { "depreciation": 4140317, "expenses": 65493596, "income_tax": 6323245, "marketing_expense": 10351022, "net_income": 21226521, "net_profit": 14903276, "operational_expense": 39224747, "product_revenue": 17842706, "quarter": 2, "rd_expense": 7250843, "revenue": 86720117, "salaries_expense": 32481189, "service_revenue": 68877411 }, { "depreciation": 5782495, "expenses": 65216723, "income_tax": 5165074, "marketing_expense": 9805022, "net_income": 21798052, "net_profit": 16632978, "operational_expense": 40723203, "product_revenue": 18087164, "quarter": 3, "rd_expense": 8581969, "revenue": 87014775, "salaries_expense": 21332655, "service_revenue": 68927611 }, { "depreciation": 4967033, "expenses": 64941020, "income_tax": 4932240, "marketing_expense": 9643627, "net_income": 22369416, "net_profit": 17437176, "operational_expense": 41311294, "product_revenue": 18580759, "quarter": 4, "rd_expense": 10887978, "revenue": 87310436, "salaries_expense": 30593616, "service_revenue": 68729677 } ], "market_conditions": { "gdp_growth": [ 0.03850394604309548, 0.05585055021493073, 0.04355723228588698, 0.04903778922405726 ], "inflation_rate": [ 0.008208899683981544, 0.009941929165693498, 0.004603403053447359, 0.004797043903919811 ], "interest_rate": [ 0.022855788958735995, 0.01889482771444622, 0.02192942170809895, 0.02146229576656644 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 190918, "billable_hours_per_employee": 103, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 39425491, "net_revenue": 34899803, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 55134 }, { "average_project_size": 164357, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 40470986, "net_revenue": 34397533, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 54340 }, { "average_project_size": 151736, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 43966887, "net_revenue": 33902492, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 53558 }, { "average_project_size": 178880, "billable_hours_per_employee": 88, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 43068936, "net_revenue": 33414576, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 52788 } ], "balance_sheet": [ { "assets": 43026806, "current_assets": 19579403, "current_liabilities": 12728006, "equity": 25210805, "fixed_assets": 23447403, "liabilities": 24007400, "long_term_liabilities": 11279394, "quarter": 1 }, { "assets": 43823709, "current_assets": 20850469, "current_liabilities": 9910917, "equity": 24882293, "fixed_assets": 22973240, "liabilities": 24465424, "long_term_liabilities": 14554507, "quarter": 2 }, { "assets": 44635370, "current_assets": 20446794, "current_liabilities": 10746002, "equity": 25303561, "fixed_assets": 24188576, "liabilities": 24932186, "long_term_liabilities": 14186184, "quarter": 3 }, { "assets": 45462065, "current_assets": 13819876, "current_liabilities": 12969320, "equity": 25513832, "fixed_assets": 31642189, "liabilities": 25407854, "long_term_liabilities": 12438534, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57769, "financing_cash_flow": 164475, "investing_cash_flow": -445596, "net_cash_flow": 8822143, "operating_cash_flow": 8872311, "quarter": 1 }, { "change_in_working_capital": 83713, "financing_cash_flow": -171169, "investing_cash_flow": -408941, "net_cash_flow": 7573342, "operating_cash_flow": 7549229, "quarter": 2 }, { "change_in_working_capital": -92133, "financing_cash_flow": -136063, "investing_cash_flow": -216828, "net_cash_flow": 8022418, "operating_cash_flow": 8075969, "quarter": 3 }, { "change_in_working_capital": -12495, "financing_cash_flow": 169525, "investing_cash_flow": -221105, "net_cash_flow": 6620422, "operating_cash_flow": 6879317, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8111176785932007, "current_ratio": 1.5382930366311895, "debt_to_equity_ratio": 0.9522663001042608, "profit_margin": 0.17740498420578477, "quarter": 1, "return_on_assets": 0.14389631895985958, "return_on_equity": 0.24558513700772347 }, { "asset_turnover_ratio": 0.784906932455215, "current_ratio": 2.1037880753112956, "debt_to_equity_ratio": 0.9832463591679432, "profit_margin": 0.16059314486303422, "quarter": 2, "return_on_assets": 0.12605067270778017, "return_on_equity": 0.22200558445316917 }, { "asset_turnover_ratio": 0.7595432053100489, "current_ratio": 1.9027349892546084, "debt_to_equity_ratio": 0.9853232120174706, "profit_margin": 0.16519071813364045, "quarter": 3, "return_on_assets": 0.12546948753869408, "return_on_equity": 0.2213276226219701 }, { "asset_turnover_ratio": 0.7349990811020133, "current_ratio": 1.065582158509467, "debt_to_equity_ratio": 0.9958462531226199, "profit_margin": 0.1633904018414, "quarter": 4, "return_on_assets": 0.12009179521431769, "return_on_equity": 0.21398671120825755 } ], "income_statement": [ { "depreciation": 2680912, "expenses": 27100761, "income_tax": 1607643, "marketing_expense": 3873377, "net_income": 7799042, "net_profit": 6191399, "operational_expense": 17159130, "product_revenue": 9743449, "quarter": 1, "rd_expense": 3217227, "revenue": 34899803, "salaries_expense": 8477305, "service_revenue": 25156354 }, { "depreciation": 2025221, "expenses": 26776011, "income_tax": 2097514, "marketing_expense": 3529351, "net_income": 7621522, "net_profit": 5524008, "operational_expense": 18341681, "product_revenue": 12872945, "quarter": 2, "rd_expense": 3394466, "revenue": 34397533, "salaries_expense": 10490661, "service_revenue": 21524588 }, { "depreciation": 2475592, "expenses": 26455153, "income_tax": 1846962, "marketing_expense": 3686004, "net_income": 7447339, "net_profit": 5600377, "operational_expense": 14231769, "product_revenue": 10096364, "quarter": 3, "rd_expense": 3069712, "revenue": 33902492, "salaries_expense": 12613872, "service_revenue": 23806128 }, { "depreciation": 1419696, "expenses": 26138140, "income_tax": 1816815, "marketing_expense": 4864366, "net_income": 7276436, "net_profit": 5459621, "operational_expense": 16346068, "product_revenue": 12170361, "quarter": 4, "rd_expense": 4497499, "revenue": 33414576, "salaries_expense": 11926197, "service_revenue": 21244215 } ], "market_conditions": { "gdp_growth": [ 0.06411789534820049, 0.06756131325585073, 0.06180736844631221, 0.05195393459244314 ], "inflation_rate": [ 0.002830841071862212, 0.006379694403392752, 0.010012902357641433, 0.004241662927138547 ], "interest_rate": [ 0.006643974391088783, 0.006352976414596501, 0.013564852473788157, 0.014621163365308068 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 173171, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 91591597, "net_revenue": 75687848, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 119570 }, { "average_project_size": 130115, "billable_hours_per_employee": 156, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 92231099, "net_revenue": 74755038, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 118096 }, { "average_project_size": 192072, "billable_hours_per_employee": 140, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 84697081, "net_revenue": 73833724, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 116641 }, { "average_project_size": 104119, "billable_hours_per_employee": 114, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 87102993, "net_revenue": 72923766, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 115203 } ], "balance_sheet": [ { "assets": 94997875, "current_assets": 36076908, "current_liabilities": 18405101, "equity": 71960066, "fixed_assets": 58920967, "liabilities": 39273427, "long_term_liabilities": 20868326, "quarter": 1 }, { "assets": 96484347, "current_assets": 40736199, "current_liabilities": 22898051, "equity": 72565053, "fixed_assets": 55748148, "liabilities": 40108909, "long_term_liabilities": 17210858, "quarter": 2 }, { "assets": 97994079, "current_assets": 37058882, "current_liabilities": 22109222, "equity": 74786830, "fixed_assets": 60935197, "liabilities": 40962164, "long_term_liabilities": 18852942, "quarter": 3 }, { "assets": 99527434, "current_assets": 45512038, "current_liabilities": 24408679, "equity": 74655717, "fixed_assets": 54015396, "liabilities": 41833571, "long_term_liabilities": 17424892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58189, "financing_cash_flow": -55191, "investing_cash_flow": -494724, "net_cash_flow": 19328326, "operating_cash_flow": 19624787, "quarter": 1 }, { "change_in_working_capital": -37479, "financing_cash_flow": -52932, "investing_cash_flow": -345372, "net_cash_flow": 19613317, "operating_cash_flow": 19683077, "quarter": 2 }, { "change_in_working_capital": 42415, "financing_cash_flow": -37807, "investing_cash_flow": -481034, "net_cash_flow": 21492705, "operating_cash_flow": 21779247, "quarter": 3 }, { "change_in_working_capital": -8935, "financing_cash_flow": -178217, "investing_cash_flow": -106076, "net_cash_flow": 21185740, "operating_cash_flow": 21208204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7967320111107749, "current_ratio": 1.960158110515123, "debt_to_equity_ratio": 0.5457669674733205, "profit_margin": 0.21450759176030476, "quarter": 1, "return_on_assets": 0.1709050649817167, "return_on_equity": 0.22561983197736366 }, { "asset_turnover_ratio": 0.7747892826594971, "current_ratio": 1.7790247300960242, "debt_to_equity_ratio": 0.5527303755982925, "profit_margin": 0.21656888195281232, "quarter": 2, "return_on_assets": 0.16779524869458878, "return_on_equity": 0.22310484635076336 }, { "asset_turnover_ratio": 0.7534508692101693, "current_ratio": 1.6761730467042215, "debt_to_equity_ratio": 0.5477189499808991, "profit_margin": 0.2404716170079678, "quarter": 3, "return_on_assets": 0.18118354885502827, "return_on_equity": 0.237406973928431 }, { "asset_turnover_ratio": 0.7327001517993521, "current_ratio": 1.8645842325182775, "debt_to_equity_ratio": 0.5603532144765283, "profit_margin": 0.23259706581802153, "quarter": 4, "return_on_assets": 0.17042390543294827, "return_on_equity": 0.22720100591894388 } ], "income_statement": [ { "depreciation": 3389169, "expenses": 53525893, "income_tax": 5926337, "marketing_expense": 9136242, "net_income": 22161955, "net_profit": 16235618, "operational_expense": 36971417, "product_revenue": 27572620, "quarter": 1, "rd_expense": 7183405, "revenue": 75687848, "salaries_expense": 18096002, "service_revenue": 48115228 }, { "depreciation": 3493462, "expenses": 52523561, "income_tax": 6041862, "marketing_expense": 7783491, "net_income": 22231477, "net_profit": 16189615, "operational_expense": 31026380, "product_revenue": 15130376, "quarter": 2, "rd_expense": 10310011, "revenue": 74755038, "salaries_expense": 20975290, "service_revenue": 59624662 }, { "depreciation": 4024332, "expenses": 51539999, "income_tax": 4538810, "marketing_expense": 7184447, "net_income": 22293725, "net_profit": 17754915, "operational_expense": 27960677, "product_revenue": 21250156, "quarter": 3, "rd_expense": 8769396, "revenue": 73833724, "salaries_expense": 17087039, "service_revenue": 52583568 }, { "depreciation": 4246350, "expenses": 50574855, "income_tax": 5387057, "marketing_expense": 8240129, "net_income": 22348911, "net_profit": 16961854, "operational_expense": 30762605, "product_revenue": 25418266, "quarter": 4, "rd_expense": 9264048, "revenue": 72923766, "salaries_expense": 23220469, "service_revenue": 47505500 } ], "market_conditions": { "gdp_growth": [ 0.04495313376312594, 0.05544665798556326, 0.0397934804640773, 0.0523411087731486 ], "inflation_rate": [ 0.010956449677875991, 0.011808502681296566, 0.005741322956994668, 0.00895789268702104 ], "interest_rate": [ 0.014700946537210925, 0.015505383871703114, 0.014111176727088687, 0.011621896551771314 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1992, "industry": "Advertising", "location": "Larryville", "name": "Dunlap-Adams", "num_employees": 434, "region": "North America", "revenue_size": "Large", "website": "www.dunlap-adams.com" }

[ { "advertising_kpis": [ { "average_project_size": 108458, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 43764853, "net_revenue": 36245137, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 83514 }, { "average_project_size": 67254, "billable_hours_per_employee": 139, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 46769120, "net_revenue": 36695396, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 84552 }, { "average_project_size": 137595, "billable_hours_per_employee": 143, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 46167486, "net_revenue": 37151249, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 85602 }, { "average_project_size": 98378, "billable_hours_per_employee": 107, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 46230889, "net_revenue": 37612765, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 86665 } ], "balance_sheet": [ { "assets": 53287488, "current_assets": 23747190, "current_liabilities": 11015740, "equity": 37691607, "fixed_assets": 29540298, "liabilities": 25123406, "long_term_liabilities": 14107666, "quarter": 1 }, { "assets": 54585665, "current_assets": 24523051, "current_liabilities": 11073945, "equity": 38529267, "fixed_assets": 30062614, "liabilities": 25394947, "long_term_liabilities": 14321002, "quarter": 2 }, { "assets": 55915468, "current_assets": 18551222, "current_liabilities": 15138170, "equity": 39111657, "fixed_assets": 37364246, "liabilities": 25669423, "long_term_liabilities": 10531253, "quarter": 3 }, { "assets": 57277667, "current_assets": 24107326, "current_liabilities": 14634025, "equity": 40829342, "fixed_assets": 33170341, "liabilities": 25946865, "long_term_liabilities": 11312840, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19486, "financing_cash_flow": 172459, "investing_cash_flow": -304442, "net_cash_flow": 10497575, "operating_cash_flow": 10862357, "quarter": 1 }, { "change_in_working_capital": -48018, "financing_cash_flow": -81147, "investing_cash_flow": -212227, "net_cash_flow": 10968169, "operating_cash_flow": 11285955, "quarter": 2 }, { "change_in_working_capital": -39559, "financing_cash_flow": 19207, "investing_cash_flow": -382988, "net_cash_flow": 10550506, "operating_cash_flow": 10877501, "quarter": 3 }, { "change_in_working_capital": 40299, "financing_cash_flow": 192924, "investing_cash_flow": -422039, "net_cash_flow": 10705025, "operating_cash_flow": 10832065, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6801810023396111, "current_ratio": 2.155750771169254, "debt_to_equity_ratio": 0.6665517339178454, "profit_margin": 0.2628635394591004, "quarter": 1, "return_on_assets": 0.17879478574782884, "return_on_equity": 0.25277577047855776 }, { "asset_turnover_ratio": 0.6722533471012948, "current_ratio": 2.2144819213026614, "debt_to_equity_ratio": 0.6591079710911708, "profit_margin": 0.2544883014752041, "quarter": 2, "return_on_assets": 0.17108061246482936, "return_on_equity": 0.24237546486415118 }, { "asset_turnover_ratio": 0.6644180998359881, "current_ratio": 1.2254600126699595, "debt_to_equity_ratio": 0.6563113140412333, "profit_margin": 0.23863563779511154, "quarter": 3, "return_on_assets": 0.15855383701697712, "return_on_equity": 0.226674415763055 }, { "asset_turnover_ratio": 0.6566741798334768, "current_ratio": 1.6473476025905383, "debt_to_equity_ratio": 0.6354955463156864, "profit_margin": 0.2525350103880956, "quarter": 4, "return_on_assets": 0.16583322082584126, "return_on_equity": 0.2326400459747796 } ], "income_statement": [ { "depreciation": 1334832, "expenses": 23931594, "income_tax": 2786018, "marketing_expense": 3424827, "net_income": 12313543, "net_profit": 9527525, "operational_expense": 15135096, "product_revenue": 7302954, "quarter": 1, "rd_expense": 2562357, "revenue": 36245137, "salaries_expense": 10863745, "service_revenue": 28942183 }, { "depreciation": 1947406, "expenses": 24421702, "income_tax": 2935145, "marketing_expense": 2769784, "net_income": 12273694, "net_profit": 9338549, "operational_expense": 12464694, "product_revenue": 8009964, "quarter": 2, "rd_expense": 3342542, "revenue": 36695396, "salaries_expense": 10723575, "service_revenue": 28685432 }, { "depreciation": 2011889, "expenses": 24921848, "income_tax": 3363789, "marketing_expense": 3211664, "net_income": 12229401, "net_profit": 8865612, "operational_expense": 13103389, "product_revenue": 14244382, "quarter": 3, "rd_expense": 4797409, "revenue": 37151249, "salaries_expense": 9626280, "service_revenue": 22906867 }, { "depreciation": 1333525, "expenses": 25432237, "income_tax": 2681988, "marketing_expense": 3677335, "net_income": 12180528, "net_profit": 9498540, "operational_expense": 13696795, "product_revenue": 13914423, "quarter": 4, "rd_expense": 2992136, "revenue": 37612765, "salaries_expense": 8759806, "service_revenue": 23698342 } ], "market_conditions": { "gdp_growth": [ -0.006354332164825787, -0.01105593100536454, -0.00660767233590814, -0.002236712511804805 ], "inflation_rate": [ 0.03915683960259321, 0.041501425154115076, 0.03968830404818588, 0.0374749132781643 ], "interest_rate": [ 0.04532990883895159, 0.04489862632060559, 0.04429719645987547, 0.04553394105494913 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 108567, "billable_hours_per_employee": 115, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 80353345, "net_revenue": 72775113, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 167685 }, { "average_project_size": 143732, "billable_hours_per_employee": 88, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 92207989, "net_revenue": 74423768, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 171483 }, { "average_project_size": 139691, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 97542189, "net_revenue": 76109771, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 175368 }, { "average_project_size": 101701, "billable_hours_per_employee": 143, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 97889754, "net_revenue": 77833970, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 179341 } ], "balance_sheet": [ { "assets": 98869245, "current_assets": 47496288, "current_liabilities": 26489730, "equity": 64545534, "fixed_assets": 51372957, "liabilities": 51806991, "long_term_liabilities": 25317261, "quarter": 1 }, { "assets": 101944555, "current_assets": 43173739, "current_liabilities": 21890262, "equity": 66845123, "fixed_assets": 58770816, "liabilities": 52999934, "long_term_liabilities": 31109672, "quarter": 2 }, { "assets": 105115522, "current_assets": 47573644, "current_liabilities": 32426304, "equity": 68120120, "fixed_assets": 57541878, "liabilities": 54220347, "long_term_liabilities": 21794043, "quarter": 3 }, { "assets": 108385121, "current_assets": 37915873, "current_liabilities": 30720490, "equity": 71381272, "fixed_assets": 70469248, "liabilities": 55468862, "long_term_liabilities": 24748372, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6541, "financing_cash_flow": -147025, "investing_cash_flow": -338626, "net_cash_flow": 19789468, "operating_cash_flow": 20256477, "quarter": 1 }, { "change_in_working_capital": -86351, "financing_cash_flow": 122113, "investing_cash_flow": -401046, "net_cash_flow": 21261689, "operating_cash_flow": 21611029, "quarter": 2 }, { "change_in_working_capital": 61120, "financing_cash_flow": -183909, "investing_cash_flow": -268753, "net_cash_flow": 19897346, "operating_cash_flow": 20488694, "quarter": 3 }, { "change_in_working_capital": 23126, "financing_cash_flow": 83270, "investing_cash_flow": -169991, "net_cash_flow": 22482202, "operating_cash_flow": 22889190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7360743272591997, "current_ratio": 1.7930076297493407, "debt_to_equity_ratio": 0.8026425344935562, "profit_margin": 0.24023707115370607, "quarter": 1, "return_on_assets": 0.17683234053218472, "return_on_equity": 0.27086738487592343 }, { "asset_turnover_ratio": 0.7300416191919226, "current_ratio": 1.9722805967329218, "debt_to_equity_ratio": 0.7928766022316991, "profit_margin": 0.2405213076553716, "quarter": 2, "return_on_assets": 0.17559056489088604, "return_on_equity": 0.2677906958148615 }, { "asset_turnover_ratio": 0.7240583460166806, "current_ratio": 1.4671312524547973, "debt_to_equity_ratio": 0.7959520182876954, "profit_margin": 0.22631713081885374, "quarter": 3, "return_on_assets": 0.16386680741593995, "return_on_equity": 0.25286134258131077 }, { "asset_turnover_ratio": 0.7181241233286993, "current_ratio": 1.2342209710847711, "debt_to_equity_ratio": 0.7770786432609382, "profit_margin": 0.23723591383042647, "quarter": 4, "return_on_assets": 0.17036483264155788, "return_on_equity": 0.2586814788058134 } ], "income_statement": [ { "depreciation": 2773197, "expenses": 50452922, "income_tax": 4838911, "marketing_expense": 10025061, "net_income": 22322191, "net_profit": 17483280, "operational_expense": 29108414, "product_revenue": 25267640, "quarter": 1, "rd_expense": 8368252, "revenue": 72775113, "salaries_expense": 24700615, "service_revenue": 47507473 }, { "depreciation": 3710527, "expenses": 51834393, "income_tax": 4688873, "marketing_expense": 6193223, "net_income": 22589375, "net_profit": 17900502, "operational_expense": 29936429, "product_revenue": 15040721, "quarter": 2, "rd_expense": 9277709, "revenue": 74423768, "salaries_expense": 24803464, "service_revenue": 59383047 }, { "depreciation": 3263749, "expenses": 53253691, "income_tax": 5631135, "marketing_expense": 10179185, "net_income": 22856080, "net_profit": 17224945, "operational_expense": 35648238, "product_revenue": 23946314, "quarter": 3, "rd_expense": 9555040, "revenue": 76109771, "salaries_expense": 17214699, "service_revenue": 52163457 }, { "depreciation": 4424177, "expenses": 54711851, "income_tax": 4657106, "marketing_expense": 7311187, "net_income": 23122119, "net_profit": 18465013, "operational_expense": 27936403, "product_revenue": 25648605, "quarter": 4, "rd_expense": 9765315, "revenue": 77833970, "salaries_expense": 23363681, "service_revenue": 52185365 } ], "market_conditions": { "gdp_growth": [ -0.017111618348784524, -0.013750659257226667, -0.009308388206765711, -0.006932844571007018 ], "inflation_rate": [ 0.03205062107875675, 0.031136501375125712, 0.029120714959487638, 0.03232319469593005 ], "interest_rate": [ 0.060141661458864425, 0.05742180726259689, 0.057830032858932255, 0.060306613240731534 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 152921, "billable_hours_per_employee": 101, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 96000139, "net_revenue": 81373000, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 187495 }, { "average_project_size": 84085, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 91447531, "net_revenue": 82848175, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 190894 }, { "average_project_size": 79811, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 94279842, "net_revenue": 84350093, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 194355 }, { "average_project_size": 156810, "billable_hours_per_employee": 104, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 97167821, "net_revenue": 85879238, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 197878 } ], "balance_sheet": [ { "assets": 81871266, "current_assets": 39034463, "current_liabilities": 20391101, "equity": 53937674, "fixed_assets": 42836803, "liabilities": 44502822, "long_term_liabilities": 24111721, "quarter": 1 }, { "assets": 83209737, "current_assets": 32746980, "current_liabilities": 26367788, "equity": 54175299, "fixed_assets": 50462757, "liabilities": 45274468, "long_term_liabilities": 18906680, "quarter": 2 }, { "assets": 84570090, "current_assets": 40834141, "current_liabilities": 26375497, "equity": 56238089, "fixed_assets": 43735949, "liabilities": 46059494, "long_term_liabilities": 19683997, "quarter": 3 }, { "assets": 85952683, "current_assets": 25992776, "current_liabilities": 23295887, "equity": 55019275, "fixed_assets": 59959907, "liabilities": 46858131, "long_term_liabilities": 23562244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58897, "financing_cash_flow": -84417, "investing_cash_flow": -225012, "net_cash_flow": 21716747, "operating_cash_flow": 22121859, "quarter": 1 }, { "change_in_working_capital": 77328, "financing_cash_flow": 190653, "investing_cash_flow": -194410, "net_cash_flow": 19115278, "operating_cash_flow": 19540154, "quarter": 2 }, { "change_in_working_capital": 31722, "financing_cash_flow": 94554, "investing_cash_flow": -410145, "net_cash_flow": 21008051, "operating_cash_flow": 20988902, "quarter": 3 }, { "change_in_working_capital": -33973, "financing_cash_flow": -62002, "investing_cash_flow": -444866, "net_cash_flow": 21185522, "operating_cash_flow": 21471329, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9939140308395866, "current_ratio": 1.9142891303417113, "debt_to_equity_ratio": 0.8250786268610694, "profit_margin": 0.20362073415014809, "quarter": 1, "return_on_assets": 0.20238150464168955, "return_on_equity": 0.30719214922022775 }, { "asset_turnover_ratio": 0.9956548114074678, "current_ratio": 1.2419312533914486, "debt_to_equity_ratio": 0.8357031495109977, "profit_margin": 0.19602157802510436, "quarter": 2, "return_on_assets": 0.19516982730037952, "return_on_equity": 0.29976816556194735 }, { "asset_turnover_ratio": 0.9973986429481155, "current_ratio": 1.5481847034010392, "debt_to_equity_ratio": 0.8190088749281648, "profit_margin": 0.21016566039826418, "quarter": 3, "return_on_assets": 0.2096189444755232, "return_on_equity": 0.3152221797579217 }, { "asset_turnover_ratio": 0.9991455182382148, "current_ratio": 1.1157667445759847, "debt_to_equity_ratio": 0.8516675474186092, "profit_margin": 0.18543158242740812, "quarter": 4, "return_on_assets": 0.18527313452216496, "return_on_equity": 0.28943898297460297 } ], "income_statement": [ { "depreciation": 5552629, "expenses": 59975299, "income_tax": 4828471, "marketing_expense": 9187158, "net_income": 21397701, "net_profit": 16569230, "operational_expense": 31840499, "product_revenue": 17134769, "quarter": 1, "rd_expense": 8222413, "revenue": 81373000, "salaries_expense": 19811445, "service_revenue": 64238231 }, { "depreciation": 3300124, "expenses": 61041947, "income_tax": 5566198, "marketing_expense": 11307137, "net_income": 21806228, "net_profit": 16240030, "operational_expense": 34193603, "product_revenue": 23018999, "quarter": 2, "rd_expense": 7201440, "revenue": 82848175, "salaries_expense": 29096197, "service_revenue": 59829176 }, { "depreciation": 3261409, "expenses": 62127565, "income_tax": 4495035, "marketing_expense": 6321971, "net_income": 22222528, "net_profit": 17727493, "operational_expense": 31549281, "product_revenue": 30176565, "quarter": 3, "rd_expense": 7157557, "revenue": 84350093, "salaries_expense": 19978918, "service_revenue": 54173528 }, { "depreciation": 5546606, "expenses": 63232492, "income_tax": 6722023, "marketing_expense": 9804445, "net_income": 22646746, "net_profit": 15924723, "operational_expense": 34718307, "product_revenue": 25438540, "quarter": 4, "rd_expense": 12608807, "revenue": 85879238, "salaries_expense": 27398515, "service_revenue": 60440698 } ], "market_conditions": { "gdp_growth": [ -0.011210202262015544, -0.022737397343812957, -0.02383924088873968, -0.016904464041703156 ], "inflation_rate": [ 0.018220143329478276, 0.023514219183240752, 0.023212973288068352, 0.02251031074656576 ], "interest_rate": [ 0.05005783757698556, 0.05395070282812479, 0.0532603590512661, 0.05316035623596853 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 63328, "billable_hours_per_employee": 158, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 88726067, "net_revenue": 69178114, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 159397 }, { "average_project_size": 196509, "billable_hours_per_employee": 139, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 92652521, "net_revenue": 71429439, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 164584 }, { "average_project_size": 126292, "billable_hours_per_employee": 121, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 81963735, "net_revenue": 73754031, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 169940 }, { "average_project_size": 179278, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 87035278, "net_revenue": 76154275, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 175471 } ], "balance_sheet": [ { "assets": 99740950, "current_assets": 44542494, "current_liabilities": 23238884, "equity": 77150670, "fixed_assets": 55198456, "liabilities": 41567189, "long_term_liabilities": 18328305, "quarter": 1 }, { "assets": 101704692, "current_assets": 41152647, "current_liabilities": 18771826, "equity": 77711549, "fixed_assets": 60552045, "liabilities": 42706886, "long_term_liabilities": 23935060, "quarter": 2 }, { "assets": 103707097, "current_assets": 44428694, "current_liabilities": 24538437, "equity": 79078011, "fixed_assets": 59278403, "liabilities": 43877830, "long_term_liabilities": 19339393, "quarter": 3 }, { "assets": 105748927, "current_assets": 33820993, "current_liabilities": 26874234, "equity": 80428349, "fixed_assets": 71927934, "liabilities": 45080880, "long_term_liabilities": 18206646, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17866, "financing_cash_flow": 113967, "investing_cash_flow": -459491, "net_cash_flow": 22007368, "operating_cash_flow": 22346230, "quarter": 1 }, { "change_in_working_capital": 2126, "financing_cash_flow": -138340, "investing_cash_flow": -369710, "net_cash_flow": 21483129, "operating_cash_flow": 21549013, "quarter": 2 }, { "change_in_working_capital": 44995, "financing_cash_flow": 167383, "investing_cash_flow": -115316, "net_cash_flow": 23525751, "operating_cash_flow": 23525421, "quarter": 3 }, { "change_in_working_capital": -77878, "financing_cash_flow": -147937, "investing_cash_flow": -126105, "net_cash_flow": 22065901, "operating_cash_flow": 22402505, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6935778534293087, "current_ratio": 1.916722593047067, "debt_to_equity_ratio": 0.5387793651046712, "profit_margin": 0.2743195485207937, "quarter": 1, "return_on_assets": 0.19026196361674919, "return_on_equity": 0.2459720570151886 }, { "asset_turnover_ratio": 0.7023219636710566, "current_ratio": 2.192255937168819, "debt_to_equity_ratio": 0.5495564887015699, "profit_margin": 0.26198921987893536, "quarter": 2, "return_on_assets": 0.1840007833660221, "return_on_equity": 0.24081032022666282 }, { "asset_turnover_ratio": 0.7111763141918822, "current_ratio": 1.8105755472526632, "debt_to_equity_ratio": 0.5548676483529663, "profit_margin": 0.26098565378751976, "quarter": 3, "return_on_assets": 0.18560681531756693, "return_on_equity": 0.24341462002629277 }, { "asset_turnover_ratio": 0.720142295155392, "current_ratio": 1.258491423420664, "debt_to_equity_ratio": 0.5605098272003569, "profit_margin": 0.25947725193365706, "quarter": 4, "return_on_assets": 0.18686054374811764, "return_on_equity": 0.2456882709354136 } ], "income_statement": [ { "depreciation": 3369321, "expenses": 43872468, "income_tax": 6328737, "marketing_expense": 8337906, "net_income": 25305646, "net_profit": 18976909, "operational_expense": 27140138, "product_revenue": 24149594, "quarter": 1, "rd_expense": 8005178, "revenue": 69178114, "salaries_expense": 18307534, "service_revenue": 45028520 }, { "depreciation": 2835270, "expenses": 45677586, "income_tax": 7038110, "marketing_expense": 4763554, "net_income": 25751853, "net_profit": 18713743, "operational_expense": 30299653, "product_revenue": 14721414, "quarter": 2, "rd_expense": 5313817, "revenue": 71429439, "salaries_expense": 17953512, "service_revenue": 56708025 }, { "depreciation": 4276677, "expenses": 47556975, "income_tax": 6948312, "marketing_expense": 8689835, "net_income": 26197056, "net_profit": 19248744, "operational_expense": 33250177, "product_revenue": 24711064, "quarter": 3, "rd_expense": 9345377, "revenue": 73754031, "salaries_expense": 22018046, "service_revenue": 49042967 }, { "depreciation": 2642203, "expenses": 49513691, "income_tax": 6880282, "marketing_expense": 8114630, "net_income": 26640584, "net_profit": 19760302, "operational_expense": 34363031, "product_revenue": 20466316, "quarter": 4, "rd_expense": 8074157, "revenue": 76154275, "salaries_expense": 21840656, "service_revenue": 55687959 } ], "market_conditions": { "gdp_growth": [ -0.0036633979534736825, 0.0018535347777435662, -0.0029840025396139554, -0.005084900318072768 ], "inflation_rate": [ 0.026960846988626323, 0.02972708690380065, 0.028052187489525617, 0.03142148196160725 ], "interest_rate": [ 0.04405027327531196, 0.041910857715655246, 0.04638319233656519, 0.04240384043113202 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 97933, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 104622918, "net_revenue": 93849301, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 216243 }, { "average_project_size": 162696, "billable_hours_per_employee": 113, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 110387685, "net_revenue": 96391785, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 222101 }, { "average_project_size": 79967, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 123438002, "net_revenue": 99003149, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 228118 }, { "average_project_size": 166987, "billable_hours_per_employee": 91, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 125837567, "net_revenue": 101685258, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 234298 } ], "balance_sheet": [ { "assets": 114237621, "current_assets": 44631037, "current_liabilities": 31645498, "equity": 71523155, "fixed_assets": 69606584, "liabilities": 60033859, "long_term_liabilities": 28388361, "quarter": 1 }, { "assets": 116034572, "current_assets": 52077063, "current_liabilities": 27227533, "equity": 71777624, "fixed_assets": 63957509, "liabilities": 60774213, "long_term_liabilities": 33546680, "quarter": 2 }, { "assets": 117859789, "current_assets": 41631914, "current_liabilities": 31301378, "equity": 71946656, "fixed_assets": 76227875, "liabilities": 61523697, "long_term_liabilities": 30222319, "quarter": 3 }, { "assets": 119713717, "current_assets": 45519116, "current_liabilities": 25086680, "equity": 74012380, "fixed_assets": 74194601, "liabilities": 62282424, "long_term_liabilities": 37195744, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31750, "financing_cash_flow": -56738, "investing_cash_flow": -461130, "net_cash_flow": 22715145, "operating_cash_flow": 22680410, "quarter": 1 }, { "change_in_working_capital": 70757, "financing_cash_flow": -65111, "investing_cash_flow": -463374, "net_cash_flow": 21416102, "operating_cash_flow": 21850725, "quarter": 2 }, { "change_in_working_capital": 74361, "financing_cash_flow": -146641, "investing_cash_flow": -483204, "net_cash_flow": 23068032, "operating_cash_flow": 23209480, "quarter": 3 }, { "change_in_working_capital": 34841, "financing_cash_flow": 91108, "investing_cash_flow": -298647, "net_cash_flow": 22847900, "operating_cash_flow": 23113260, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8215270957016866, "current_ratio": 1.4103439610904527, "debt_to_equity_ratio": 0.839362567269299, "profit_margin": 0.18454472026381954, "quarter": 1, "return_on_assets": 0.15160848806541585, "return_on_equity": 0.24215085310484416 }, { "asset_turnover_ratio": 0.8307160817553583, "current_ratio": 1.912661826541538, "debt_to_equity_ratio": 0.846701375905115, "profit_margin": 0.17135552578469213, "quarter": 2, "return_on_assets": 0.1423477909669887, "return_on_equity": 0.230117188052923 }, { "asset_turnover_ratio": 0.8400078588296133, "current_ratio": 1.3300345435271252, "debt_to_equity_ratio": 0.8551293474987913, "profit_margin": 0.15767744922941795, "quarter": 3, "return_on_assets": 0.13245029651291843, "return_on_equity": 0.2169741426203325 }, { "asset_turnover_ratio": 0.8494035650066734, "current_ratio": 1.8144734974895045, "debt_to_equity_ratio": 0.8415135954282243, "profit_margin": 0.16306284043651637, "quarter": 4, "return_on_assets": 0.13850615798689134, "return_on_equity": 0.22403126341836324 } ], "income_statement": [ { "depreciation": 5361017, "expenses": 71776560, "income_tax": 4753348, "marketing_expense": 12842802, "net_income": 22072741, "net_profit": 17319393, "operational_expense": 36754672, "product_revenue": 30834461, "quarter": 1, "rd_expense": 8647759, "revenue": 93849301, "salaries_expense": 35321614, "service_revenue": 63014840 }, { "depreciation": 5333460, "expenses": 74313922, "income_tax": 5560598, "marketing_expense": 7773860, "net_income": 22077863, "net_profit": 16517265, "operational_expense": 40252517, "product_revenue": 30128575, "quarter": 2, "rd_expense": 13563357, "revenue": 96391785, "salaries_expense": 31617519, "service_revenue": 66263210 }, { "depreciation": 7598916, "expenses": 76940982, "income_tax": 6451603, "marketing_expense": 13019248, "net_income": 22062167, "net_profit": 15610564, "operational_expense": 51390774, "product_revenue": 29363188, "quarter": 3, "rd_expense": 15338797, "revenue": 99003149, "salaries_expense": 30408709, "service_revenue": 69639961 }, { "depreciation": 6532173, "expenses": 79660910, "income_tax": 5443261, "marketing_expense": 13281445, "net_income": 22024348, "net_profit": 16581087, "operational_expense": 45661675, "product_revenue": 33746045, "quarter": 4, "rd_expense": 10592810, "revenue": 101685258, "salaries_expense": 37971782, "service_revenue": 67939213 } ], "market_conditions": { "gdp_growth": [ 0.012356402827509846, 0.009278473994581315, 0.012729069738607523, 0.0047079038974639255 ], "inflation_rate": [ 0.03803920175798273, 0.03627083618650306, 0.034269273095021965, 0.032476344018850495 ], "interest_rate": [ 0.047684061645753555, 0.05061020616519393, 0.053085125269772104, 0.049184124731392165 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 137731, "billable_hours_per_employee": 84, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 83721939, "net_revenue": 72462575, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 166964 }, { "average_project_size": 110644, "billable_hours_per_employee": 82, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 84767157, "net_revenue": 73918491, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 170319 }, { "average_project_size": 155284, "billable_hours_per_employee": 134, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 89156588, "net_revenue": 75403660, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 173741 }, { "average_project_size": 196884, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 95235408, "net_revenue": 76918669, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 177232 } ], "balance_sheet": [ { "assets": 100408051, "current_assets": 36477978, "current_liabilities": 32736359, "equity": 63083964, "fixed_assets": 63930073, "liabilities": 57180778, "long_term_liabilities": 24444419, "quarter": 1 }, { "assets": 103195160, "current_assets": 44298484, "current_liabilities": 25452657, "equity": 65528585, "fixed_assets": 58896676, "liabilities": 58586598, "long_term_liabilities": 33133941, "quarter": 2 }, { "assets": 106059632, "current_assets": 45001070, "current_liabilities": 28114142, "equity": 68823112, "fixed_assets": 61058562, "liabilities": 60026980, "long_term_liabilities": 31912838, "quarter": 3 }, { "assets": 109003617, "current_assets": 42539635, "current_liabilities": 32131820, "equity": 69859345, "fixed_assets": 66463982, "liabilities": 61502776, "long_term_liabilities": 29370956, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52494, "financing_cash_flow": 1052, "investing_cash_flow": -252382, "net_cash_flow": 23452692, "operating_cash_flow": 23519920, "quarter": 1 }, { "change_in_working_capital": 67473, "financing_cash_flow": 172262, "investing_cash_flow": -445896, "net_cash_flow": 24245143, "operating_cash_flow": 24443893, "quarter": 2 }, { "change_in_working_capital": -28815, "financing_cash_flow": -87236, "investing_cash_flow": -442676, "net_cash_flow": 26403863, "operating_cash_flow": 26632682, "quarter": 3 }, { "change_in_working_capital": -1602, "financing_cash_flow": 43019, "investing_cash_flow": -412480, "net_cash_flow": 25295741, "operating_cash_flow": 25698973, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.721680923773732, "current_ratio": 1.1142955146600146, "debt_to_equity_ratio": 0.906423350314511, "profit_margin": 0.2740268476520466, "quarter": 1, "return_on_assets": 0.19775994855233273, "return_on_equity": 0.31476606321061246 }, { "asset_turnover_ratio": 0.716298041497295, "current_ratio": 1.740426706728496, "debt_to_equity_ratio": 0.8940616984175684, "profit_margin": 0.28301474660785486, "quarter": 2, "return_on_assets": 0.20272290871005966, "return_on_equity": 0.31925033937479347 }, { "asset_turnover_ratio": 0.7109553236994072, "current_ratio": 1.6006559972557584, "debt_to_equity_ratio": 0.8721921786971795, "profit_margin": 0.30224607134454745, "quarter": 3, "return_on_assets": 0.21488345348963686, "return_on_equity": 0.33114544428040393 }, { "asset_turnover_ratio": 0.7056524463770776, "current_ratio": 1.3239099123547935, "debt_to_equity_ratio": 0.8803800837239456, "profit_margin": 0.29067720867608876, "quarter": 4, "return_on_assets": 0.2051170834083423, "return_on_equity": 0.3200502953470291 } ], "income_statement": [ { "depreciation": 3663229, "expenses": 44311552, "income_tax": 8294332, "marketing_expense": 4679969, "net_income": 28151023, "net_profit": 19856691, "operational_expense": 23822808, "product_revenue": 19159685, "quarter": 1, "rd_expense": 6384120, "revenue": 72462575, "salaries_expense": 18878843, "service_revenue": 53302890 }, { "depreciation": 3523870, "expenses": 44999087, "income_tax": 7999381, "marketing_expense": 8435821, "net_income": 28919404, "net_profit": 20920023, "operational_expense": 30249386, "product_revenue": 17418779, "quarter": 2, "rd_expense": 5409074, "revenue": 73918491, "salaries_expense": 17413754, "service_revenue": 56499712 }, { "depreciation": 3842222, "expenses": 45697290, "income_tax": 6915910, "marketing_expense": 6109869, "net_income": 29706370, "net_profit": 22790460, "operational_expense": 30194504, "product_revenue": 23609887, "quarter": 3, "rd_expense": 6720588, "revenue": 75403660, "salaries_expense": 16437694, "service_revenue": 51793773 }, { "depreciation": 3340469, "expenses": 46406327, "income_tax": 8153838, "marketing_expense": 5290768, "net_income": 30512342, "net_profit": 22358504, "operational_expense": 30016507, "product_revenue": 17876456, "quarter": 4, "rd_expense": 8612455, "revenue": 76918669, "salaries_expense": 17261400, "service_revenue": 59042213 } ], "market_conditions": { "gdp_growth": [ -0.0008397691954908169, 0.013266370778559715, 0.011903196881142388, -0.0018062701025405945 ], "inflation_rate": [ 0.0209397207901524, 0.025617485945192753, 0.024397814909230778, 0.02365512011813681 ], "interest_rate": [ 0.04761717250361194, 0.05240379101969888, 0.04794885226834729, 0.04786392031722389 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1995, "industry": "Advertising", "location": "Grahamton", "name": "Anderson, Lindsey and Noble", "num_employees": 501, "region": "North America", "revenue_size": "Large", "website": "www.anderson,lindseyandnoble.com" }

[ { "advertising_kpis": [ { "average_project_size": 67070, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 63187341, "net_revenue": 53274653, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 106337 }, { "average_project_size": 142382, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 71457461, "net_revenue": 55812960, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 111403 }, { "average_project_size": 122057, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 71439420, "net_revenue": 58472207, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 116711 }, { "average_project_size": 168089, "billable_hours_per_employee": 90, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 79043089, "net_revenue": 61258155, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 122272 } ], "balance_sheet": [ { "assets": 74231709, "current_assets": 28848387, "current_liabilities": 15608915, "equity": 56187393, "fixed_assets": 45383322, "liabilities": 33506436, "long_term_liabilities": 17897521, "quarter": 1 }, { "assets": 76443023, "current_assets": 36106886, "current_liabilities": 16710312, "equity": 57062069, "fixed_assets": 40336137, "liabilities": 33838756, "long_term_liabilities": 17128444, "quarter": 2 }, { "assets": 78720210, "current_assets": 26017707, "current_liabilities": 17447171, "equity": 61590358, "fixed_assets": 52702503, "liabilities": 34174372, "long_term_liabilities": 16727201, "quarter": 3 }, { "assets": 81065233, "current_assets": 34350577, "current_liabilities": 15063337, "equity": 64268332, "fixed_assets": 46714656, "liabilities": 34513317, "long_term_liabilities": 19449980, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12885, "financing_cash_flow": -137351, "investing_cash_flow": -494894, "net_cash_flow": 18069917, "operating_cash_flow": 18202591, "quarter": 1 }, { "change_in_working_capital": -25196, "financing_cash_flow": 59943, "investing_cash_flow": -167020, "net_cash_flow": 16005008, "operating_cash_flow": 16233524, "quarter": 2 }, { "change_in_working_capital": 94750, "financing_cash_flow": -193778, "investing_cash_flow": -102426, "net_cash_flow": 19868307, "operating_cash_flow": 20471636, "quarter": 3 }, { "change_in_working_capital": -14382, "financing_cash_flow": 148918, "investing_cash_flow": -227251, "net_cash_flow": 19851735, "operating_cash_flow": 20217266, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7176805399967283, "current_ratio": 1.8481993783680672, "debt_to_equity_ratio": 0.596333700693321, "profit_margin": 0.29023408186253224, "quarter": 1, "return_on_assets": 0.20829535259655682, "return_on_equity": 0.2751884217158821 }, { "asset_turnover_ratio": 0.7301249716406427, "current_ratio": 2.160754748325465, "debt_to_equity_ratio": 0.5930166324673576, "profit_margin": 0.2590402300827621, "quarter": 2, "return_on_assets": 0.1891317406429623, "return_on_equity": 0.2533697472483867 }, { "asset_turnover_ratio": 0.7427852009033005, "current_ratio": 1.491227832867575, "debt_to_equity_ratio": 0.5548656171149386, "profit_margin": 0.2914978051025165, "quarter": 3, "return_on_assets": 0.21652025572594383, "return_on_equity": 0.27674007025580205 }, { "asset_turnover_ratio": 0.7556649470186559, "current_ratio": 2.280409513509523, "debt_to_equity_ratio": 0.5370190251709037, "profit_margin": 0.28920910203710837, "quarter": 4, "return_on_assets": 0.21854518076818455, "return_on_equity": 0.27566323022044514 } ], "income_statement": [ { "depreciation": 2740471, "expenses": 33621866, "income_tax": 4190667, "marketing_expense": 5833641, "net_income": 19652787, "net_profit": 15462120, "operational_expense": 17837168, "product_revenue": 12539109, "quarter": 1, "rd_expense": 5297589, "revenue": 53274653, "salaries_expense": 12871010, "service_revenue": 40735544 }, { "depreciation": 1775722, "expenses": 35175155, "income_tax": 6180003, "marketing_expense": 4395797, "net_income": 20637805, "net_profit": 14457802, "operational_expense": 18777172, "product_revenue": 15745659, "quarter": 2, "rd_expense": 4972830, "revenue": 55812960, "salaries_expense": 13123837, "service_revenue": 40067301 }, { "depreciation": 3427116, "expenses": 36800205, "income_tax": 4627482, "marketing_expense": 4425986, "net_income": 21672002, "net_profit": 17044520, "operational_expense": 22587786, "product_revenue": 13018353, "quarter": 3, "rd_expense": 6141461, "revenue": 58472207, "salaries_expense": 11147137, "service_revenue": 45453854 }, { "depreciation": 2500850, "expenses": 38500330, "income_tax": 5041409, "marketing_expense": 4647937, "net_income": 22757825, "net_profit": 17716416, "operational_expense": 22961194, "product_revenue": 16193116, "quarter": 4, "rd_expense": 5170128, "revenue": 61258155, "salaries_expense": 19088874, "service_revenue": 45065039 } ], "market_conditions": { "gdp_growth": [ 0.0214536340209147, 0.03270447353435753, 0.033406657815559085, 0.0208810965235985 ], "inflation_rate": [ 0.016742191947030027, 0.013654588722596474, 0.014937730631507301, 0.01607299985858153 ], "interest_rate": [ 0.02559231910522988, 0.019762024266298556, 0.024854809804418766, 0.018480942881043096 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 119196, "billable_hours_per_employee": 82, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 39930434, "net_revenue": 32296013, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 64463 }, { "average_project_size": 166542, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 42026238, "net_revenue": 33711635, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 67289 }, { "average_project_size": 132937, "billable_hours_per_employee": 114, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 44822752, "net_revenue": 35189308, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 70238 }, { "average_project_size": 127625, "billable_hours_per_employee": 95, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 44836876, "net_revenue": 36731752, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 73317 } ], "balance_sheet": [ { "assets": 40575576, "current_assets": 20025830, "current_liabilities": 8471228, "equity": 26485076, "fixed_assets": 20549746, "liabilities": 20320908, "long_term_liabilities": 11849680, "quarter": 1 }, { "assets": 41148705, "current_assets": 19177836, "current_liabilities": 10785937, "equity": 27030821, "fixed_assets": 21970869, "liabilities": 20508238, "long_term_liabilities": 9722301, "quarter": 2 }, { "assets": 41729928, "current_assets": 20716711, "current_liabilities": 9541275, "equity": 28113062, "fixed_assets": 21013217, "liabilities": 20697295, "long_term_liabilities": 11156020, "quarter": 3 }, { "assets": 42319362, "current_assets": 15081678, "current_liabilities": 10848206, "equity": 28795791, "fixed_assets": 27237684, "liabilities": 20888094, "long_term_liabilities": 10039888, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39432, "financing_cash_flow": -113806, "investing_cash_flow": -143732, "net_cash_flow": 7515478, "operating_cash_flow": 7502905, "quarter": 1 }, { "change_in_working_capital": 45986, "financing_cash_flow": 111980, "investing_cash_flow": -421724, "net_cash_flow": 7792345, "operating_cash_flow": 8224229, "quarter": 2 }, { "change_in_working_capital": 69012, "financing_cash_flow": -170425, "investing_cash_flow": -367408, "net_cash_flow": 9704595, "operating_cash_flow": 9684653, "quarter": 3 }, { "change_in_working_capital": 93788, "financing_cash_flow": 112742, "investing_cash_flow": -461492, "net_cash_flow": 9120497, "operating_cash_flow": 9234086, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7959471234616607, "current_ratio": 2.3639819398084905, "debt_to_equity_ratio": 0.7672588139826368, "profit_margin": 0.19291570139013753, "quarter": 1, "return_on_assets": 0.15355069759206869, "return_on_equity": 0.2352422171641116 }, { "asset_turnover_ratio": 0.8192635709920884, "current_ratio": 1.7780407951576205, "debt_to_equity_ratio": 0.7586983022084309, "profit_margin": 0.18955930200359608, "quarter": 2, "return_on_assets": 0.15529903067423387, "return_on_equity": 0.23640991148585536 }, { "asset_turnover_ratio": 0.8432630892629386, "current_ratio": 2.171272812071762, "debt_to_equity_ratio": 0.7362163182366972, "profit_margin": 0.20120966857319275, "quarter": 3, "return_on_assets": 0.1696726867106025, "return_on_equity": 0.25185548980754924 }, { "asset_turnover_ratio": 0.8679656371001057, "current_ratio": 1.3902462766654688, "debt_to_equity_ratio": 0.7253870539621572, "profit_margin": 0.20049473817638755, "quarter": 4, "return_on_assets": 0.1740225431564871, "return_on_equity": 0.2557499809607592 } ], "income_statement": [ { "depreciation": 1272497, "expenses": 23953409, "income_tax": 2112196, "marketing_expense": 4061904, "net_income": 8342604, "net_profit": 6230408, "operational_expense": 14590318, "product_revenue": 8807724, "quarter": 1, "rd_expense": 3382013, "revenue": 32296013, "salaries_expense": 8545037, "service_revenue": 23488289 }, { "depreciation": 1833875, "expenses": 25067051, "income_tax": 2254230, "marketing_expense": 3148548, "net_income": 8644584, "net_profit": 6390354, "operational_expense": 13717325, "product_revenue": 13409017, "quarter": 2, "rd_expense": 4854470, "revenue": 33711635, "salaries_expense": 11662338, "service_revenue": 20302618 }, { "depreciation": 2604224, "expenses": 26232468, "income_tax": 1876411, "marketing_expense": 3364824, "net_income": 8956840, "net_profit": 7080429, "operational_expense": 15058634, "product_revenue": 9615171, "quarter": 3, "rd_expense": 3344605, "revenue": 35189308, "salaries_expense": 12098329, "service_revenue": 25574137 }, { "depreciation": 1869563, "expenses": 27452068, "income_tax": 1915161, "marketing_expense": 2989052, "net_income": 9279684, "net_profit": 7364523, "operational_expense": 18698308, "product_revenue": 9485687, "quarter": 4, "rd_expense": 3856981, "revenue": 36731752, "salaries_expense": 10353184, "service_revenue": 27246065 } ], "market_conditions": { "gdp_growth": [ 0.020480945354038195, 0.02408428058447732, 0.011723651289223865, 0.02331858021184973 ], "inflation_rate": [ 0.019753161762011737, 0.017983975386013432, 0.01672192708485098, 0.018992731614186114 ], "interest_rate": [ 0.04249563006737423, 0.03508664370445622, 0.033894461321933037, 0.038206730689931745 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 141134, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 103934170, "net_revenue": 93492810, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 186612 }, { "average_project_size": 131661, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 117126703, "net_revenue": 97908448, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 195426 }, { "average_project_size": 89720, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 116600156, "net_revenue": 102532636, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 204656 }, { "average_project_size": 98544, "billable_hours_per_employee": 160, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 118342303, "net_revenue": 107375223, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 214322 } ], "balance_sheet": [ { "assets": 114668097, "current_assets": 52541697, "current_liabilities": 29089338, "equity": 70264302, "fixed_assets": 62126400, "liabilities": 68126883, "long_term_liabilities": 39037545, "quarter": 1 }, { "assets": 118389588, "current_assets": 51573122, "current_liabilities": 35762165, "equity": 72009586, "fixed_assets": 66816466, "liabilities": 69073782, "long_term_liabilities": 33311617, "quarter": 2 }, { "assets": 122231858, "current_assets": 53043297, "current_liabilities": 29378412, "equity": 76525048, "fixed_assets": 69188561, "liabilities": 70033842, "long_term_liabilities": 40655430, "quarter": 3 }, { "assets": 126198827, "current_assets": 41001146, "current_liabilities": 42518310, "equity": 82386048, "fixed_assets": 85197681, "liabilities": 71007245, "long_term_liabilities": 28488935, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73388, "financing_cash_flow": 56961, "investing_cash_flow": -156463, "net_cash_flow": 29100661, "operating_cash_flow": 29585842, "quarter": 1 }, { "change_in_working_capital": -17367, "financing_cash_flow": -187416, "investing_cash_flow": -318155, "net_cash_flow": 25999459, "operating_cash_flow": 26265700, "quarter": 2 }, { "change_in_working_capital": 44428, "financing_cash_flow": -71298, "investing_cash_flow": -311011, "net_cash_flow": 30969520, "operating_cash_flow": 31152352, "quarter": 3 }, { "change_in_working_capital": 70452, "financing_cash_flow": -166286, "investing_cash_flow": -213810, "net_cash_flow": 32442190, "operating_cash_flow": 33047580, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8153341029109431, "current_ratio": 1.8062183814564636, "debt_to_equity_ratio": 0.9695802998228034, "profit_margin": 0.2537423786920085, "quarter": 1, "return_on_assets": 0.20688481470133754, "return_on_equity": 0.33762646642387484 }, { "asset_turnover_ratio": 0.8270021853610978, "current_ratio": 1.4421140890099915, "debt_to_equity_ratio": 0.9592303724673545, "profit_margin": 0.23178571883807209, "quarter": 2, "return_on_assets": 0.19168729601457857, "return_on_equity": 0.31514943024391223 }, { "asset_turnover_ratio": 0.8388372530506736, "current_ratio": 1.805519542717285, "debt_to_equity_ratio": 0.9151754076652131, "profit_margin": 0.23726135354600655, "quarter": 3, "return_on_assets": 0.19902366206361682, "return_on_equity": 0.31789633114637184 }, { "asset_turnover_ratio": 0.850841688092711, "current_ratio": 0.9643173964346184, "debt_to_equity_ratio": 0.8618843447861463, "profit_margin": 0.2532657464189853, "quarter": 4, "return_on_assets": 0.21548905521918996, "return_on_equity": 0.3300858174432642 } ], "income_statement": [ { "depreciation": 5862754, "expenses": 63041099, "income_tax": 6728623, "marketing_expense": 10199561, "net_income": 30451711, "net_profit": 23723088, "operational_expense": 37790545, "product_revenue": 33759869, "quarter": 1, "rd_expense": 12567654, "revenue": 93492810, "salaries_expense": 30361702, "service_revenue": 59732941 }, { "depreciation": 3571920, "expenses": 65748876, "income_tax": 9465792, "marketing_expense": 11088489, "net_income": 32159572, "net_profit": 22693780, "operational_expense": 42151804, "product_revenue": 23317855, "quarter": 2, "rd_expense": 10383398, "revenue": 97908448, "salaries_expense": 28184609, "service_revenue": 74590593 }, { "depreciation": 6825320, "expenses": 68572959, "income_tax": 9632645, "marketing_expense": 7146398, "net_income": 33959677, "net_profit": 24327032, "operational_expense": 35947027, "product_revenue": 33993111, "quarter": 3, "rd_expense": 13044068, "revenue": 102532636, "salaries_expense": 22578581, "service_revenue": 68539525 }, { "depreciation": 5853114, "expenses": 71518344, "income_tax": 8662413, "marketing_expense": 12253229, "net_income": 35856879, "net_profit": 27194466, "operational_expense": 36026733, "product_revenue": 24137917, "quarter": 4, "rd_expense": 9625589, "revenue": 107375223, "salaries_expense": 29159195, "service_revenue": 83237306 } ], "market_conditions": { "gdp_growth": [ 0.015946470240600627, 0.014525810214613999, 0.024032881354823933, 0.014385618620117693 ], "inflation_rate": [ 0.020156731927441184, 0.020535904836420347, 0.012270835123551671, 0.013249490322776442 ], "interest_rate": [ 0.034921798684679, 0.03912121601273024, 0.04112375545417572, 0.03960977434227409 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 135341, "billable_hours_per_employee": 80, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 41711300, "net_revenue": 35122484, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 70105 }, { "average_project_size": 129060, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 44649965, "net_revenue": 35875690, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 71608 }, { "average_project_size": 114600, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 43430311, "net_revenue": 36645049, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 73144 }, { "average_project_size": 147404, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 43252503, "net_revenue": 37430907, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 74712 } ], "balance_sheet": [ { "assets": 38043806, "current_assets": 15330514, "current_liabilities": 8687959, "equity": 29081147, "fixed_assets": 22713292, "liabilities": 17615222, "long_term_liabilities": 8927263, "quarter": 1 }, { "assets": 38579685, "current_assets": 19245303, "current_liabilities": 10107635, "equity": 29212533, "fixed_assets": 19334382, "liabilities": 18031356, "long_term_liabilities": 7923721, "quarter": 2 }, { "assets": 39123111, "current_assets": 11935005, "current_liabilities": 8087573, "equity": 28574293, "fixed_assets": 27188106, "liabilities": 18457320, "long_term_liabilities": 10369747, "quarter": 3 }, { "assets": 39674193, "current_assets": 18489043, "current_liabilities": 9708190, "equity": 29166406, "fixed_assets": 21185150, "liabilities": 18893348, "long_term_liabilities": 9185158, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44963, "financing_cash_flow": 7195, "investing_cash_flow": -328154, "net_cash_flow": 9602220, "operating_cash_flow": 10158688, "quarter": 1 }, { "change_in_working_capital": -4864, "financing_cash_flow": 16307, "investing_cash_flow": -254495, "net_cash_flow": 10237239, "operating_cash_flow": 10622743, "quarter": 2 }, { "change_in_working_capital": -42621, "financing_cash_flow": -172535, "investing_cash_flow": -438267, "net_cash_flow": 9883221, "operating_cash_flow": 9940176, "quarter": 3 }, { "change_in_working_capital": 4009, "financing_cash_flow": -140456, "investing_cash_flow": -385935, "net_cash_flow": 10558184, "operating_cash_flow": 10879117, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9232116260923, "current_ratio": 1.764570251770295, "debt_to_equity_ratio": 0.6057265210344007, "profit_margin": 0.24635395947507585, "quarter": 1, "return_on_assets": 0.22743683952126137, "return_on_equity": 0.29753169639423094 }, { "asset_turnover_ratio": 0.9299114287739778, "current_ratio": 1.9040362062935592, "debt_to_equity_ratio": 0.6172472616462256, "profit_margin": 0.24150626789338406, "quarter": 2, "return_on_assets": 0.22457943863460783, "return_on_equity": 0.2965920141194192 }, { "asset_turnover_ratio": 0.9366598939435057, "current_ratio": 1.4757214556208642, "debt_to_equity_ratio": 0.6459414411408184, "profit_margin": 0.21581365602758507, "quarter": 3, "return_on_assets": 0.20214399616635803, "return_on_equity": 0.27676982244145115 }, { "asset_turnover_ratio": 0.9434572998119962, "current_ratio": 1.9044788987442562, "debt_to_equity_ratio": 0.6477777207106011, "profit_margin": 0.2240277266057165, "quarter": 4, "return_on_assets": 0.21136059402644938, "return_on_equity": 0.28750751806719005 } ], "income_statement": [ { "depreciation": 1506125, "expenses": 24264413, "income_tax": 2205508, "marketing_expense": 2656163, "net_income": 10858071, "net_profit": 8652563, "operational_expense": 16450528, "product_revenue": 7410312, "quarter": 1, "rd_expense": 2997381, "revenue": 35122484, "salaries_expense": 11466196, "service_revenue": 27712172 }, { "depreciation": 1958539, "expenses": 24837447, "income_tax": 2374039, "marketing_expense": 4470808, "net_income": 11038243, "net_profit": 8664204, "operational_expense": 13384954, "product_revenue": 8680710, "quarter": 2, "rd_expense": 3395625, "revenue": 35875690, "salaries_expense": 10126973, "service_revenue": 27194980 }, { "depreciation": 2031674, "expenses": 25424015, "income_tax": 3312532, "marketing_expense": 2982899, "net_income": 11221034, "net_profit": 7908502, "operational_expense": 17195853, "product_revenue": 12860861, "quarter": 3, "rd_expense": 2871640, "revenue": 36645049, "salaries_expense": 10599161, "service_revenue": 23784188 }, { "depreciation": 2493556, "expenses": 26024435, "income_tax": 3020911, "marketing_expense": 5113382, "net_income": 11406472, "net_profit": 8385561, "operational_expense": 17086584, "product_revenue": 12887615, "quarter": 4, "rd_expense": 3431688, "revenue": 37430907, "salaries_expense": 12043908, "service_revenue": 24543292 } ], "market_conditions": { "gdp_growth": [ 0.011089940111931271, 0.013087078317624767, 0.024475829410926735, 0.01853876977668828 ], "inflation_rate": [ 0.011465582346721709, 0.006721953471352602, 0.008296806917765038, 0.010577038626167164 ], "interest_rate": [ 0.03187855688986328, 0.02506923842291418, 0.033506656240230595, 0.028123872193307455 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 188591, "billable_hours_per_employee": 122, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 58695766, "net_revenue": 48969504, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 97744 }, { "average_project_size": 191763, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 61283306, "net_revenue": 50691507, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 101181 }, { "average_project_size": 101426, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 67530592, "net_revenue": 52474064, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 104739 }, { "average_project_size": 51288, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 70361467, "net_revenue": 54319304, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 108422 } ], "balance_sheet": [ { "assets": 48997091, "current_assets": 15419465, "current_liabilities": 15013772, "equity": 36024895, "fixed_assets": 33577626, "liabilities": 26078154, "long_term_liabilities": 11064382, "quarter": 1 }, { "assets": 49671203, "current_assets": 17025798, "current_liabilities": 11077715, "equity": 37457458, "fixed_assets": 32645405, "liabilities": 26332211, "long_term_liabilities": 15254496, "quarter": 2 }, { "assets": 50354590, "current_assets": 23264296, "current_liabilities": 11725878, "equity": 39083103, "fixed_assets": 27090294, "liabilities": 26588744, "long_term_liabilities": 14862866, "quarter": 3 }, { "assets": 51047379, "current_assets": 15848468, "current_liabilities": 11868126, "equity": 39496115, "fixed_assets": 35198911, "liabilities": 26847776, "long_term_liabilities": 14979650, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8452, "financing_cash_flow": -36572, "investing_cash_flow": -178418, "net_cash_flow": 15279832, "operating_cash_flow": 15545173, "quarter": 1 }, { "change_in_working_capital": -51247, "financing_cash_flow": 41210, "investing_cash_flow": -405162, "net_cash_flow": 16883498, "operating_cash_flow": 17083946, "quarter": 2 }, { "change_in_working_capital": -34667, "financing_cash_flow": -45992, "investing_cash_flow": -404479, "net_cash_flow": 17441525, "operating_cash_flow": 17685732, "quarter": 3 }, { "change_in_working_capital": 65156, "financing_cash_flow": -57684, "investing_cash_flow": -311296, "net_cash_flow": 16863212, "operating_cash_flow": 17366159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9994369665741992, "current_ratio": 1.0270213907604298, "debt_to_equity_ratio": 0.7238925748430356, "profit_margin": 0.2676350979581088, "quarter": 1, "return_on_assets": 0.2674844104520409, "return_on_equity": 0.3638028091407345 }, { "asset_turnover_ratio": 1.020541157418716, "current_ratio": 1.5369413277016064, "debt_to_equity_ratio": 0.7029898024580312, "profit_margin": 0.27851738556519934, "quarter": 2, "return_on_assets": 0.2842384550259433, "return_on_equity": 0.37692002484525244 }, { "asset_turnover_ratio": 1.0420909791937538, "current_ratio": 1.9840131374384076, "debt_to_equity_ratio": 0.6803130242754778, "profit_margin": 0.29190148108215896, "quarter": 3, "return_on_assets": 0.30418790024901404, "return_on_equity": 0.39191506877025606 }, { "asset_turnover_ratio": 1.064095847114893, "current_ratio": 1.3353808343457088, "debt_to_equity_ratio": 0.6797573887963411, "profit_margin": 0.2816036081758338, "quarter": 4, "return_on_assets": 0.29965322999247423, "return_on_equity": 0.38729156019522426 } ], "income_statement": [ { "depreciation": 2439215, "expenses": 30957822, "income_tax": 4905724, "marketing_expense": 4734745, "net_income": 18011682, "net_profit": 13105958, "operational_expense": 19628512, "product_revenue": 17273880, "quarter": 1, "rd_expense": 5069914, "revenue": 48969504, "salaries_expense": 10630772, "service_revenue": 31695624 }, { "depreciation": 2965480, "expenses": 32006187, "income_tax": 4566854, "marketing_expense": 4821243, "net_income": 18685320, "net_profit": 14118466, "operational_expense": 19011847, "product_revenue": 17827326, "quarter": 2, "rd_expense": 5379355, "revenue": 50691507, "salaries_expense": 9612743, "service_revenue": 32864181 }, { "depreciation": 2368475, "expenses": 33090055, "income_tax": 4066752, "marketing_expense": 3982247, "net_income": 19384009, "net_profit": 15317257, "operational_expense": 21276663, "product_revenue": 12227558, "quarter": 3, "rd_expense": 5903473, "revenue": 52474064, "salaries_expense": 14003674, "service_revenue": 40246506 }, { "depreciation": 2069647, "expenses": 34210627, "income_tax": 4812165, "marketing_expense": 6140609, "net_income": 20108677, "net_profit": 15296512, "operational_expense": 19881750, "product_revenue": 17411732, "quarter": 4, "rd_expense": 6366792, "revenue": 54319304, "salaries_expense": 15257143, "service_revenue": 36907572 } ], "market_conditions": { "gdp_growth": [ 0.015844261412663305, 0.02372448547332494, 0.013972780681849137, 0.017613972319427143 ], "inflation_rate": [ 0.012845184650687957, 0.018374331904456278, 0.014299465982434922, 0.016843457144869428 ], "interest_rate": [ 0.028824190875001612, 0.03347679257425333, 0.031082162428086646, 0.02822943511387608 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 197855, "billable_hours_per_employee": 129, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 24936355, "net_revenue": 21930361, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 43773 }, { "average_project_size": 161977, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 27966354, "net_revenue": 22546405, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 45003 }, { "average_project_size": 197724, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 28623540, "net_revenue": 23179755, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 46267 }, { "average_project_size": 66625, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 30332985, "net_revenue": 23830897, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 47567 } ], "balance_sheet": [ { "assets": 25272183, "current_assets": 8032524, "current_liabilities": 5960931, "equity": 17620122, "fixed_assets": 17239659, "liabilities": 12425520, "long_term_liabilities": 6464589, "quarter": 1 }, { "assets": 25831891, "current_assets": 10229873, "current_liabilities": 6576440, "equity": 18076127, "fixed_assets": 15602018, "liabilities": 12727063, "long_term_liabilities": 6150623, "quarter": 2 }, { "assets": 26403993, "current_assets": 9531285, "current_liabilities": 5868091, "equity": 18087055, "fixed_assets": 16872708, "liabilities": 13035923, "long_term_liabilities": 7167832, "quarter": 3 }, { "assets": 26988767, "current_assets": 12713948, "current_liabilities": 6056029, "equity": 18930693, "fixed_assets": 14274819, "liabilities": 13352278, "long_term_liabilities": 7296249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25541, "financing_cash_flow": 125091, "investing_cash_flow": -270813, "net_cash_flow": 5562638, "operating_cash_flow": 6068254, "quarter": 1 }, { "change_in_working_capital": 32114, "financing_cash_flow": 125589, "investing_cash_flow": -459652, "net_cash_flow": 6246476, "operating_cash_flow": 6401587, "quarter": 2 }, { "change_in_working_capital": 3459, "financing_cash_flow": -124681, "investing_cash_flow": -396034, "net_cash_flow": 5388951, "operating_cash_flow": 5758496, "quarter": 3 }, { "change_in_working_capital": 45052, "financing_cash_flow": 146122, "investing_cash_flow": -295657, "net_cash_flow": 6485778, "operating_cash_flow": 6727937, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8677667853228191, "current_ratio": 1.347528431380937, "debt_to_equity_ratio": 0.7051892149214404, "profit_margin": 0.21766440598036668, "quarter": 1, "return_on_assets": 0.1888819418567838, "return_on_equity": 0.2709095317274194 }, { "asset_turnover_ratio": 0.8728127956253764, "current_ratio": 1.5555335409431243, "debt_to_equity_ratio": 0.704081300159044, "profit_margin": 0.22049186998991635, "quarter": 2, "return_on_assets": 0.19244812545856593, "return_on_equity": 0.2750201412061334 }, { "asset_turnover_ratio": 0.8778882421306504, "current_ratio": 1.6242565086328757, "debt_to_equity_ratio": 0.7207322032249032, "profit_margin": 0.20358217763733913, "quarter": 3, "return_on_assets": 0.17872240005517348, "return_on_equity": 0.260904000126057 }, { "asset_turnover_ratio": 0.8829931726780997, "current_ratio": 2.0993869084840906, "debt_to_equity_ratio": 0.7053243111596601, "profit_margin": 0.22215714330853764, "quarter": 4, "return_on_assets": 0.19616324080310893, "return_on_equity": 0.2796624508146638 } ], "income_statement": [ { "depreciation": 1294795, "expenses": 15592129, "income_tax": 1564773, "marketing_expense": 1869966, "net_income": 6338232, "net_profit": 4773459, "operational_expense": 8689605, "product_revenue": 8328482, "quarter": 1, "rd_expense": 2233057, "revenue": 21930361, "salaries_expense": 5510201, "service_revenue": 13601879 }, { "depreciation": 1430288, "expenses": 16019950, "income_tax": 1555156, "marketing_expense": 2024677, "net_income": 6526455, "net_profit": 4971299, "operational_expense": 8657575, "product_revenue": 7230511, "quarter": 2, "rd_expense": 2342052, "revenue": 22546405, "salaries_expense": 5463234, "service_revenue": 15315894 }, { "depreciation": 1039511, "expenses": 16459511, "income_tax": 2001259, "marketing_expense": 2810670, "net_income": 6720244, "net_profit": 4718985, "operational_expense": 10627581, "product_revenue": 6896440, "quarter": 3, "rd_expense": 2867779, "revenue": 23179755, "salaries_expense": 5903789, "service_revenue": 16283315 }, { "depreciation": 1433733, "expenses": 16911132, "income_tax": 1625561, "marketing_expense": 3305279, "net_income": 6919765, "net_profit": 5294204, "operational_expense": 10109607, "product_revenue": 5940913, "quarter": 4, "rd_expense": 1805636, "revenue": 23830897, "salaries_expense": 8338086, "service_revenue": 17889984 } ], "market_conditions": { "gdp_growth": [ 0.02576457347930556, 0.010757580812362558, 0.024704270260432253, 0.026685701965797934 ], "inflation_rate": [ 0.01192638048615935, 0.010411434869682653, 0.01932467822217174, 0.01875721514561033 ], "interest_rate": [ 0.0231074875675883, 0.02194997456890117, 0.021694586782303953, 0.017911426364655612 ], "year": 2000 }, "random_event": { "description": "Anderson, Lindsey and Noble Economic Slowdown Impact in 2000", "impact": 0, "type": "Economic Slowdown Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 50710, "billable_hours_per_employee": 152, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 55693209, "net_revenue": 49001484, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 97807 }, { "average_project_size": 107244, "billable_hours_per_employee": 121, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 59524619, "net_revenue": 50227977, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 100255 }, { "average_project_size": 120284, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 64330593, "net_revenue": 51485169, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 102765 }, { "average_project_size": 199498, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 61817813, "net_revenue": 52773829, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 105337 } ], "balance_sheet": [ { "assets": 50822741, "current_assets": 25093922, "current_liabilities": 15225334, "equity": 32032627, "fixed_assets": 25728819, "liabilities": 29871637, "long_term_liabilities": 14646303, "quarter": 1 }, { "assets": 51739005, "current_assets": 17816193, "current_liabilities": 13533629, "equity": 32236759, "fixed_assets": 33922812, "liabilities": 30504308, "long_term_liabilities": 16970679, "quarter": 2 }, { "assets": 52671788, "current_assets": 22570328, "current_liabilities": 14104302, "equity": 33105450, "fixed_assets": 30101460, "liabilities": 31150379, "long_term_liabilities": 17046077, "quarter": 3 }, { "assets": 53621388, "current_assets": 21649592, "current_liabilities": 16957417, "equity": 32805935, "fixed_assets": 31971796, "liabilities": 31810134, "long_term_liabilities": 14852717, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13126, "financing_cash_flow": -38130, "investing_cash_flow": -446551, "net_cash_flow": 13813490, "operating_cash_flow": 14329169, "quarter": 1 }, { "change_in_working_capital": 91792, "financing_cash_flow": 31396, "investing_cash_flow": -418312, "net_cash_flow": 12997012, "operating_cash_flow": 13514563, "quarter": 2 }, { "change_in_working_capital": 24044, "financing_cash_flow": 10953, "investing_cash_flow": -325168, "net_cash_flow": 14385016, "operating_cash_flow": 14441275, "quarter": 3 }, { "change_in_working_capital": 44982, "financing_cash_flow": -172388, "investing_cash_flow": -310604, "net_cash_flow": 13872114, "operating_cash_flow": 14300057, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9641645262698444, "current_ratio": 1.6481689005968605, "debt_to_equity_ratio": 0.9325378464900802, "profit_margin": 0.22614668159845935, "quarter": 1, "return_on_assets": 0.2180426081308759, "return_on_equity": 0.34594487052217104 }, { "asset_turnover_ratio": 0.9707951863395904, "current_ratio": 1.3164387024352449, "debt_to_equity_ratio": 0.9462585243138121, "profit_margin": 0.21904250692796168, "quarter": 2, "return_on_assets": 0.21264541132942158, "return_on_equity": 0.3412893337075231 }, { "asset_turnover_ratio": 0.9774714501812621, "current_ratio": 1.6002442375383057, "debt_to_equity_ratio": 0.940944134576029, "profit_margin": 0.22499762989998148, "quarter": 3, "return_on_assets": 0.2199287595856818, "return_on_equity": 0.34991341304830476 }, { "asset_turnover_ratio": 0.9841936392993035, "current_ratio": 1.276703403590299, "debt_to_equity_ratio": 0.9696457058760861, "profit_margin": 0.20833585904862048, "quarter": 4, "return_on_assets": 0.2050428273136085, "return_on_equity": 0.3351430465249657 } ], "income_statement": [ { "depreciation": 3247646, "expenses": 34600120, "income_tax": 3319841, "marketing_expense": 4718422, "net_income": 14401364, "net_profit": 11081523, "operational_expense": 23485360, "product_revenue": 16853822, "quarter": 1, "rd_expense": 4230911, "revenue": 49001484, "salaries_expense": 15279743, "service_revenue": 32147662 }, { "depreciation": 2512501, "expenses": 35691422, "income_tax": 3534493, "marketing_expense": 5064984, "net_income": 14536555, "net_profit": 11002062, "operational_expense": 21004915, "product_revenue": 15347166, "quarter": 2, "rd_expense": 6192144, "revenue": 50227977, "salaries_expense": 16786990, "service_revenue": 34880811 }, { "depreciation": 2857234, "expenses": 36817144, "income_tax": 3083984, "marketing_expense": 6617948, "net_income": 14668025, "net_profit": 11584041, "operational_expense": 21575585, "product_revenue": 13438940, "quarter": 3, "rd_expense": 6605587, "revenue": 51485169, "salaries_expense": 18082130, "service_revenue": 38046229 }, { "depreciation": 3305376, "expenses": 37978372, "income_tax": 3800776, "marketing_expense": 4567918, "net_income": 14795457, "net_profit": 10994681, "operational_expense": 24955315, "product_revenue": 18325457, "quarter": 4, "rd_expense": 5280359, "revenue": 52773829, "salaries_expense": 12524985, "service_revenue": 34448372 } ], "market_conditions": { "gdp_growth": [ 0.01298525508582258, 0.027868177306538934, 0.03094762765480384, 0.016841566049540565 ], "inflation_rate": [ 0.01641202737391514, 0.014526368852598491, 0.011830217744428382, 0.0167418067811159 ], "interest_rate": [ 0.02555949887431546, 0.0254587029403257, 0.02277963803908953, 0.020622716593321842 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 146675, "billable_hours_per_employee": 97, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 93122353, "net_revenue": 79920929, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 159523 }, { "average_project_size": 153391, "billable_hours_per_employee": 158, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 96478295, "net_revenue": 83620753, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 166908 }, { "average_project_size": 122587, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 109098784, "net_revenue": 87491855, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 174634 }, { "average_project_size": 150321, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 104726574, "net_revenue": 91542164, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 182719 } ], "balance_sheet": [ { "assets": 108953113, "current_assets": 36569424, "current_liabilities": 32407128, "equity": 66906465, "fixed_assets": 72383689, "liabilities": 55360733, "long_term_liabilities": 22953605, "quarter": 1 }, { "assets": 110549372, "current_assets": 43110764, "current_liabilities": 29788162, "equity": 68069472, "fixed_assets": 67438608, "liabilities": 56818566, "long_term_liabilities": 27030404, "quarter": 2 }, { "assets": 112169017, "current_assets": 53736296, "current_liabilities": 28529368, "equity": 67787707, "fixed_assets": 58432721, "liabilities": 58314788, "long_term_liabilities": 29785420, "quarter": 3 }, { "assets": 113812392, "current_assets": 46676819, "current_liabilities": 29345012, "equity": 69765774, "fixed_assets": 67135573, "liabilities": 59850411, "long_term_liabilities": 30505399, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99812, "financing_cash_flow": -177232, "investing_cash_flow": -292947, "net_cash_flow": 16290686, "operating_cash_flow": 16777998, "quarter": 1 }, { "change_in_working_capital": 47544, "financing_cash_flow": -156698, "investing_cash_flow": -303360, "net_cash_flow": 19976123, "operating_cash_flow": 20337515, "quarter": 2 }, { "change_in_working_capital": 74682, "financing_cash_flow": -113312, "investing_cash_flow": -301322, "net_cash_flow": 18381798, "operating_cash_flow": 18672350, "quarter": 3 }, { "change_in_working_capital": 60622, "financing_cash_flow": -65686, "investing_cash_flow": -176807, "net_cash_flow": 21336111, "operating_cash_flow": 21558233, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7335350665932785, "current_ratio": 1.1284376696386054, "debt_to_equity_ratio": 0.827434732951442, "profit_margin": 0.16659071868396325, "quarter": 1, "return_on_assets": 0.1222001339236631, "return_on_equity": 0.19899549318589765 }, { "asset_turnover_ratio": 0.7564109274180227, "current_ratio": 1.447244848473699, "debt_to_equity_ratio": 0.8347143635843098, "profit_margin": 0.17147257690922732, "quarter": 2, "return_on_assets": 0.12970373092666687, "return_on_equity": 0.21064752786682406 }, { "asset_turnover_ratio": 0.780000193814661, "current_ratio": 1.8835431615589942, "debt_to_equity_ratio": 0.860256093335625, "profit_margin": 0.15925457289709996, "quarter": 3, "return_on_assets": 0.12421859772560903, "return_on_equity": 0.2055457931332594 }, { "asset_turnover_ratio": 0.8043251037198129, "current_ratio": 1.5906219087591444, "debt_to_equity_ratio": 0.8578763993932039, "profit_margin": 0.17263949539143514, "quarter": 4, "return_on_assets": 0.13885828003685222, "return_on_equity": 0.22652644834127406 } ], "income_statement": [ { "depreciation": 3463913, "expenses": 62989799, "income_tax": 3617045, "marketing_expense": 7505656, "net_income": 16931130, "net_profit": 13314085, "operational_expense": 41269135, "product_revenue": 21073369, "quarter": 1, "rd_expense": 9906576, "revenue": 79920929, "salaries_expense": 21947375, "service_revenue": 58847560 }, { "depreciation": 5998849, "expenses": 65429854, "income_tax": 3852233, "marketing_expense": 8639777, "net_income": 18190899, "net_profit": 14338666, "operational_expense": 37758851, "product_revenue": 22659672, "quarter": 2, "rd_expense": 8540220, "revenue": 83620753, "salaries_expense": 25703189, "service_revenue": 60961081 }, { "depreciation": 4738872, "expenses": 67964430, "income_tax": 5593947, "marketing_expense": 10475090, "net_income": 19527425, "net_profit": 13933478, "operational_expense": 38954861, "product_revenue": 28283746, "quarter": 3, "rd_expense": 10081962, "revenue": 87491855, "salaries_expense": 33221807, "service_revenue": 59208109 }, { "depreciation": 5754440, "expenses": 70597189, "income_tax": 5141182, "marketing_expense": 10405131, "net_income": 20944975, "net_profit": 15803793, "operational_expense": 41141117, "product_revenue": 19843009, "quarter": 4, "rd_expense": 10354972, "revenue": 91542164, "salaries_expense": 22729065, "service_revenue": 71699155 } ], "market_conditions": { "gdp_growth": [ 0.0179458510026682, 0.02972583261044294, 0.022342349006485927, 0.012996860204422707 ], "inflation_rate": [ 0.011620419804404813, 0.007531979314213945, 0.015338036102251963, 0.015879226159188065 ], "interest_rate": [ 0.038742897070080516, 0.031820631330536316, 0.03902376270340533, 0.034913539893671484 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 117206, "billable_hours_per_employee": 121, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 52400648, "net_revenue": 41311027, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 82457 }, { "average_project_size": 105462, "billable_hours_per_employee": 93, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 49037145, "net_revenue": 42904567, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 85638 }, { "average_project_size": 119999, "billable_hours_per_employee": 134, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 53702866, "net_revenue": 44559577, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 88941 }, { "average_project_size": 183315, "billable_hours_per_employee": 155, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 58749661, "net_revenue": 46278428, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 92372 } ], "balance_sheet": [ { "assets": 57331138, "current_assets": 27319341, "current_liabilities": 17881958, "equity": 33087250, "fixed_assets": 30011797, "liabilities": 30974708, "long_term_liabilities": 13092750, "quarter": 1 }, { "assets": 58999152, "current_assets": 25295050, "current_liabilities": 13079864, "equity": 34267990, "fixed_assets": 33704102, "liabilities": 31540315, "long_term_liabilities": 18460451, "quarter": 2 }, { "assets": 60715695, "current_assets": 28504524, "current_liabilities": 16265295, "equity": 35804876, "fixed_assets": 32211171, "liabilities": 32116249, "long_term_liabilities": 15850954, "quarter": 3 }, { "assets": 62482180, "current_assets": 29567836, "current_liabilities": 16238524, "equity": 36678562, "fixed_assets": 32914344, "liabilities": 32702701, "long_term_liabilities": 16464177, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79335, "financing_cash_flow": 124725, "investing_cash_flow": -311389, "net_cash_flow": 8258773, "operating_cash_flow": 8686030, "quarter": 1 }, { "change_in_working_capital": -26618, "financing_cash_flow": 8432, "investing_cash_flow": -242426, "net_cash_flow": 8120434, "operating_cash_flow": 8542912, "quarter": 2 }, { "change_in_working_capital": -80157, "financing_cash_flow": 67207, "investing_cash_flow": -358921, "net_cash_flow": 9220235, "operating_cash_flow": 9123019, "quarter": 3 }, { "change_in_working_capital": -4650, "financing_cash_flow": 58414, "investing_cash_flow": -495596, "net_cash_flow": 8310231, "operating_cash_flow": 8745231, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7205687596851819, "current_ratio": 1.5277600473057815, "debt_to_equity_ratio": 0.9361523849821306, "profit_margin": 0.16293034787055766, "quarter": 1, "return_on_assets": 0.11740251868016295, "return_on_equity": 0.20342639536377305 }, { "asset_turnover_ratio": 0.727206502900245, "current_ratio": 1.933892431909078, "debt_to_equity_ratio": 0.9204016634766148, "profit_margin": 0.15870461995339563, "quarter": 2, "return_on_assets": 0.1154110316704213, "return_on_equity": 0.1987030170138371 }, { "asset_turnover_ratio": 0.7339054094662014, "current_ratio": 1.752475070387595, "debt_to_equity_ratio": 0.896979757729087, "profit_margin": 0.16170328546880056, "quarter": 3, "return_on_assets": 0.11867491593401014, "return_on_equity": 0.20124158508466836 }, { "asset_turnover_ratio": 0.740666026697532, "current_ratio": 1.8208450472469049, "debt_to_equity_ratio": 0.8916025933623025, "profit_margin": 0.149077730125146, "quarter": 4, "return_on_assets": 0.11041681004087886, "return_on_equity": 0.18809578739755392 } ], "income_statement": [ { "depreciation": 1955210, "expenses": 32706014, "income_tax": 1874193, "marketing_expense": 4612100, "net_income": 8605013, "net_profit": 6730820, "operational_expense": 16876341, "product_revenue": 10089884, "quarter": 1, "rd_expense": 4221474, "revenue": 41311027, "salaries_expense": 14104530, "service_revenue": 31221143 }, { "depreciation": 1733759, "expenses": 33922567, "income_tax": 2172847, "marketing_expense": 5205993, "net_income": 8982000, "net_profit": 6809153, "operational_expense": 19818345, "product_revenue": 16890613, "quarter": 2, "rd_expense": 6351110, "revenue": 42904567, "salaries_expense": 12160993, "service_revenue": 26013954 }, { "depreciation": 1917589, "expenses": 35184372, "income_tax": 2169775, "marketing_expense": 6487407, "net_income": 9375205, "net_profit": 7205430, "operational_expense": 23832866, "product_revenue": 17188915, "quarter": 3, "rd_expense": 4529340, "revenue": 44559577, "salaries_expense": 14316882, "service_revenue": 27370662 }, { "depreciation": 1846148, "expenses": 36493111, "income_tax": 2886234, "marketing_expense": 3957995, "net_income": 9785317, "net_profit": 6899083, "operational_expense": 20096897, "product_revenue": 13762149, "quarter": 4, "rd_expense": 7136024, "revenue": 46278428, "salaries_expense": 11056419, "service_revenue": 32516279 } ], "market_conditions": { "gdp_growth": [ 0.01796153881045343, 0.012955422947941516, 0.018732057227596646, 0.0165065363794765 ], "inflation_rate": [ 0.015231362841111519, 0.01315366214522438, 0.01582294146976691, 0.00785781819729179 ], "interest_rate": [ 0.02251637914954161, 0.026420941087852954, 0.020259417954845878, 0.02189077853697811 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "Seantown", "name": "Porter PLC", "num_employees": 429, "region": "Latin America", "revenue_size": "Small", "website": "www.porterplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 164456, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 4845140, "net_revenue": 4135741, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 9640 }, { "average_project_size": 67492, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 4510891, "net_revenue": 4079957, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 9510 }, { "average_project_size": 92494, "billable_hours_per_employee": 107, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 4501550, "net_revenue": 4024926, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9382 }, { "average_project_size": 127382, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 4883877, "net_revenue": 3970637, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 9256 } ], "balance_sheet": [ { "assets": 5584009, "current_assets": 2630479, "current_liabilities": 1803990, "equity": 3127638, "fixed_assets": 2953530, "liabilities": 3062289, "long_term_liabilities": 1258299, "quarter": 1 }, { "assets": 5682368, "current_assets": 2027671, "current_liabilities": 1512258, "equity": 3161897, "fixed_assets": 3654697, "liabilities": 3113356, "long_term_liabilities": 1601098, "quarter": 2 }, { "assets": 5782459, "current_assets": 1866985, "current_liabilities": 1866588, "equity": 3248286, "fixed_assets": 3915474, "liabilities": 3165274, "long_term_liabilities": 1298686, "quarter": 3 }, { "assets": 5884313, "current_assets": 2558916, "current_liabilities": 1504559, "equity": 3247740, "fixed_assets": 3325397, "liabilities": 3218058, "long_term_liabilities": 1713499, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76962, "financing_cash_flow": 139101, "investing_cash_flow": -297718, "net_cash_flow": 223108, "operating_cash_flow": 799833, "quarter": 1 }, { "change_in_working_capital": 51806, "financing_cash_flow": 49219, "investing_cash_flow": -406605, "net_cash_flow": 620507, "operating_cash_flow": 866525, "quarter": 2 }, { "change_in_working_capital": -18465, "financing_cash_flow": -31516, "investing_cash_flow": -439341, "net_cash_flow": 555142, "operating_cash_flow": 858965, "quarter": 3 }, { "change_in_working_capital": 41894, "financing_cash_flow": 82452, "investing_cash_flow": -347932, "net_cash_flow": 841450, "operating_cash_flow": 788309, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7406401028365105, "current_ratio": 1.458145000803774, "debt_to_equity_ratio": 0.9791059579145669, "profit_margin": 0.14650772376703475, "quarter": 1, "return_on_assets": 0.10850949559715968, "return_on_equity": 0.19373022069689652 }, { "asset_turnover_ratio": 0.7180029522903127, "current_ratio": 1.3408234573730144, "debt_to_equity_ratio": 0.9846481400248016, "profit_margin": 0.14531648250214402, "quarter": 2, "return_on_assets": 0.10433766345298298, "return_on_equity": 0.18750927054233582 }, { "asset_turnover_ratio": 0.696057853587894, "current_ratio": 1.000212687534689, "debt_to_equity_ratio": 0.9744443685069603, "profit_margin": 0.1567981622519271, "quarter": 3, "return_on_assets": 0.10914059226360273, "return_on_equity": 0.19428738725592512 }, { "asset_turnover_ratio": 0.6747834454081556, "current_ratio": 1.700774778523142, "debt_to_equity_ratio": 0.9908607216094885, "profit_margin": 0.14644627549685352, "quarter": 4, "return_on_assets": 0.09881952234695877, "return_on_equity": 0.17904296526199756 } ], "income_statement": [ { "depreciation": 193915, "expenses": 3304973, "income_tax": 224850, "marketing_expense": 440947, "net_income": 830768, "net_profit": 605918, "operational_expense": 2166381, "product_revenue": 1645542, "quarter": 1, "rd_expense": 588070, "revenue": 4135741, "salaries_expense": 1124152, "service_revenue": 2490199 }, { "depreciation": 273640, "expenses": 3256276, "income_tax": 230796, "marketing_expense": 620548, "net_income": 823681, "net_profit": 592885, "operational_expense": 1895369, "product_revenue": 1255134, "quarter": 2, "rd_expense": 399997, "revenue": 4079957, "salaries_expense": 1089764, "service_revenue": 2824823 }, { "depreciation": 227864, "expenses": 3208297, "income_tax": 185528, "marketing_expense": 490861, "net_income": 816629, "net_profit": 631101, "operational_expense": 1809423, "product_revenue": 1537117, "quarter": 3, "rd_expense": 401826, "revenue": 4024926, "salaries_expense": 1211196, "service_revenue": 2487809 }, { "depreciation": 206824, "expenses": 3161025, "income_tax": 228127, "marketing_expense": 632037, "net_income": 809612, "net_profit": 581485, "operational_expense": 1846353, "product_revenue": 1559698, "quarter": 4, "rd_expense": 420093, "revenue": 3970637, "salaries_expense": 1120295, "service_revenue": 2410939 } ], "market_conditions": { "gdp_growth": [ -0.003479228442840778, -0.0069830227322766995, 0.011377140435991426, 0.002086082856883647 ], "inflation_rate": [ 0.030957018394036362, 0.030142866515294957, 0.034812618237634214, 0.039385455310465035 ], "interest_rate": [ 0.04761133158118881, 0.05102540065145692, 0.046671877586666216, 0.04693966398166071 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 179289, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 4772105, "net_revenue": 3868392, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 9017 }, { "average_project_size": 134615, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 4340906, "net_revenue": 3804410, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8868 }, { "average_project_size": 87941, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 4360894, "net_revenue": 3741488, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8721 }, { "average_project_size": 77501, "billable_hours_per_employee": 136, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 4749631, "net_revenue": 3679605, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 8577 } ], "balance_sheet": [ { "assets": 4280050, "current_assets": 1426578, "current_liabilities": 1352766, "equity": 2913800, "fixed_assets": 2853472, "liabilities": 2341241, "long_term_liabilities": 988475, "quarter": 1 }, { "assets": 4352739, "current_assets": 1435485, "current_liabilities": 1249043, "equity": 2926289, "fixed_assets": 2917254, "liabilities": 2359269, "long_term_liabilities": 1110226, "quarter": 2 }, { "assets": 4426662, "current_assets": 1446623, "current_liabilities": 987204, "equity": 2951880, "fixed_assets": 2980039, "liabilities": 2377436, "long_term_liabilities": 1390232, "quarter": 3 }, { "assets": 4501841, "current_assets": 1670808, "current_liabilities": 1411448, "equity": 3058645, "fixed_assets": 2831033, "liabilities": 2395743, "long_term_liabilities": 984295, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25963, "financing_cash_flow": -93615, "investing_cash_flow": -241306, "net_cash_flow": 1104786, "operating_cash_flow": 1163213, "quarter": 1 }, { "change_in_working_capital": 6302, "financing_cash_flow": -57866, "investing_cash_flow": -282820, "net_cash_flow": 927853, "operating_cash_flow": 1118576, "quarter": 2 }, { "change_in_working_capital": 48141, "financing_cash_flow": 12324, "investing_cash_flow": -297077, "net_cash_flow": 513440, "operating_cash_flow": 1077296, "quarter": 3 }, { "change_in_working_capital": 18328, "financing_cash_flow": -51455, "investing_cash_flow": -330068, "net_cash_flow": 856730, "operating_cash_flow": 1131456, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9038193479048142, "current_ratio": 1.0545637604729865, "debt_to_equity_ratio": 0.8035009266250257, "profit_margin": 0.25204038267062906, "quarter": 1, "return_on_assets": 0.22779897431104776, "return_on_equity": 0.33461150387809735 }, { "asset_turnover_ratio": 0.8740266760768335, "current_ratio": 1.1492678794885365, "debt_to_equity_ratio": 0.8062323987822119, "profit_margin": 0.24519412997021878, "quarter": 2, "return_on_assets": 0.2143062104114214, "return_on_equity": 0.31877200098828246 }, { "asset_turnover_ratio": 0.84521655369215, "current_ratio": 1.4653739247409856, "debt_to_equity_ratio": 0.8053972383701234, "profit_margin": 0.24125535081229713, "quarter": 3, "return_on_assets": 0.2039130161733604, "return_on_equity": 0.305789530739732 }, { "asset_turnover_ratio": 0.8173556107379181, "current_ratio": 1.1837545556053075, "debt_to_equity_ratio": 0.7832693888960635, "profit_margin": 0.2588720800194586, "quarter": 4, "return_on_assets": 0.2115905470672998, "return_on_equity": 0.3114277727555829 } ], "income_statement": [ { "depreciation": 188222, "expenses": 2506555, "income_tax": 386846, "marketing_expense": 381586, "net_income": 1361837, "net_profit": 974991, "operational_expense": 1308997, "product_revenue": 1020896, "quarter": 1, "rd_expense": 454994, "revenue": 3868392, "salaries_expense": 1025258, "service_revenue": 2847496 }, { "depreciation": 185757, "expenses": 2481928, "income_tax": 389663, "marketing_expense": 449990, "net_income": 1322482, "net_profit": 932819, "operational_expense": 1701720, "product_revenue": 1256558, "quarter": 2, "rd_expense": 274855, "revenue": 3804410, "salaries_expense": 861402, "service_revenue": 2547852 }, { "depreciation": 174642, "expenses": 2457543, "income_tax": 381291, "marketing_expense": 292029, "net_income": 1283945, "net_profit": 902654, "operational_expense": 1626578, "product_revenue": 863918, "quarter": 3, "rd_expense": 257102, "revenue": 3741488, "salaries_expense": 1186144, "service_revenue": 2877570 }, { "depreciation": 178909, "expenses": 2433398, "income_tax": 293660, "marketing_expense": 372627, "net_income": 1246207, "net_profit": 952547, "operational_expense": 1675179, "product_revenue": 1010188, "quarter": 4, "rd_expense": 393588, "revenue": 3679605, "salaries_expense": 795757, "service_revenue": 2669417 } ], "market_conditions": { "gdp_growth": [ -0.003657592102675661, -0.0014381320659882964, 0.00005903611981595506, -0.002787226707408429 ], "inflation_rate": [ 0.03899262577940095, 0.03577572839196139, 0.03485427900885581, 0.03244022270722523 ], "interest_rate": [ 0.048621434911747675, 0.04876351806096096, 0.04174187417693888, 0.04718803207529563 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 73909, "billable_hours_per_employee": 127, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 1401953, "net_revenue": 1096999, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2557 }, { "average_project_size": 87300, "billable_hours_per_employee": 84, "client_concentration": 0.1, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 1383718, "net_revenue": 1101255, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 2567 }, { "average_project_size": 151095, "billable_hours_per_employee": 83, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 1237914, "net_revenue": 1105528, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 2577 }, { "average_project_size": 161347, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 1275905, "net_revenue": 1109818, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 2587 } ], "balance_sheet": [ { "assets": 1550660, "current_assets": 771914, "current_liabilities": 342821, "equity": 1007167, "fixed_assets": 778746, "liabilities": 762559, "long_term_liabilities": 419738, "quarter": 1 }, { "assets": 1594776, "current_assets": 536893, "current_liabilities": 433388, "equity": 1012978, "fixed_assets": 1057883, "liabilities": 784124, "long_term_liabilities": 350736, "quarter": 2 }, { "assets": 1640147, "current_assets": 782671, "current_liabilities": 375045, "equity": 1055281, "fixed_assets": 857476, "liabilities": 806299, "long_term_liabilities": 431254, "quarter": 3 }, { "assets": 1686810, "current_assets": 841292, "current_liabilities": 448478, "equity": 1079714, "fixed_assets": 845518, "liabilities": 829101, "long_term_liabilities": 380623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56779, "financing_cash_flow": -122936, "investing_cash_flow": -148415, "net_cash_flow": 112200, "operating_cash_flow": 289490, "quarter": 1 }, { "change_in_working_capital": -62161, "financing_cash_flow": 29615, "investing_cash_flow": -199742, "net_cash_flow": -183400, "operating_cash_flow": 280459, "quarter": 2 }, { "change_in_working_capital": -59172, "financing_cash_flow": 39141, "investing_cash_flow": -114162, "net_cash_flow": -39187, "operating_cash_flow": 264518, "quarter": 3 }, { "change_in_working_capital": 46120, "financing_cash_flow": 132453, "investing_cash_flow": -337199, "net_cash_flow": -160620, "operating_cash_flow": 273519, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7074400577818477, "current_ratio": 2.251653195107651, "debt_to_equity_ratio": 0.7571326304376533, "profit_margin": 0.19969571531058825, "quarter": 1, "return_on_assets": 0.14127274837810996, "return_on_equity": 0.21750712642491266 }, { "asset_turnover_ratio": 0.690538984785324, "current_ratio": 1.2388275632920154, "debt_to_equity_ratio": 0.7740780155146508, "profit_margin": 0.18372311589958729, "quarter": 2, "return_on_assets": 0.12686797393489743, "return_on_equity": 0.1997338540422398 }, { "asset_turnover_ratio": 0.6740420218431641, "current_ratio": 2.086872241997627, "debt_to_equity_ratio": 0.7640609467999518, "profit_margin": 0.20029614808489699, "quarter": 3, "return_on_assets": 0.13500802062254175, "return_on_equity": 0.20983321030133206 }, { "asset_turnover_ratio": 0.6579389498520877, "current_ratio": 1.87588242901547, "debt_to_equity_ratio": 0.7678894596161576, "profit_margin": 0.20003730341371287, "quarter": 4, "return_on_assets": 0.13161233333926167, "return_on_equity": 0.2056146349866724 } ], "income_statement": [ { "depreciation": 70424, "expenses": 815018, "income_tax": 62915, "marketing_expense": 81768, "net_income": 281981, "net_profit": 219066, "operational_expense": 527548, "product_revenue": 300065, "quarter": 1, "rd_expense": 105638, "revenue": 1096999, "salaries_expense": 374636, "service_revenue": 796934 }, { "depreciation": 78133, "expenses": 820247, "income_tax": 78682, "marketing_expense": 152594, "net_income": 281008, "net_profit": 202326, "operational_expense": 425555, "product_revenue": 377533, "quarter": 2, "rd_expense": 140881, "revenue": 1101255, "salaries_expense": 374358, "service_revenue": 723722 }, { "depreciation": 43085, "expenses": 825510, "income_tax": 58585, "marketing_expense": 147391, "net_income": 280018, "net_profit": 221433, "operational_expense": 531259, "product_revenue": 273708, "quarter": 3, "rd_expense": 125989, "revenue": 1105528, "salaries_expense": 265293, "service_revenue": 831820 }, { "depreciation": 51514, "expenses": 830808, "income_tax": 57005, "marketing_expense": 109117, "net_income": 279010, "net_profit": 222005, "operational_expense": 472608, "product_revenue": 226869, "quarter": 4, "rd_expense": 87332, "revenue": 1109818, "salaries_expense": 309817, "service_revenue": 882949 } ], "market_conditions": { "gdp_growth": [ 0.014986350128134195, 0.015096052447387391, 0.01363230126329208, 0.008603924050684652 ], "inflation_rate": [ 0.026679059099081547, 0.027519360875856155, 0.025997103553494296, 0.026531139150567654 ], "interest_rate": [ 0.04313573262476699, 0.04636369962718623, 0.04755376246478837, 0.04121231892898699 ], "year": 2005 }, "random_event": { "description": "Porter PLC Partnership with Major Brand in 2005", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 70781, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 4965497, "net_revenue": 3858970, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8995 }, { "average_project_size": 115178, "billable_hours_per_employee": 156, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 4861222, "net_revenue": 3752164, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 8746 }, { "average_project_size": 53427, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 4739994, "net_revenue": 3648314, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 8504 }, { "average_project_size": 110611, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 4010994, "net_revenue": 3547339, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 8269 } ], "balance_sheet": [ { "assets": 5389313, "current_assets": 1696634, "current_liabilities": 1102566, "equity": 4013998, "fixed_assets": 3692679, "liabilities": 2236734, "long_term_liabilities": 1134168, "quarter": 1 }, { "assets": 5522188, "current_assets": 2307029, "current_liabilities": 964323, "equity": 4136663, "fixed_assets": 3215159, "liabilities": 2267948, "long_term_liabilities": 1303625, "quarter": 2 }, { "assets": 5658338, "current_assets": 2270481, "current_liabilities": 1233279, "equity": 4168912, "fixed_assets": 3387857, "liabilities": 2299598, "long_term_liabilities": 1066319, "quarter": 3 }, { "assets": 5797846, "current_assets": 1802701, "current_liabilities": 1283433, "equity": 4277110, "fixed_assets": 3995145, "liabilities": 2331689, "long_term_liabilities": 1048256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6044, "financing_cash_flow": -88775, "investing_cash_flow": -315285, "net_cash_flow": 593918, "operating_cash_flow": 1054946, "quarter": 1 }, { "change_in_working_capital": -73756, "financing_cash_flow": 196494, "investing_cash_flow": -412044, "net_cash_flow": 867290, "operating_cash_flow": 1041002, "quarter": 2 }, { "change_in_working_capital": -66885, "financing_cash_flow": -99836, "investing_cash_flow": -222991, "net_cash_flow": 592496, "operating_cash_flow": 1030430, "quarter": 3 }, { "change_in_working_capital": -49016, "financing_cash_flow": -19542, "investing_cash_flow": -296143, "net_cash_flow": 647788, "operating_cash_flow": 950989, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7160411725947259, "current_ratio": 1.5388049332194174, "debt_to_equity_ratio": 0.5572334615014756, "profit_margin": 0.22322510929082112, "quarter": 1, "return_on_assets": 0.1598383690091854, "return_on_equity": 0.21460374419718195 }, { "asset_turnover_ratio": 0.6794705287107212, "current_ratio": 2.392382013080679, "debt_to_equity_ratio": 0.54825544164463, "profit_margin": 0.23517708714224644, "quarter": 2, "return_on_assets": 0.15979589974118955, "return_on_equity": 0.213317594399157 }, { "asset_turnover_ratio": 0.6447677745656056, "current_ratio": 1.8410116445670444, "debt_to_equity_ratio": 0.5516062704129998, "profit_margin": 0.2220675084436263, "quarter": 3, "return_on_assets": 0.14318197322252577, "return_on_equity": 0.1943365559167476 }, { "asset_turnover_ratio": 0.6118373961640237, "current_ratio": 1.404592993946704, "debt_to_equity_ratio": 0.5451552567037088, "profit_margin": 0.22860882481206335, "quarter": 4, "return_on_assets": 0.1398714281131303, "return_on_equity": 0.18960302634255374 } ], "income_statement": [ { "depreciation": 193527, "expenses": 2677805, "income_tax": 319746, "marketing_expense": 361096, "net_income": 1181165, "net_profit": 861419, "operational_expense": 1597729, "product_revenue": 772843, "quarter": 1, "rd_expense": 337885, "revenue": 3858970, "salaries_expense": 1197057, "service_revenue": 3086127 }, { "depreciation": 158579, "expenses": 2618145, "income_tax": 251596, "marketing_expense": 311471, "net_income": 1134019, "net_profit": 882423, "operational_expense": 1575069, "product_revenue": 1291812, "quarter": 2, "rd_expense": 304224, "revenue": 3752164, "salaries_expense": 861285, "service_revenue": 2460352 }, { "depreciation": 220258, "expenses": 2559815, "income_tax": 278327, "marketing_expense": 268668, "net_income": 1088499, "net_profit": 810172, "operational_expense": 1509816, "product_revenue": 1212386, "quarter": 3, "rd_expense": 441461, "revenue": 3648314, "salaries_expense": 928728, "service_revenue": 2435928 }, { "depreciation": 140036, "expenses": 2502784, "income_tax": 233602, "marketing_expense": 476993, "net_income": 1044555, "net_profit": 810953, "operational_expense": 1313495, "product_revenue": 794087, "quarter": 4, "rd_expense": 463670, "revenue": 3547339, "salaries_expense": 1185077, "service_revenue": 2753252 } ], "market_conditions": { "gdp_growth": [ -0.0041789581727033915, -0.0161844368842295, -0.014933142648093003, 0.000607020904931416 ], "inflation_rate": [ 0.023394469669863433, 0.022268126602971873, 0.024375105166329278, 0.02077320363179696 ], "interest_rate": [ 0.050389395629026855, 0.05623372732464, 0.046735295445057, 0.04751739785045687 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 76246, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 5263103, "net_revenue": 4601358, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 10726 }, { "average_project_size": 101991, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 5360419, "net_revenue": 4599614, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 10722 }, { "average_project_size": 150864, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 5782230, "net_revenue": 4597871, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 10718 }, { "average_project_size": 135181, "billable_hours_per_employee": 129, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 5816856, "net_revenue": 4596129, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 10714 } ], "balance_sheet": [ { "assets": 6331735, "current_assets": 2657542, "current_liabilities": 1460597, "equity": 3663312, "fixed_assets": 3674193, "liabilities": 3605340, "long_term_liabilities": 2144743, "quarter": 1 }, { "assets": 6540890, "current_assets": 2427809, "current_liabilities": 1662891, "equity": 3784318, "fixed_assets": 4113081, "liabilities": 3678454, "long_term_liabilities": 2015563, "quarter": 2 }, { "assets": 6756954, "current_assets": 2954107, "current_liabilities": 1816105, "equity": 3853405, "fixed_assets": 3802847, "liabilities": 3753050, "long_term_liabilities": 1936945, "quarter": 3 }, { "assets": 6980155, "current_assets": 3263165, "current_liabilities": 2158111, "equity": 3996944, "fixed_assets": 3716990, "liabilities": 3829160, "long_term_liabilities": 1671049, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60685, "financing_cash_flow": -170313, "investing_cash_flow": -259060, "net_cash_flow": 882589, "operating_cash_flow": 1130596, "quarter": 1 }, { "change_in_working_capital": 85292, "financing_cash_flow": 44700, "investing_cash_flow": -330612, "net_cash_flow": 920176, "operating_cash_flow": 1186848, "quarter": 2 }, { "change_in_working_capital": -4027, "financing_cash_flow": 76537, "investing_cash_flow": -230779, "net_cash_flow": 1087291, "operating_cash_flow": 1080372, "quarter": 3 }, { "change_in_working_capital": 1876, "financing_cash_flow": -135897, "investing_cash_flow": -433472, "net_cash_flow": 1000109, "operating_cash_flow": 1108703, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7267136100926523, "current_ratio": 1.8194902495349505, "debt_to_equity_ratio": 0.9841749760872129, "profit_margin": 0.2036174972692844, "quarter": 1, "return_on_assets": 0.14797160651859245, "return_on_equity": 0.25575681241455817 }, { "asset_turnover_ratio": 0.7032091963020323, "current_ratio": 1.4599928678428111, "debt_to_equity_ratio": 0.972025606727553, "profit_margin": 0.20042594878613726, "quarter": 2, "return_on_assets": 0.14094137036397186, "return_on_equity": 0.2436058491913206 }, { "asset_turnover_ratio": 0.6804650438644395, "current_ratio": 1.626616853100454, "debt_to_equity_ratio": 0.9739567992463808, "profit_margin": 0.1847596420169248, "quarter": 3, "return_on_assets": 0.12572247790942487, "return_on_equity": 0.22045463687310313 }, { "asset_turnover_ratio": 0.6584565815515558, "current_ratio": 1.5120468780336136, "debt_to_equity_ratio": 0.9580219287535677, "profit_margin": 0.18405684435750172, "quarter": 4, "return_on_assets": 0.12119344054680734, "return_on_equity": 0.2116489497976454 } ], "income_statement": [ { "depreciation": 193679, "expenses": 3397680, "income_tax": 266761, "marketing_expense": 398269, "net_income": 1203678, "net_profit": 936917, "operational_expense": 1718477, "product_revenue": 1133867, "quarter": 1, "rd_expense": 539871, "revenue": 4601358, "salaries_expense": 1632847, "service_revenue": 3467491 }, { "depreciation": 264966, "expenses": 3402393, "income_tax": 275339, "marketing_expense": 423092, "net_income": 1197221, "net_profit": 921882, "operational_expense": 2377593, "product_revenue": 1169604, "quarter": 2, "rd_expense": 386241, "revenue": 4599614, "salaries_expense": 1263398, "service_revenue": 3430010 }, { "depreciation": 230871, "expenses": 3407112, "income_tax": 341258, "marketing_expense": 592618, "net_income": 1190759, "net_profit": 849501, "operational_expense": 2133192, "product_revenue": 1047771, "quarter": 3, "rd_expense": 594901, "revenue": 4597871, "salaries_expense": 1076250, "service_revenue": 3550100 }, { "depreciation": 262754, "expenses": 3411838, "income_tax": 338342, "marketing_expense": 379688, "net_income": 1184291, "net_profit": 845949, "operational_expense": 2029994, "product_revenue": 974247, "quarter": 4, "rd_expense": 585747, "revenue": 4596129, "salaries_expense": 1390258, "service_revenue": 3621882 } ], "market_conditions": { "gdp_growth": [ -0.003532680022689725, -0.021765861639486343, -0.01785974723500325, -0.0046830387836444345 ], "inflation_rate": [ 0.04114688852897648, 0.04156806545225239, 0.036747088148408664, 0.03736056058296545 ], "interest_rate": [ 0.044006234342254404, 0.0474309110334032, 0.05012019068534563, 0.04904237658519255 ], "year": 2007 }, "random_event": { "description": "Porter PLC New Ad Campaign Launch in 2007", "impact": 0.1, "type": "New Ad Campaign Launch" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 125712, "billable_hours_per_employee": 152, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 950880, "net_revenue": 775102, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1807 }, { "average_project_size": 153405, "billable_hours_per_employee": 141, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 924059, "net_revenue": 765715, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1785 }, { "average_project_size": 54785, "billable_hours_per_employee": 108, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 889954, "net_revenue": 756443, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1763 }, { "average_project_size": 96995, "billable_hours_per_employee": 91, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 934494, "net_revenue": 747282, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1742 } ], "balance_sheet": [ { "assets": 1082803, "current_assets": 373340, "current_liabilities": 242890, "equity": 769473, "fixed_assets": 709463, "liabilities": 482525, "long_term_liabilities": 239635, "quarter": 1 }, { "assets": 1115195, "current_assets": 350950, "current_liabilities": 280782, "equity": 800030, "fixed_assets": 764245, "liabilities": 486154, "long_term_liabilities": 205372, "quarter": 2 }, { "assets": 1148556, "current_assets": 549686, "current_liabilities": 287928, "equity": 847208, "fixed_assets": 598870, "liabilities": 489810, "long_term_liabilities": 201882, "quarter": 3 }, { "assets": 1182915, "current_assets": 494950, "current_liabilities": 210111, "equity": 860004, "fixed_assets": 687965, "liabilities": 493493, "long_term_liabilities": 283382, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66016, "financing_cash_flow": -19091, "investing_cash_flow": -150767, "net_cash_flow": -254414, "operating_cash_flow": 207959, "quarter": 1 }, { "change_in_working_capital": 68785, "financing_cash_flow": 17650, "investing_cash_flow": -197627, "net_cash_flow": 216796, "operating_cash_flow": 213151, "quarter": 2 }, { "change_in_working_capital": -84884, "financing_cash_flow": -54756, "investing_cash_flow": -246461, "net_cash_flow": -233517, "operating_cash_flow": 236451, "quarter": 3 }, { "change_in_working_capital": -50571, "financing_cash_flow": 50646, "investing_cash_flow": -225839, "net_cash_flow": -349859, "operating_cash_flow": 203792, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.715829195153689, "current_ratio": 1.5370743958170365, "debt_to_equity_ratio": 0.6270850309237621, "profit_margin": 0.2182873995938599, "quarter": 1, "return_on_assets": 0.15625649356346447, "return_on_equity": 0.21988425844701504 }, { "asset_turnover_ratio": 0.6866198288191752, "current_ratio": 1.2499020592488121, "debt_to_equity_ratio": 0.6076697123857855, "profit_margin": 0.22330632154261051, "quarter": 2, "return_on_assets": 0.1533265482718269, "return_on_equity": 0.21372823519118034 }, { "asset_turnover_ratio": 0.6586034986539621, "current_ratio": 1.909109221749882, "debt_to_equity_ratio": 0.5781460987148375, "profit_margin": 0.24914236763378073, "quarter": 3, "return_on_assets": 0.16408603498653962, "return_on_equity": 0.22245068507379534 }, { "asset_turnover_ratio": 0.6317292451275028, "current_ratio": 2.35565962753021, "debt_to_equity_ratio": 0.5738264008074381, "profit_margin": 0.22826991684531409, "quarter": 4, "return_on_assets": 0.1442047822540081, "return_on_equity": 0.1983502402314408 } ], "income_statement": [ { "depreciation": 38764, "expenses": 534536, "income_tax": 71371, "marketing_expense": 86268, "net_income": 240566, "net_profit": 169195, "operational_expense": 329880, "product_revenue": 169389, "quarter": 1, "rd_expense": 102264, "revenue": 775102, "salaries_expense": 263158, "service_revenue": 605713 }, { "depreciation": 42162, "expenses": 527306, "income_tax": 67420, "marketing_expense": 98597, "net_income": 238409, "net_profit": 170989, "operational_expense": 340235, "product_revenue": 188165, "quarter": 2, "rd_expense": 99285, "revenue": 765715, "salaries_expense": 180548, "service_revenue": 577550 }, { "depreciation": 47989, "expenses": 520174, "income_tax": 47807, "marketing_expense": 87056, "net_income": 236269, "net_profit": 188462, "operational_expense": 271257, "product_revenue": 204299, "quarter": 3, "rd_expense": 77395, "revenue": 756443, "salaries_expense": 207542, "service_revenue": 552144 }, { "depreciation": 33210, "expenses": 513139, "income_tax": 63561, "marketing_expense": 82615, "net_income": 234143, "net_profit": 170582, "operational_expense": 270450, "product_revenue": 256228, "quarter": 4, "rd_expense": 57018, "revenue": 747282, "salaries_expense": 233251, "service_revenue": 491054 } ], "market_conditions": { "gdp_growth": [ -0.015734970161500154, -0.0036520334413876598, -0.013624678449711125, -0.013609966685615413 ], "inflation_rate": [ 0.02394053430748942, 0.023446884333422104, 0.02402626178860512, 0.026523696824343915 ], "interest_rate": [ 0.05233446136203189, 0.05652367875670959, 0.04764369324849394, 0.054977423085104886 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 89334, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 1276660, "net_revenue": 1058339, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 2467 }, { "average_project_size": 120894, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 1301194, "net_revenue": 1039236, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 2422 }, { "average_project_size": 93597, "billable_hours_per_employee": 113, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 1325939, "net_revenue": 1020478, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 2379 }, { "average_project_size": 111444, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 1241646, "net_revenue": 1002059, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 2336 } ], "balance_sheet": [ { "assets": 1440494, "current_assets": 479361, "current_liabilities": 467714, "equity": 861670, "fixed_assets": 961133, "liabilities": 864104, "long_term_liabilities": 396390, "quarter": 1 }, { "assets": 1477592, "current_assets": 545116, "current_liabilities": 463881, "equity": 848507, "fixed_assets": 932476, "liabilities": 880257, "long_term_liabilities": 416376, "quarter": 2 }, { "assets": 1515645, "current_assets": 713899, "current_liabilities": 398192, "equity": 888606, "fixed_assets": 801746, "liabilities": 896711, "long_term_liabilities": 498519, "quarter": 3 }, { "assets": 1554677, "current_assets": 577964, "current_liabilities": 435678, "equity": 901782, "fixed_assets": 976713, "liabilities": 913473, "long_term_liabilities": 477795, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82386, "financing_cash_flow": -17139, "investing_cash_flow": -466695, "net_cash_flow": 105356, "operating_cash_flow": 339414, "quarter": 1 }, { "change_in_working_capital": -82113, "financing_cash_flow": 124672, "investing_cash_flow": -479784, "net_cash_flow": 202293, "operating_cash_flow": 306994, "quarter": 2 }, { "change_in_working_capital": -15270, "financing_cash_flow": -137273, "investing_cash_flow": -174495, "net_cash_flow": -10617, "operating_cash_flow": 304500, "quarter": 3 }, { "change_in_working_capital": 70352, "financing_cash_flow": 113944, "investing_cash_flow": -357011, "net_cash_flow": -112181, "operating_cash_flow": 308134, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7347055940531512, "current_ratio": 1.024901970007312, "debt_to_equity_ratio": 1.0028247472930472, "profit_margin": 0.2695544622280763, "quarter": 1, "return_on_assets": 0.19804317130095647, "return_on_equity": 0.3310780229090023 }, { "asset_turnover_ratio": 0.7033308247472916, "current_ratio": 1.175120343363923, "debt_to_equity_ratio": 1.037418665962685, "profit_margin": 0.2416890869831299, "quarter": 2, "return_on_assets": 0.16998738488026466, "return_on_equity": 0.29601641471431583 }, { "asset_turnover_ratio": 0.6732961874317535, "current_ratio": 1.7928511873668984, "debt_to_equity_ratio": 1.0091210277670868, "profit_margin": 0.26426047401315855, "quarter": 3, "return_on_assets": 0.17792556964196762, "return_on_equity": 0.30347758174038886 }, { "asset_turnover_ratio": 0.6445448154182508, "current_ratio": 1.3265852303765624, "debt_to_equity_ratio": 1.0129643306253617, "profit_margin": 0.26004257234354466, "quarter": 4, "return_on_assets": 0.16760909179205713, "return_on_equity": 0.2889589723458663 } ], "income_statement": [ { "depreciation": 54134, "expenses": 699655, "income_tax": 73404, "marketing_expense": 90464, "net_income": 358684, "net_profit": 285280, "operational_expense": 440854, "product_revenue": 241476, "quarter": 1, "rd_expense": 134915, "revenue": 1058339, "salaries_expense": 289271, "service_revenue": 816863 }, { "depreciation": 55822, "expenses": 690386, "income_tax": 97678, "marketing_expense": 125450, "net_income": 348850, "net_profit": 251172, "operational_expense": 445178, "product_revenue": 269133, "quarter": 2, "rd_expense": 110342, "revenue": 1039236, "salaries_expense": 344146, "service_revenue": 770103 }, { "depreciation": 34828, "expenses": 681240, "income_tax": 69566, "marketing_expense": 117581, "net_income": 339238, "net_profit": 269672, "operational_expense": 406226, "product_revenue": 374756, "quarter": 3, "rd_expense": 129479, "revenue": 1020478, "salaries_expense": 212590, "service_revenue": 645722 }, { "depreciation": 47556, "expenses": 672215, "income_tax": 69266, "marketing_expense": 98381, "net_income": 329844, "net_profit": 260578, "operational_expense": 445704, "product_revenue": 315535, "quarter": 4, "rd_expense": 77622, "revenue": 1002059, "salaries_expense": 237400, "service_revenue": 686524 } ], "market_conditions": { "gdp_growth": [ -0.00036221488676992705, -0.0028530056645292377, 0.0000320337356825599, 0.010943413945225064 ], "inflation_rate": [ 0.026413449248755317, 0.02648453523933661, 0.02293578081272193, 0.021064023334974754 ], "interest_rate": [ 0.05521425140255399, 0.05730535265424141, 0.0490254420623262, 0.057234116778658264 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 84677, "billable_hours_per_employee": 90, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 5495790, "net_revenue": 4994338, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 11642 }, { "average_project_size": 68254, "billable_hours_per_employee": 142, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 5555510, "net_revenue": 5026497, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 11717 }, { "average_project_size": 78528, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 6375974, "net_revenue": 5058864, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 11792 }, { "average_project_size": 90145, "billable_hours_per_employee": 87, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 5942242, "net_revenue": 5091440, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 11868 } ], "balance_sheet": [ { "assets": 7000114, "current_assets": 3144412, "current_liabilities": 2069748, "equity": 4261913, "fixed_assets": 3855702, "liabilities": 3697611, "long_term_liabilities": 1627863, "quarter": 1 }, { "assets": 7173211, "current_assets": 3342539, "current_liabilities": 1644419, "equity": 4427315, "fixed_assets": 3830672, "liabilities": 3742505, "long_term_liabilities": 2098086, "quarter": 2 }, { "assets": 7350588, "current_assets": 2897199, "current_liabilities": 2124955, "equity": 4564607, "fixed_assets": 4453389, "liabilities": 3787944, "long_term_liabilities": 1662989, "quarter": 3 }, { "assets": 7532352, "current_assets": 2280301, "current_liabilities": 1662006, "equity": 4726908, "fixed_assets": 5252051, "liabilities": 3833935, "long_term_liabilities": 2171929, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85812, "financing_cash_flow": -77146, "investing_cash_flow": -499199, "net_cash_flow": 972458, "operating_cash_flow": 1199912, "quarter": 1 }, { "change_in_working_capital": -45857, "financing_cash_flow": -94478, "investing_cash_flow": -471211, "net_cash_flow": 995558, "operating_cash_flow": 1290677, "quarter": 2 }, { "change_in_working_capital": -15077, "financing_cash_flow": 126925, "investing_cash_flow": -221353, "net_cash_flow": 897656, "operating_cash_flow": 1203385, "quarter": 3 }, { "change_in_working_capital": 15278, "financing_cash_flow": -75467, "investing_cash_flow": -144618, "net_cash_flow": 1232792, "operating_cash_flow": 1380803, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7134652378518407, "current_ratio": 1.5192245626037566, "debt_to_equity_ratio": 0.8675942000693116, "profit_margin": 0.19209953351174872, "quarter": 1, "return_on_assets": 0.13705633936818742, "return_on_equity": 0.22511252576014573 }, { "asset_turnover_ratio": 0.7007317922196907, "current_ratio": 2.0326565188069465, "debt_to_equity_ratio": 0.8453216001120318, "profit_margin": 0.19827108222684706, "quarter": 2, "return_on_assets": 0.1389348507941562, "return_on_equity": 0.2251046062907202 }, { "asset_turnover_ratio": 0.6882257582658693, "current_ratio": 1.3634166370581966, "debt_to_equity_ratio": 0.8298510693253548, "profit_margin": 0.1980608690014201, "quarter": 3, "return_on_assets": 0.13631059175129936, "return_on_equity": 0.2195069586494522 }, { "asset_turnover_ratio": 0.6759429192900173, "current_ratio": 1.3720173092034564, "debt_to_equity_ratio": 0.8110872900424548, "profit_margin": 0.2020039517307481, "quarter": 4, "return_on_assets": 0.13654314084100158, "return_on_equity": 0.21758219114905558 } ], "income_statement": [ { "depreciation": 240502, "expenses": 3653596, "income_tax": 381332, "marketing_expense": 632808, "net_income": 1340742, "net_profit": 959410, "operational_expense": 2167177, "product_revenue": 1217199, "quarter": 1, "rd_expense": 395391, "revenue": 4994338, "salaries_expense": 1640026, "service_revenue": 3777139 }, { "depreciation": 294068, "expenses": 3652981, "income_tax": 376907, "marketing_expense": 388735, "net_income": 1373516, "net_profit": 996609, "operational_expense": 2223214, "product_revenue": 1825485, "quarter": 2, "rd_expense": 553853, "revenue": 5026497, "salaries_expense": 1633945, "service_revenue": 3201012 }, { "depreciation": 201422, "expenses": 3652367, "income_tax": 404534, "marketing_expense": 587309, "net_income": 1406497, "net_profit": 1001963, "operational_expense": 2324297, "product_revenue": 1287432, "quarter": 3, "rd_expense": 426414, "revenue": 5058864, "salaries_expense": 1726091, "service_revenue": 3771432 }, { "depreciation": 352312, "expenses": 3651753, "income_tax": 411196, "marketing_expense": 530590, "net_income": 1439687, "net_profit": 1028491, "operational_expense": 1936030, "product_revenue": 1212502, "quarter": 4, "rd_expense": 413996, "revenue": 5091440, "salaries_expense": 1575606, "service_revenue": 3878938 } ], "market_conditions": { "gdp_growth": [ 0.005130896849596786, 0.0026026562402658264, 0.008450562531696815, -0.00044996196797765595 ], "inflation_rate": [ 0.03173670857134672, 0.03429210852566784, 0.03960627775811833, 0.03196476916994086 ], "interest_rate": [ 0.05204888989058546, 0.05476349928976297, 0.057903230993159, 0.052324805048289826 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2007, "industry": "Advertising", "location": "Carolynshire", "name": "Mendez-Wagner", "num_employees": 438, "region": "Europe", "revenue_size": "Medium", "website": "www.mendez-wagner.com" }

[ { "advertising_kpis": [ { "average_project_size": 92290, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 20590500, "net_revenue": 17490438, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 39933 }, { "average_project_size": 123417, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 20319395, "net_revenue": 17613264, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 40213 }, { "average_project_size": 73220, "billable_hours_per_employee": 104, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 22256084, "net_revenue": 17736953, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 40495 }, { "average_project_size": 69616, "billable_hours_per_employee": 150, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 21437578, "net_revenue": 17861511, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 40780 } ], "balance_sheet": [ { "assets": 17872124, "current_assets": 8473702, "current_liabilities": 3804153, "equity": 13517137, "fixed_assets": 9398422, "liabilities": 8610487, "long_term_liabilities": 4806334, "quarter": 1 }, { "assets": 18254263, "current_assets": 5808597, "current_liabilities": 4692148, "equity": 14026776, "fixed_assets": 12445666, "liabilities": 8777792, "long_term_liabilities": 4085644, "quarter": 2 }, { "assets": 18644573, "current_assets": 8937545, "current_liabilities": 4466576, "equity": 14014890, "fixed_assets": 9707028, "liabilities": 8948347, "long_term_liabilities": 4481771, "quarter": 3 }, { "assets": 19043228, "current_assets": 5825973, "current_liabilities": 5311611, "equity": 14721899, "fixed_assets": 13217255, "liabilities": 9122216, "long_term_liabilities": 3810605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31232, "financing_cash_flow": -32524, "investing_cash_flow": -166141, "net_cash_flow": 4560696, "operating_cash_flow": 4855061, "quarter": 1 }, { "change_in_working_capital": 86003, "financing_cash_flow": 51025, "investing_cash_flow": -489686, "net_cash_flow": 5244716, "operating_cash_flow": 5317124, "quarter": 2 }, { "change_in_working_capital": 89878, "financing_cash_flow": -25170, "investing_cash_flow": -395622, "net_cash_flow": 4534132, "operating_cash_flow": 4957141, "quarter": 3 }, { "change_in_working_capital": 47512, "financing_cash_flow": -15332, "investing_cash_flow": -345360, "net_cash_flow": 5750546, "operating_cash_flow": 5800739, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9786435009067753, "current_ratio": 2.2274871699429544, "debt_to_equity_ratio": 0.6370052326909167, "profit_margin": 0.24330437007923986, "quarter": 1, "return_on_assets": 0.23810824052026497, "return_on_equity": 0.3148225841019441 }, { "asset_turnover_ratio": 0.9648849696095646, "current_ratio": 1.2379398518546303, "debt_to_equity_ratio": 0.6257882780761594, "profit_margin": 0.2583453583617437, "quarter": 2, "return_on_assets": 0.2492735532516432, "return_on_equity": 0.324401344970505 }, { "asset_turnover_ratio": 0.9513198827347775, "current_ratio": 2.0009835274268255, "debt_to_equity_ratio": 0.6384885646622984, "profit_margin": 0.24348398510161243, "quarter": 3, "return_on_assets": 0.23163115615466226, "return_on_equity": 0.3081482623124406 }, { "asset_turnover_ratio": 0.9379455520881229, "current_ratio": 1.0968372872185106, "debt_to_equity_ratio": 0.6196358227970454, "profit_margin": 0.2687839231518543, "quarter": 4, "return_on_assets": 0.25210468519307755, "return_on_equity": 0.32610514445181293 } ], "income_statement": [ { "depreciation": 599561, "expenses": 11543024, "income_tax": 1691914, "marketing_expense": 2149746, "net_income": 5947414, "net_profit": 4255500, "operational_expense": 6635375, "product_revenue": 4200846, "quarter": 1, "rd_expense": 1693939, "revenue": 17490438, "salaries_expense": 4253233, "service_revenue": 13289592 }, { "depreciation": 766819, "expenses": 11639158, "income_tax": 1423801, "marketing_expense": 2286710, "net_income": 5974106, "net_profit": 4550305, "operational_expense": 5936838, "product_revenue": 5031113, "quarter": 2, "rd_expense": 2027761, "revenue": 17613264, "salaries_expense": 4460990, "service_revenue": 12582151 }, { "depreciation": 638477, "expenses": 11736093, "income_tax": 1682196, "marketing_expense": 2051215, "net_income": 6000860, "net_profit": 4318664, "operational_expense": 7372622, "product_revenue": 5305690, "quarter": 3, "rd_expense": 1779137, "revenue": 17736953, "salaries_expense": 5460761, "service_revenue": 12431263 }, { "depreciation": 999852, "expenses": 11833836, "income_tax": 1226788, "marketing_expense": 1847090, "net_income": 6027675, "net_profit": 4800887, "operational_expense": 6676489, "product_revenue": 4249927, "quarter": 4, "rd_expense": 1968438, "revenue": 17861511, "salaries_expense": 3784194, "service_revenue": 13611584 } ], "market_conditions": { "gdp_growth": [ 0.06144072524584436, 0.053906625687374525, 0.06396176919885256, 0.06563197708303387 ], "inflation_rate": [ 0.0068420719075206375, 0.00638272449719149, 0.007154585409746401, 0.013013899217184564 ], "interest_rate": [ 0.018758398055039014, 0.01439996504016531, 0.013341920595820796, 0.01918634520420475 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 175795, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 5858425, "net_revenue": 5010360, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 11439 }, { "average_project_size": 172497, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 5504644, "net_revenue": 4918889, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11230 }, { "average_project_size": 156970, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 5409220, "net_revenue": 4829088, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 11025 }, { "average_project_size": 187277, "billable_hours_per_employee": 108, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 5937139, "net_revenue": 4740926, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 10824 } ], "balance_sheet": [ { "assets": 7319974, "current_assets": 3317424, "current_liabilities": 1558123, "equity": 5112605, "fixed_assets": 4002550, "liabilities": 3054088, "long_term_liabilities": 1495965, "quarter": 1 }, { "assets": 7546241, "current_assets": 2536119, "current_liabilities": 1430983, "equity": 5218606, "fixed_assets": 5010122, "liabilities": 3100803, "long_term_liabilities": 1669820, "quarter": 2 }, { "assets": 7779502, "current_assets": 2715771, "current_liabilities": 1418921, "equity": 5452287, "fixed_assets": 5063731, "liabilities": 3148232, "long_term_liabilities": 1729311, "quarter": 3 }, { "assets": 8019974, "current_assets": 3873791, "current_liabilities": 1861453, "equity": 5545706, "fixed_assets": 4146183, "liabilities": 3196387, "long_term_liabilities": 1334934, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22547, "financing_cash_flow": 50909, "investing_cash_flow": -340755, "net_cash_flow": 701944, "operating_cash_flow": 1102071, "quarter": 1 }, { "change_in_working_capital": 25739, "financing_cash_flow": 26432, "investing_cash_flow": -285653, "net_cash_flow": 690942, "operating_cash_flow": 989064, "quarter": 2 }, { "change_in_working_capital": -18003, "financing_cash_flow": -92778, "investing_cash_flow": -139703, "net_cash_flow": 851493, "operating_cash_flow": 1138228, "quarter": 3 }, { "change_in_working_capital": -74966, "financing_cash_flow": 121482, "investing_cash_flow": -226069, "net_cash_flow": 720268, "operating_cash_flow": 1002727, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6844778410415119, "current_ratio": 2.129115608973104, "debt_to_equity_ratio": 0.597364357309043, "profit_margin": 0.16899364516721355, "quarter": 1, "return_on_assets": 0.11567240539378965, "return_on_equity": 0.16561400694949052 }, { "asset_turnover_ratio": 0.6518330119591993, "current_ratio": 1.7722914947277502, "debt_to_equity_ratio": 0.5941822394716136, "profit_margin": 0.1571834615499557, "quarter": 2, "return_on_assets": 0.10245736917228061, "return_on_equity": 0.14815604013792188 }, { "asset_turnover_ratio": 0.6207451325290487, "current_ratio": 1.9139691357024105, "debt_to_equity_ratio": 0.5774149453247784, "profit_margin": 0.17001491793067344, "quarter": 3, "return_on_assets": 0.10553593276279125, "return_on_equity": 0.15058213186503205 }, { "asset_turnover_ratio": 0.5911398216502947, "current_ratio": 2.0810576469027153, "debt_to_equity_ratio": 0.5763715205962956, "profit_margin": 0.15231602433786143, "quarter": 4, "return_on_assets": 0.09004006746156534, "return_on_equity": 0.13021227594827423 } ], "income_statement": [ { "depreciation": 255352, "expenses": 3926252, "income_tax": 237389, "marketing_expense": 699303, "net_income": 1084108, "net_profit": 846719, "operational_expense": 2412517, "product_revenue": 1074405, "quarter": 1, "rd_expense": 535435, "revenue": 5010360, "salaries_expense": 1932408, "service_revenue": 3935955 }, { "depreciation": 215896, "expenses": 3855303, "income_tax": 290418, "marketing_expense": 589749, "net_income": 1063586, "net_profit": 773168, "operational_expense": 2145490, "product_revenue": 1328804, "quarter": 2, "rd_expense": 393504, "revenue": 4918889, "salaries_expense": 1598377, "service_revenue": 3590085 }, { "depreciation": 317211, "expenses": 3785637, "income_tax": 222434, "marketing_expense": 403412, "net_income": 1043451, "net_profit": 821017, "operational_expense": 2118120, "product_revenue": 1050253, "quarter": 3, "rd_expense": 559541, "revenue": 4829088, "salaries_expense": 1455817, "service_revenue": 3778835 }, { "depreciation": 280608, "expenses": 3717230, "income_tax": 301577, "marketing_expense": 522355, "net_income": 1023696, "net_profit": 722119, "operational_expense": 2499269, "product_revenue": 1222841, "quarter": 4, "rd_expense": 592560, "revenue": 4740926, "salaries_expense": 1684359, "service_revenue": 3518085 } ], "market_conditions": { "gdp_growth": [ 0.045925953369525874, 0.04853923118236959, 0.03178384784566767, 0.04758007280150132 ], "inflation_rate": [ 0.0039022533757172985, 0.009269363584476619, 0.005251294070996542, 0.010897218247247745 ], "interest_rate": [ 0.017071534578650682, 0.01073982010172494, 0.01594459017582952, 0.019472803393414895 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 147576, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 8476186, "net_revenue": 6705281, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 15309 }, { "average_project_size": 173747, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 7972326, "net_revenue": 6593594, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 15054 }, { "average_project_size": 184323, "billable_hours_per_employee": 97, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 7811369, "net_revenue": 6483768, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 14803 }, { "average_project_size": 105966, "billable_hours_per_employee": 89, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 7158683, "net_revenue": 6375771, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 14557 } ], "balance_sheet": [ { "assets": 8174157, "current_assets": 3933143, "current_liabilities": 1744848, "equity": 5776276, "fixed_assets": 4241014, "liabilities": 3915057, "long_term_liabilities": 2170209, "quarter": 1 }, { "assets": 8461546, "current_assets": 2546223, "current_liabilities": 2237521, "equity": 6021296, "fixed_assets": 5915323, "liabilities": 3951220, "long_term_liabilities": 1713699, "quarter": 2 }, { "assets": 8759040, "current_assets": 4255682, "current_liabilities": 2230890, "equity": 6255457, "fixed_assets": 4503358, "liabilities": 3987718, "long_term_liabilities": 1756828, "quarter": 3 }, { "assets": 9066993, "current_assets": 4264757, "current_liabilities": 1681903, "equity": 6483585, "fixed_assets": 4802236, "liabilities": 4024553, "long_term_liabilities": 2342650, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42142, "financing_cash_flow": -93308, "investing_cash_flow": -496023, "net_cash_flow": 1654903, "operating_cash_flow": 1927104, "quarter": 1 }, { "change_in_working_capital": -11983, "financing_cash_flow": -65782, "investing_cash_flow": -183542, "net_cash_flow": 1535791, "operating_cash_flow": 1928612, "quarter": 2 }, { "change_in_working_capital": -93228, "financing_cash_flow": -87871, "investing_cash_flow": -272928, "net_cash_flow": 1580878, "operating_cash_flow": 1725669, "quarter": 3 }, { "change_in_working_capital": -22737, "financing_cash_flow": 110479, "investing_cash_flow": -327949, "net_cash_flow": 1499593, "operating_cash_flow": 1788203, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8203024483136304, "current_ratio": 2.2541464929896473, "debt_to_equity_ratio": 0.6777821904631981, "profit_margin": 0.22626583434758366, "quarter": 1, "return_on_assets": 0.1856064178850492, "return_on_equity": 0.26265642431213465 }, { "asset_turnover_ratio": 0.7792422330387379, "current_ratio": 1.137966079424506, "debt_to_equity_ratio": 0.6562075672745535, "profit_margin": 0.22915726991986465, "quarter": 2, "return_on_assets": 0.1785690227294161, "return_on_equity": 0.25093767188990546 }, { "asset_turnover_ratio": 0.7402372862779483, "current_ratio": 1.9076162428447838, "debt_to_equity_ratio": 0.6374782849598358, "profit_margin": 0.22890007785596278, "quarter": 3, "return_on_assets": 0.16944037246090896, "return_on_equity": 0.23725444839601648 }, { "asset_turnover_ratio": 0.7031847272849996, "current_ratio": 2.535673579273002, "debt_to_equity_ratio": 0.6207295809340049, "profit_margin": 0.22603462389097725, "quarter": 4, "return_on_assets": 0.15894409535774429, "return_on_equity": 0.22227594764316347 } ], "income_statement": [ { "depreciation": 409928, "expenses": 4584542, "income_tax": 603563, "marketing_expense": 559913, "net_income": 2120739, "net_profit": 1517176, "operational_expense": 3145694, "product_revenue": 2005610, "quarter": 1, "rd_expense": 716174, "revenue": 6705281, "salaries_expense": 2282863, "service_revenue": 4699671 }, { "depreciation": 417642, "expenses": 4552405, "income_tax": 530219, "marketing_expense": 626096, "net_income": 2041189, "net_profit": 1510970, "operational_expense": 2589480, "product_revenue": 2513209, "quarter": 2, "rd_expense": 864372, "revenue": 6593594, "salaries_expense": 2023329, "service_revenue": 4080385 }, { "depreciation": 241534, "expenses": 4520493, "income_tax": 479140, "marketing_expense": 603633, "net_income": 1963275, "net_profit": 1484135, "operational_expense": 2922088, "product_revenue": 1898795, "quarter": 3, "rd_expense": 803283, "revenue": 6483768, "salaries_expense": 1647876, "service_revenue": 4584973 }, { "depreciation": 347058, "expenses": 4488805, "income_tax": 445821, "marketing_expense": 622274, "net_income": 1886966, "net_profit": 1441145, "operational_expense": 2268976, "product_revenue": 1383122, "quarter": 4, "rd_expense": 824783, "revenue": 6375771, "salaries_expense": 1548337, "service_revenue": 4992649 } ], "market_conditions": { "gdp_growth": [ 0.03142666656879235, 0.03254255054744602, 0.03133374473864779, 0.025012546552494637 ], "inflation_rate": [ 0.014038176462705592, 0.009787015480898699, 0.013515560807741491, 0.005092152143976026 ], "interest_rate": [ 0.020614575938060823, 0.020578436631020006, 0.02350174671030052, 0.02250315111301833 ], "year": 2009 }, "random_event": { "description": "Mendez-Wagner Economic Slowdown Impact in 2009", "impact": 0.03, "type": "Economic Slowdown Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 141041, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 13859542, "net_revenue": 11449962, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 26141 }, { "average_project_size": 183947, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 12702727, "net_revenue": 11545011, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 26358 }, { "average_project_size": 198543, "billable_hours_per_employee": 128, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 13623924, "net_revenue": 11640850, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 26577 }, { "average_project_size": 196994, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 14249939, "net_revenue": 11737484, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 26798 } ], "balance_sheet": [ { "assets": 14525399, "current_assets": 5990261, "current_liabilities": 3192684, "equity": 10148406, "fixed_assets": 8535138, "liabilities": 6299669, "long_term_liabilities": 3106985, "quarter": 1 }, { "assets": 14892768, "current_assets": 7033326, "current_liabilities": 3491019, "equity": 10358131, "fixed_assets": 7859442, "liabilities": 6468305, "long_term_liabilities": 2977286, "quarter": 2 }, { "assets": 15269429, "current_assets": 6589078, "current_liabilities": 3134913, "equity": 10616593, "fixed_assets": 8680351, "liabilities": 6641455, "long_term_liabilities": 3506542, "quarter": 3 }, { "assets": 15655616, "current_assets": 7209261, "current_liabilities": 3689025, "equity": 10698221, "fixed_assets": 8446355, "liabilities": 6819240, "long_term_liabilities": 3130215, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35381, "financing_cash_flow": -82538, "investing_cash_flow": -470671, "net_cash_flow": 2331572, "operating_cash_flow": 2711509, "quarter": 1 }, { "change_in_working_capital": -60452, "financing_cash_flow": 25411, "investing_cash_flow": -370272, "net_cash_flow": 2290750, "operating_cash_flow": 2743207, "quarter": 2 }, { "change_in_working_capital": 61627, "financing_cash_flow": -109334, "investing_cash_flow": -232078, "net_cash_flow": 2733696, "operating_cash_flow": 2787902, "quarter": 3 }, { "change_in_working_capital": -1075, "financing_cash_flow": -132419, "investing_cash_flow": -403759, "net_cash_flow": 2544872, "operating_cash_flow": 2737742, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7882717713985, "current_ratio": 1.8762461302152045, "debt_to_equity_ratio": 0.620754530317372, "profit_margin": 0.16791985859865735, "quarter": 1, "return_on_assets": 0.13236648439054927, "return_on_equity": 0.1894559598817785 }, { "asset_turnover_ratio": 0.7752092156407727, "current_ratio": 2.0146914124500612, "debt_to_equity_ratio": 0.6244664215967147, "profit_margin": 0.1674894896159042, "quarter": 2, "return_on_assets": 0.12983939587321847, "return_on_equity": 0.1866811686394003 }, { "asset_turnover_ratio": 0.7623631505801559, "current_ratio": 2.1018375948551045, "debt_to_equity_ratio": 0.6255731005229267, "profit_margin": 0.17083108192271182, "quarter": 3, "return_on_assets": 0.13023532183161532, "return_on_equity": 0.18731235152369502 }, { "asset_turnover_ratio": 0.7497299371675953, "current_ratio": 1.9542456340089862, "debt_to_equity_ratio": 0.637418127742921, "profit_margin": 0.15862385840099974, "quarter": 4, "return_on_assets": 0.11892505539226307, "return_on_equity": 0.17403314065020717 } ], "income_statement": [ { "depreciation": 788833, "expenses": 8888300, "income_tax": 638986, "marketing_expense": 1175773, "net_income": 2561662, "net_profit": 1922676, "operational_expense": 5664027, "product_revenue": 2631610, "quarter": 1, "rd_expense": 977842, "revenue": 11449962, "salaries_expense": 3827059, "service_revenue": 8818352 }, { "depreciation": 809539, "expenses": 8951152, "income_tax": 660191, "marketing_expense": 974692, "net_income": 2593859, "net_profit": 1933668, "operational_expense": 4542628, "product_revenue": 3898313, "quarter": 2, "rd_expense": 1518946, "revenue": 11545011, "salaries_expense": 3611642, "service_revenue": 7646698 }, { "depreciation": 799283, "expenses": 9014449, "income_tax": 637782, "marketing_expense": 1037325, "net_income": 2626401, "net_profit": 1988619, "operational_expense": 4930897, "product_revenue": 3805020, "quarter": 3, "rd_expense": 1175580, "revenue": 11640850, "salaries_expense": 3550490, "service_revenue": 7835830 }, { "depreciation": 875897, "expenses": 9078193, "income_tax": 797446, "marketing_expense": 1020934, "net_income": 2659291, "net_profit": 1861845, "operational_expense": 4838436, "product_revenue": 3129560, "quarter": 4, "rd_expense": 1092155, "revenue": 11737484, "salaries_expense": 4178613, "service_revenue": 8607924 } ], "market_conditions": { "gdp_growth": [ 0.029650657378644647, 0.03760132705489125, 0.0267788596891624, 0.03892104492009997 ], "inflation_rate": [ 0.008201794669899225, 0.011937164207299369, 0.006043874298838175, 0.004885419079176656 ], "interest_rate": [ 0.018554287690651452, 0.015349408517639366, 0.02428922123159498, 0.019020770505714657 ], "year": 2010 }, "random_event": { "description": "Mendez-Wagner New Ad Campaign Launch in 2010", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 174216, "billable_hours_per_employee": 133, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 7831829, "net_revenue": 6704351, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 15307 }, { "average_project_size": 179899, "billable_hours_per_employee": 119, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 7948466, "net_revenue": 6626994, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 15130 }, { "average_project_size": 67219, "billable_hours_per_employee": 128, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 8086415, "net_revenue": 6550530, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 14956 }, { "average_project_size": 130796, "billable_hours_per_employee": 116, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 7580729, "net_revenue": 6474948, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 14783 } ], "balance_sheet": [ { "assets": 9730983, "current_assets": 3867138, "current_liabilities": 2956575, "equity": 5959298, "fixed_assets": 5863845, "liabilities": 5037666, "long_term_liabilities": 2081091, "quarter": 1 }, { "assets": 9891587, "current_assets": 3011562, "current_liabilities": 2867654, "equity": 6131430, "fixed_assets": 6880025, "liabilities": 5123416, "long_term_liabilities": 2255762, "quarter": 2 }, { "assets": 10054842, "current_assets": 3797023, "current_liabilities": 2161037, "equity": 6110568, "fixed_assets": 6257819, "liabilities": 5210626, "long_term_liabilities": 3049589, "quarter": 3 }, { "assets": 10220791, "current_assets": 4261005, "current_liabilities": 2986516, "equity": 6246386, "fixed_assets": 5959786, "liabilities": 5299321, "long_term_liabilities": 2312805, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25756, "financing_cash_flow": -20791, "investing_cash_flow": -102820, "net_cash_flow": 1592850, "operating_cash_flow": 1702612, "quarter": 1 }, { "change_in_working_capital": 3594, "financing_cash_flow": -108122, "investing_cash_flow": -176212, "net_cash_flow": 1477225, "operating_cash_flow": 1684025, "quarter": 2 }, { "change_in_working_capital": -34975, "financing_cash_flow": -32957, "investing_cash_flow": -413998, "net_cash_flow": 1126278, "operating_cash_flow": 1523980, "quarter": 3 }, { "change_in_working_capital": 39954, "financing_cash_flow": 126682, "investing_cash_flow": -280507, "net_cash_flow": 1230644, "operating_cash_flow": 1647137, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6889695522024856, "current_ratio": 1.3079789959666168, "debt_to_equity_ratio": 0.8453455423776425, "profit_margin": 0.18882976144894562, "quarter": 1, "return_on_assets": 0.13009795618798226, "return_on_equity": 0.21243794151593023 }, { "asset_turnover_ratio": 0.6699626662536557, "current_ratio": 1.0501831810950693, "debt_to_equity_ratio": 0.835598873346022, "profit_margin": 0.20571302765627975, "quarter": 2, "return_on_assets": 0.1378200484917132, "return_on_equity": 0.22233948687337213 }, { "asset_turnover_ratio": 0.6514801525473995, "current_ratio": 1.7570374778404998, "debt_to_equity_ratio": 0.8527236747876793, "profit_margin": 0.19332054047535085, "quarter": 3, "return_on_assets": 0.1259444951994273, "return_on_equity": 0.20723965431691457 }, { "asset_turnover_ratio": 0.6335075240262715, "current_ratio": 1.4267477555787413, "debt_to_equity_ratio": 0.8483819283662585, "profit_margin": 0.2046218749555981, "quarter": 4, "return_on_assets": 0.1296294973647343, "return_on_equity": 0.21210921002960753 } ], "income_statement": [ { "depreciation": 436631, "expenses": 4901118, "income_tax": 537252, "marketing_expense": 828393, "net_income": 1803233, "net_profit": 1265981, "operational_expense": 2824944, "product_revenue": 1357472, "quarter": 1, "rd_expense": 583254, "revenue": 6704351, "salaries_expense": 2090555, "service_revenue": 5346879 }, { "depreciation": 320766, "expenses": 4866051, "income_tax": 397684, "marketing_expense": 907191, "net_income": 1760943, "net_profit": 1363259, "operational_expense": 2544942, "product_revenue": 1618945, "quarter": 2, "rd_expense": 618169, "revenue": 6626994, "salaries_expense": 2313755, "service_revenue": 5008049 }, { "depreciation": 257628, "expenses": 4831235, "income_tax": 452943, "marketing_expense": 491481, "net_income": 1719295, "net_profit": 1266352, "operational_expense": 3123091, "product_revenue": 1330950, "quarter": 3, "rd_expense": 797460, "revenue": 6550530, "salaries_expense": 1935224, "service_revenue": 5219580 }, { "depreciation": 322221, "expenses": 4796668, "income_tax": 353364, "marketing_expense": 871425, "net_income": 1678280, "net_profit": 1324916, "operational_expense": 2762264, "product_revenue": 2136968, "quarter": 4, "rd_expense": 766207, "revenue": 6474948, "salaries_expense": 1529799, "service_revenue": 4337980 } ], "market_conditions": { "gdp_growth": [ 0.05688630070353133, 0.060999091940633986, 0.04875901089084103, 0.059280713671415665 ], "inflation_rate": [ 0.006926861102170663, 0.012475247375904438, 0.008810429105939627, 0.012385353409302514 ], "interest_rate": [ 0.009260029672044796, 0.008973627240952268, 0.01517255400375507, 0.015326787660755698 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1990, "industry": "Advertising", "location": "Richardsonfort", "name": "Schaefer-Dean", "num_employees": 216, "region": "Latin America", "revenue_size": "Medium", "website": "www.schaefer-dean.com" }

[ { "advertising_kpis": [ { "average_project_size": 97067, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 10153332, "net_revenue": 7863357, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 36404 }, { "average_project_size": 158173, "billable_hours_per_employee": 107, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 10325397, "net_revenue": 8179234, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 37867 }, { "average_project_size": 176970, "billable_hours_per_employee": 156, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 11034536, "net_revenue": 8507800, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 39388 }, { "average_project_size": 173085, "billable_hours_per_employee": 96, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 10544465, "net_revenue": 8849565, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 40970 } ], "balance_sheet": [ { "assets": 9850953, "current_assets": 4177947, "current_liabilities": 2011181, "equity": 7311209, "fixed_assets": 5673006, "liabilities": 4084283, "long_term_liabilities": 2073102, "quarter": 1 }, { "assets": 10100184, "current_assets": 4918096, "current_liabilities": 1971981, "equity": 7521666, "fixed_assets": 5182088, "liabilities": 4189881, "long_term_liabilities": 2217900, "quarter": 2 }, { "assets": 10355719, "current_assets": 3819674, "current_liabilities": 1736859, "equity": 7681169, "fixed_assets": 6536045, "liabilities": 4298209, "long_term_liabilities": 2561350, "quarter": 3 }, { "assets": 10617720, "current_assets": 4587376, "current_liabilities": 2496839, "equity": 8027317, "fixed_assets": 6030344, "liabilities": 4409338, "long_term_liabilities": 1912499, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74232, "financing_cash_flow": 101435, "investing_cash_flow": -262894, "net_cash_flow": 1442949, "operating_cash_flow": 1883580, "quarter": 1 }, { "change_in_working_capital": -76750, "financing_cash_flow": -157487, "investing_cash_flow": -309542, "net_cash_flow": 1617250, "operating_cash_flow": 2221260, "quarter": 2 }, { "change_in_working_capital": 53396, "financing_cash_flow": 199457, "investing_cash_flow": -352299, "net_cash_flow": 1950961, "operating_cash_flow": 2122374, "quarter": 3 }, { "change_in_working_capital": 31744, "financing_cash_flow": 11848, "investing_cash_flow": -187913, "net_cash_flow": 2246692, "operating_cash_flow": 2394067, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7982331252620939, "current_ratio": 2.0773600188148156, "debt_to_equity_ratio": 0.5586330523446943, "profit_margin": 0.19642234226425176, "quarter": 1, "return_on_assets": 0.15679082013689438, "return_on_equity": 0.21125630521573108 }, { "asset_turnover_ratio": 0.8098103955333883, "current_ratio": 2.4939875181353166, "debt_to_equity_ratio": 0.5570416181734206, "profit_margin": 0.19700659010366986, "quarter": 2, "return_on_assets": 0.15953798465453697, "return_on_equity": 0.21422953372298106 }, { "asset_turnover_ratio": 0.8215557026991559, "current_ratio": 2.1991848503534253, "debt_to_equity_ratio": 0.5595774549420798, "profit_margin": 0.19084357883354097, "quarter": 3, "return_on_assets": 0.15678863051421152, "return_on_equity": 0.21138175712577084 }, { "asset_turnover_ratio": 0.833471310224794, "current_ratio": 1.8372734485483446, "debt_to_equity_ratio": 0.5492916250846952, "profit_margin": 0.2055394813191383, "quarter": 4, "return_on_assets": 0.17131126079798675, "return_on_equity": 0.22659314438435657 } ], "income_statement": [ { "depreciation": 339041, "expenses": 5880203, "income_tax": 438615, "marketing_expense": 989200, "net_income": 1983154, "net_profit": 1544539, "operational_expense": 3796402, "product_revenue": 1820724, "quarter": 1, "rd_expense": 1123535, "revenue": 7863357, "salaries_expense": 2866207, "service_revenue": 6042633 }, { "depreciation": 609897, "expenses": 6103032, "income_tax": 464839, "marketing_expense": 935670, "net_income": 2076202, "net_profit": 1611363, "operational_expense": 3402775, "product_revenue": 1719278, "quarter": 2, "rd_expense": 625145, "revenue": 8179234, "salaries_expense": 2934695, "service_revenue": 6459956 }, { "depreciation": 498715, "expenses": 6334305, "income_tax": 549836, "marketing_expense": 1192209, "net_income": 2173495, "net_profit": 1623659, "operational_expense": 3535693, "product_revenue": 2259631, "quarter": 3, "rd_expense": 986726, "revenue": 8507800, "salaries_expense": 2892521, "service_revenue": 6248169 }, { "depreciation": 575132, "expenses": 6574343, "income_tax": 456287, "marketing_expense": 1037355, "net_income": 2275222, "net_profit": 1818935, "operational_expense": 3326617, "product_revenue": 3377110, "quarter": 4, "rd_expense": 1015009, "revenue": 8849565, "salaries_expense": 2122867, "service_revenue": 5472455 } ], "market_conditions": { "gdp_growth": [ 0.004620569045202595, -0.011274554715132378, -0.0010445935821653193, 0.003030323316481818 ], "inflation_rate": [ 0.021184261862769754, 0.01644091189470209, 0.024724632809124097, 0.016457425716787207 ], "interest_rate": [ 0.0500411960979449, 0.05523804500238736, 0.05242041689026346, 0.0522237323676583 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 163478, "billable_hours_per_employee": 122, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 21149597, "net_revenue": 18585669, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 86045 }, { "average_project_size": 147089, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 22247803, "net_revenue": 19285513, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 89285 }, { "average_project_size": 77858, "billable_hours_per_employee": 132, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 25179958, "net_revenue": 20011710, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 92647 }, { "average_project_size": 104001, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 25072920, "net_revenue": 20765253, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 96135 } ], "balance_sheet": [ { "assets": 25545192, "current_assets": 9694884, "current_liabilities": 5967650, "equity": 16417880, "fixed_assets": 15850308, "liabilities": 13474023, "long_term_liabilities": 7506373, "quarter": 1 }, { "assets": 26222295, "current_assets": 9659016, "current_liabilities": 6832156, "equity": 16824265, "fixed_assets": 16563279, "liabilities": 13829637, "long_term_liabilities": 6997481, "quarter": 2 }, { "assets": 26917346, "current_assets": 11604503, "current_liabilities": 7921780, "equity": 17708446, "fixed_assets": 15312843, "liabilities": 14194638, "long_term_liabilities": 6272858, "quarter": 3 }, { "assets": 27630820, "current_assets": 10186336, "current_liabilities": 6738901, "equity": 17754052, "fixed_assets": 17444484, "liabilities": 14569272, "long_term_liabilities": 7830371, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93656, "financing_cash_flow": 61801, "investing_cash_flow": -337875, "net_cash_flow": 4667978, "operating_cash_flow": 4996444, "quarter": 1 }, { "change_in_working_capital": 23777, "financing_cash_flow": 195467, "investing_cash_flow": -227490, "net_cash_flow": 5154624, "operating_cash_flow": 5441299, "quarter": 2 }, { "change_in_working_capital": -5852, "financing_cash_flow": -147535, "investing_cash_flow": -236736, "net_cash_flow": 5614671, "operating_cash_flow": 5767791, "quarter": 3 }, { "change_in_working_capital": -43991, "financing_cash_flow": -7659, "investing_cash_flow": -229422, "net_cash_flow": 5483250, "operating_cash_flow": 5442691, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7275603565633799, "current_ratio": 1.624573156937823, "debt_to_equity_ratio": 0.8206920138288256, "profit_margin": 0.233874336188813, "quarter": 1, "return_on_assets": 0.17015769542855658, "return_on_equity": 0.26475470645418286 }, { "asset_turnover_ratio": 0.7354624375936584, "current_ratio": 1.4137581167643127, "debt_to_equity_ratio": 0.8220054189588668, "profit_margin": 0.22978942795039986, "quarter": 2, "return_on_assets": 0.16900149281365343, "return_on_equity": 0.2634056822095943 }, { "asset_turnover_ratio": 0.7434503386775204, "current_ratio": 1.4648857958691102, "debt_to_equity_ratio": 0.80157445774745, "profit_margin": 0.24914102792814807, "quarter": 3, "return_on_assets": 0.18522398159164727, "return_on_equity": 0.2815457663535242 }, { "asset_turnover_ratio": 0.7515250361733745, "current_ratio": 1.5115722875287825, "debt_to_equity_ratio": 0.8206167245651866, "profit_margin": 0.22597865771247766, "quarter": 4, "return_on_assets": 0.1698286189117804, "return_on_equity": 0.2643060862951173 } ], "income_statement": [ { "depreciation": 649733, "expenses": 12791641, "income_tax": 1447317, "marketing_expense": 1373210, "net_income": 5794028, "net_profit": 4346711, "operational_expense": 8688373, "product_revenue": 6942179, "quarter": 1, "rd_expense": 2058245, "revenue": 18585669, "salaries_expense": 5087524, "service_revenue": 11643490 }, { "depreciation": 1009692, "expenses": 13258924, "income_tax": 1594982, "marketing_expense": 2503591, "net_income": 6026589, "net_profit": 4431607, "operational_expense": 7776550, "product_revenue": 5590226, "quarter": 2, "rd_expense": 1735311, "revenue": 19285513, "salaries_expense": 5817697, "service_revenue": 13695287 }, { "depreciation": 782053, "expenses": 13743278, "income_tax": 1282694, "marketing_expense": 1991902, "net_income": 6268432, "net_profit": 4985738, "operational_expense": 8687268, "product_revenue": 7339535, "quarter": 3, "rd_expense": 2427590, "revenue": 20011710, "salaries_expense": 4275365, "service_revenue": 12672175 }, { "depreciation": 750187, "expenses": 14245325, "income_tax": 1827424, "marketing_expense": 2324631, "net_income": 6519928, "net_profit": 4692504, "operational_expense": 8743631, "product_revenue": 6148021, "quarter": 4, "rd_expense": 1837546, "revenue": 20765253, "salaries_expense": 6586182, "service_revenue": 14617232 } ], "market_conditions": { "gdp_growth": [ -0.0017656164934213604, 0.00739900077825918, -0.0028819901213275358, -0.007087082513725107 ], "inflation_rate": [ 0.021977585094114842, 0.01917176705934962, 0.021410715338743454, 0.024208296663364385 ], "interest_rate": [ 0.04654810612011178, 0.03998750691363153, 0.04548542552899144, 0.04279337531751033 ], "year": 1991 }, "random_event": { "description": "Schaefer-Dean Partnership with Major Brand in 1991", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 133063, "billable_hours_per_employee": 90, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.75, "gross_billings": 10673836, "net_revenue": 8656405, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 40076 }, { "average_project_size": 176196, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 10955954, "net_revenue": 8972190, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 41538 }, { "average_project_size": 63218, "billable_hours_per_employee": 101, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 11700665, "net_revenue": 9299496, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 43053 }, { "average_project_size": 189523, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 11463961, "net_revenue": 9638742, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 44624 } ], "balance_sheet": [ { "assets": 9808663, "current_assets": 3883709, "current_liabilities": 2341443, "equity": 5639193, "fixed_assets": 5924954, "liabilities": 5727589, "long_term_liabilities": 3386146, "quarter": 1 }, { "assets": 10058550, "current_assets": 4307610, "current_liabilities": 2815433, "equity": 6014236, "fixed_assets": 5750940, "liabilities": 5796993, "long_term_liabilities": 2981560, "quarter": 2 }, { "assets": 10314804, "current_assets": 4113801, "current_liabilities": 2753729, "equity": 6357718, "fixed_assets": 6201003, "liabilities": 5867238, "long_term_liabilities": 3113509, "quarter": 3 }, { "assets": 10577585, "current_assets": 3598084, "current_liabilities": 2826579, "equity": 6603110, "fixed_assets": 6979501, "liabilities": 5938335, "long_term_liabilities": 3111756, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40361, "financing_cash_flow": -126978, "investing_cash_flow": -446072, "net_cash_flow": 1914171, "operating_cash_flow": 2170710, "quarter": 1 }, { "change_in_working_capital": -24066, "financing_cash_flow": -185031, "investing_cash_flow": -146630, "net_cash_flow": 1801116, "operating_cash_flow": 2131595, "quarter": 2 }, { "change_in_working_capital": -12442, "financing_cash_flow": -96710, "investing_cash_flow": -459490, "net_cash_flow": 2182568, "operating_cash_flow": 2253900, "quarter": 3 }, { "change_in_working_capital": 30694, "financing_cash_flow": -81170, "investing_cash_flow": -326179, "net_cash_flow": 1998477, "operating_cash_flow": 2544100, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8825264972402457, "current_ratio": 1.6586818470490206, "debt_to_equity_ratio": 1.0156752925462917, "profit_margin": 0.17999608382463622, "quarter": 1, "return_on_assets": 0.15885131337471783, "return_on_equity": 0.2763017687105229 }, { "asset_turnover_ratio": 0.8919963613045618, "current_ratio": 1.5299991155889698, "debt_to_equity_ratio": 0.963878537523303, "profit_margin": 0.19534572941500347, "quarter": 2, "return_on_assets": 0.1742476798345686, "return_on_equity": 0.2914217200655245 }, { "asset_turnover_ratio": 0.90156788243383, "current_ratio": 1.4939019053799412, "debt_to_equity_ratio": 0.9228528223491511, "profit_margin": 0.20540381973388666, "quarter": 3, "return_on_assets": 0.18518548680130034, "return_on_equity": 0.30044616637604876 }, { "asset_turnover_ratio": 0.9112422164416547, "current_ratio": 1.2729465548282923, "debt_to_equity_ratio": 0.8993239549242705, "profit_margin": 0.20374650550870643, "quarter": 4, "return_on_assets": 0.18566241727199545, "return_on_equity": 0.29741440018415566 } ], "income_statement": [ { "depreciation": 612591, "expenses": 6442828, "income_tax": 655458, "marketing_expense": 1068392, "net_income": 2213577, "net_profit": 1558119, "operational_expense": 3541562, "product_revenue": 2145762, "quarter": 1, "rd_expense": 763907, "revenue": 8656405, "salaries_expense": 2738173, "service_revenue": 6510643 }, { "depreciation": 378916, "expenses": 6634778, "income_tax": 584733, "marketing_expense": 1085985, "net_income": 2337412, "net_profit": 1752679, "operational_expense": 3553978, "product_revenue": 2245359, "quarter": 2, "rd_expense": 1323642, "revenue": 8972190, "salaries_expense": 2601720, "service_revenue": 6726831 }, { "depreciation": 343748, "expenses": 6832446, "income_tax": 556898, "marketing_expense": 944231, "net_income": 2467050, "net_profit": 1910152, "operational_expense": 4221996, "product_revenue": 2722306, "quarter": 3, "rd_expense": 1013427, "revenue": 9299496, "salaries_expense": 2144859, "service_revenue": 6577190 }, { "depreciation": 580240, "expenses": 7036004, "income_tax": 638878, "marketing_expense": 834789, "net_income": 2602738, "net_profit": 1963860, "operational_expense": 4467609, "product_revenue": 2047438, "quarter": 4, "rd_expense": 1403469, "revenue": 9638742, "salaries_expense": 2661980, "service_revenue": 7591304 } ], "market_conditions": { "gdp_growth": [ -0.001688167955021777, 0.00878583700757326, 0.011106147956398514, 0.004538783320238346 ], "inflation_rate": [ 0.03523958884006335, 0.033142923514433605, 0.03405125595309701, 0.029736347172955417 ], "interest_rate": [ 0.051166906505988576, 0.05462686717477281, 0.055245107177893576, 0.05113608604329912 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 68077, "billable_hours_per_employee": 113, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 12612710, "net_revenue": 10479213, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 48515 }, { "average_project_size": 131844, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 12204353, "net_revenue": 10922095, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 50565 }, { "average_project_size": 181540, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 12585407, "net_revenue": 11383695, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 52702 }, { "average_project_size": 162295, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 13798254, "net_revenue": 11864803, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 54930 } ], "balance_sheet": [ { "assets": 14265484, "current_assets": 6279058, "current_liabilities": 2739627, "equity": 9797985, "fixed_assets": 7986426, "liabilities": 6240044, "long_term_liabilities": 3500417, "quarter": 1 }, { "assets": 14564987, "current_assets": 5416199, "current_liabilities": 2793221, "equity": 9980611, "fixed_assets": 9148788, "liabilities": 6377437, "long_term_liabilities": 3584216, "quarter": 2 }, { "assets": 14870778, "current_assets": 7303314, "current_liabilities": 3550918, "equity": 10310173, "fixed_assets": 7567464, "liabilities": 6517856, "long_term_liabilities": 2966938, "quarter": 3 }, { "assets": 15182989, "current_assets": 7304961, "current_liabilities": 2767701, "equity": 10559454, "fixed_assets": 7878028, "liabilities": 6661366, "long_term_liabilities": 3893665, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12330, "financing_cash_flow": 176097, "investing_cash_flow": -148353, "net_cash_flow": 2038637, "operating_cash_flow": 2559434, "quarter": 1 }, { "change_in_working_capital": -741, "financing_cash_flow": 55405, "investing_cash_flow": -207581, "net_cash_flow": 2002740, "operating_cash_flow": 2455845, "quarter": 2 }, { "change_in_working_capital": 4631, "financing_cash_flow": -121542, "investing_cash_flow": -274214, "net_cash_flow": 2043694, "operating_cash_flow": 2595021, "quarter": 3 }, { "change_in_working_capital": -91558, "financing_cash_flow": -42683, "investing_cash_flow": -323368, "net_cash_flow": 2594316, "operating_cash_flow": 2953442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7345851707520054, "current_ratio": 2.2919390121355936, "debt_to_equity_ratio": 0.6368701319710124, "profit_margin": 0.16914867557325153, "quarter": 1, "return_on_assets": 0.12425410872845254, "return_on_equity": 0.18090913590906701 }, { "asset_turnover_ratio": 0.7498870407505341, "current_ratio": 1.9390513675788632, "debt_to_equity_ratio": 0.6389826234085267, "profit_margin": 0.1641682296299382, "quarter": 2, "return_on_assets": 0.12310762790244852, "return_on_equity": 0.17965443197816247 }, { "asset_turnover_ratio": 0.7655076956968896, "current_ratio": 2.056739693791859, "debt_to_equity_ratio": 0.6321771710329206, "profit_margin": 0.1719345959286506, "quarter": 3, "return_on_assets": 0.1316172563399171, "return_on_equity": 0.18983687276634448 }, { "asset_turnover_ratio": 0.7814537045373608, "current_ratio": 2.6393606101237093, "debt_to_equity_ratio": 0.6308437917339287, "profit_margin": 0.17175430557085525, "quarter": 4, "return_on_assets": 0.1342180383585867, "return_on_equity": 0.19298639872857062 } ], "income_statement": [ { "depreciation": 786889, "expenses": 8257258, "income_tax": 449410, "marketing_expense": 1269990, "net_income": 2221955, "net_profit": 1772545, "operational_expense": 5534937, "product_revenue": 2647560, "quarter": 1, "rd_expense": 1594129, "revenue": 10479213, "salaries_expense": 3273344, "service_revenue": 7831653 }, { "depreciation": 662784, "expenses": 8578529, "income_tax": 550505, "marketing_expense": 1300520, "net_income": 2343566, "net_profit": 1793061, "operational_expense": 4703169, "product_revenue": 2747896, "quarter": 2, "rd_expense": 1215883, "revenue": 10922095, "salaries_expense": 3042675, "service_revenue": 8174199 }, { "depreciation": 637770, "expenses": 8912301, "income_tax": 514143, "marketing_expense": 1065899, "net_income": 2471394, "net_profit": 1957251, "operational_expense": 5589359, "product_revenue": 3240630, "quarter": 3, "rd_expense": 1446129, "revenue": 11383695, "salaries_expense": 3979812, "service_revenue": 8143065 }, { "depreciation": 915611, "expenses": 9259059, "income_tax": 567913, "marketing_expense": 1731068, "net_income": 2605744, "net_profit": 2037831, "operational_expense": 6292706, "product_revenue": 4395614, "quarter": 4, "rd_expense": 1187155, "revenue": 11864803, "salaries_expense": 4572568, "service_revenue": 7469189 } ], "market_conditions": { "gdp_growth": [ -0.022785335685595022, -0.0242293528902981, -0.0133700008988681, -0.027609363357961415 ], "inflation_rate": [ 0.023006992295754577, 0.01944794017553614, 0.025302991844281517, 0.02745434695389536 ], "interest_rate": [ 0.056188008306263144, 0.05616319340821626, 0.05596417664023533, 0.0616410155055189 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 146561, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 19671406, "net_revenue": 15276803, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 70726 }, { "average_project_size": 181259, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 17422939, "net_revenue": 15542486, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 71956 }, { "average_project_size": 72615, "billable_hours_per_employee": 132, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 19277811, "net_revenue": 15812789, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 73207 }, { "average_project_size": 57845, "billable_hours_per_employee": 129, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 18054434, "net_revenue": 16087794, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 74481 } ], "balance_sheet": [ { "assets": 16294478, "current_assets": 7347507, "current_liabilities": 3722020, "equity": 11190295, "fixed_assets": 8946971, "liabilities": 8983794, "long_term_liabilities": 5261774, "quarter": 1 }, { "assets": 16615184, "current_assets": 5456979, "current_liabilities": 3675354, "equity": 11203503, "fixed_assets": 11158205, "liabilities": 9063727, "long_term_liabilities": 5388373, "quarter": 2 }, { "assets": 16942203, "current_assets": 7833216, "current_liabilities": 3915076, "equity": 11610882, "fixed_assets": 9108987, "liabilities": 9144371, "long_term_liabilities": 5229295, "quarter": 3 }, { "assets": 17275659, "current_assets": 6507254, "current_liabilities": 3994045, "equity": 12147005, "fixed_assets": 10768405, "liabilities": 9225733, "long_term_liabilities": 5231688, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6667, "financing_cash_flow": -125885, "investing_cash_flow": -420555, "net_cash_flow": 4370348, "operating_cash_flow": 4614801, "quarter": 1 }, { "change_in_working_capital": -13188, "financing_cash_flow": -198171, "investing_cash_flow": -186647, "net_cash_flow": 4049926, "operating_cash_flow": 4491490, "quarter": 2 }, { "change_in_working_capital": 49798, "financing_cash_flow": -116711, "investing_cash_flow": -467368, "net_cash_flow": 4099530, "operating_cash_flow": 4379800, "quarter": 3 }, { "change_in_working_capital": 59704, "financing_cash_flow": -137896, "investing_cash_flow": -464376, "net_cash_flow": 4429266, "operating_cash_flow": 4774116, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9375447927819474, "current_ratio": 1.9740643521528631, "debt_to_equity_ratio": 0.8028201222577243, "profit_margin": 0.253954377758226, "quarter": 1, "return_on_assets": 0.23809360447140437, "return_on_equity": 0.34669425604955006 }, { "asset_turnover_ratio": 0.9354386927042156, "current_ratio": 1.484749224156367, "debt_to_equity_ratio": 0.8090083074909695, "profit_margin": 0.23497180566866846, "quarter": 2, "return_on_assets": 0.2198017187170482, "return_on_equity": 0.3259735816556661 }, { "asset_turnover_ratio": 0.9333372407354581, "current_ratio": 2.000782615714229, "debt_to_equity_ratio": 0.7875690236107816, "profit_margin": 0.24113709479080508, "quarter": 3, "return_on_assets": 0.2250622306910146, "return_on_equity": 0.32840313078713573 }, { "asset_turnover_ratio": 0.9312405390729234, "current_ratio": 1.629239029605325, "debt_to_equity_ratio": 0.7595068084684249, "profit_margin": 0.2546700312050241, "quarter": 4, "return_on_assets": 0.2371590571450849, "return_on_equity": 0.3372912911454305 } ], "income_statement": [ { "depreciation": 735190, "expenses": 10182100, "income_tax": 1215092, "marketing_expense": 1824338, "net_income": 5094703, "net_profit": 3879611, "operational_expense": 6561879, "product_revenue": 4530534, "quarter": 1, "rd_expense": 1848079, "revenue": 15276803, "salaries_expense": 3621630, "service_revenue": 10746269 }, { "depreciation": 839444, "expenses": 10367404, "income_tax": 1523036, "marketing_expense": 1107128, "net_income": 5175082, "net_profit": 3652046, "operational_expense": 5773779, "product_revenue": 3453983, "quarter": 2, "rd_expense": 1659968, "revenue": 15542486, "salaries_expense": 3488026, "service_revenue": 12088503 }, { "depreciation": 566750, "expenses": 10556081, "income_tax": 1443658, "marketing_expense": 1729794, "net_income": 5256708, "net_profit": 3813050, "operational_expense": 5342220, "product_revenue": 3663835, "quarter": 3, "rd_expense": 1887859, "revenue": 15812789, "salaries_expense": 4839127, "service_revenue": 12148954 }, { "depreciation": 677037, "expenses": 10748192, "income_tax": 1242523, "marketing_expense": 1469790, "net_income": 5339602, "net_profit": 4097079, "operational_expense": 6739477, "product_revenue": 5512247, "quarter": 4, "rd_expense": 1740402, "revenue": 16087794, "salaries_expense": 4384777, "service_revenue": 10575547 } ], "market_conditions": { "gdp_growth": [ -0.02111190519009932, -0.02156085675466316, -0.006765621688627188, -0.004567757346039024 ], "inflation_rate": [ 0.03881026748739155, 0.03990687335226904, 0.03814460764312463, 0.040294210850943764 ], "interest_rate": [ 0.05069848042414036, 0.05745999106656853, 0.05503285207521612, 0.05803826259304035 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 93772, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 18353001, "net_revenue": 14511200, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 67181 }, { "average_project_size": 155654, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 19185753, "net_revenue": 14765739, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 68360 }, { "average_project_size": 159820, "billable_hours_per_employee": 102, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 17469958, "net_revenue": 15024743, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 69559 }, { "average_project_size": 136670, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 17599845, "net_revenue": 15288290, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 70779 } ], "balance_sheet": [ { "assets": 14901347, "current_assets": 5356911, "current_liabilities": 3758099, "equity": 12133449, "fixed_assets": 9544436, "liabilities": 6274231, "long_term_liabilities": 2516132, "quarter": 1 }, { "assets": 15304036, "current_assets": 6163926, "current_liabilities": 3665576, "equity": 12550808, "fixed_assets": 9140110, "liabilities": 6369257, "long_term_liabilities": 2703681, "quarter": 2 }, { "assets": 15717607, "current_assets": 5537947, "current_liabilities": 3036084, "equity": 13045616, "fixed_assets": 10179660, "liabilities": 6465722, "long_term_liabilities": 3429638, "quarter": 3 }, { "assets": 16142354, "current_assets": 7908820, "current_liabilities": 2816205, "equity": 13678178, "fixed_assets": 8233534, "liabilities": 6563649, "long_term_liabilities": 3747444, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34810, "financing_cash_flow": -16506, "investing_cash_flow": -351659, "net_cash_flow": 3623888, "operating_cash_flow": 4028969, "quarter": 1 }, { "change_in_working_capital": -1807, "financing_cash_flow": 26075, "investing_cash_flow": -258027, "net_cash_flow": 4297171, "operating_cash_flow": 4310092, "quarter": 2 }, { "change_in_working_capital": -68355, "financing_cash_flow": -90261, "investing_cash_flow": -468372, "net_cash_flow": 4469850, "operating_cash_flow": 4560049, "quarter": 3 }, { "change_in_working_capital": -30597, "financing_cash_flow": -97505, "investing_cash_flow": -234999, "net_cash_flow": 4677000, "operating_cash_flow": 5019982, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9738180045065724, "current_ratio": 1.4254310490490005, "debt_to_equity_ratio": 0.5171020210329313, "profit_margin": 0.24162943106014664, "quarter": 1, "return_on_assets": 0.23530309038505043, "return_on_equity": 0.288980734167177 }, { "asset_turnover_ratio": 0.9648264679983763, "current_ratio": 1.6815709181858458, "debt_to_equity_ratio": 0.5074778452510786, "profit_margin": 0.2448931949833327, "quarter": 2, "return_on_assets": 0.2362794363526066, "return_on_equity": 0.28811125148277306 }, { "asset_turnover_ratio": 0.9559179714825545, "current_ratio": 1.8240427471703682, "debt_to_equity_ratio": 0.4956241238435962, "profit_margin": 0.25249889465663405, "quarter": 3, "return_on_assets": 0.24136823118175688, "return_on_equity": 0.29080504899117066 }, { "asset_turnover_ratio": 0.9470917314785687, "current_ratio": 2.808325388244109, "debt_to_equity_ratio": 0.4798628150620646, "profit_margin": 0.2681446388052555, "quarter": 4, "return_on_assets": 0.2539575702527649, "return_on_equity": 0.2997089963297743 } ], "income_statement": [ { "depreciation": 522636, "expenses": 9563845, "income_tax": 1441022, "marketing_expense": 1003443, "net_income": 4947355, "net_profit": 3506333, "operational_expense": 6120028, "product_revenue": 4905631, "quarter": 1, "rd_expense": 1188828, "revenue": 14511200, "salaries_expense": 4280707, "service_revenue": 9605569 }, { "depreciation": 694063, "expenses": 9737088, "income_tax": 1412622, "marketing_expense": 1088586, "net_income": 5028651, "net_profit": 3616029, "operational_expense": 5127022, "product_revenue": 4264631, "quarter": 2, "rd_expense": 1027717, "revenue": 14765739, "salaries_expense": 3348286, "service_revenue": 10501108 }, { "depreciation": 766318, "expenses": 9913471, "income_tax": 1317541, "marketing_expense": 1817302, "net_income": 5111272, "net_profit": 3793731, "operational_expense": 5149985, "product_revenue": 5622255, "quarter": 3, "rd_expense": 1914210, "revenue": 15024743, "salaries_expense": 3100819, "service_revenue": 9402488 }, { "depreciation": 920509, "expenses": 10093048, "income_tax": 1095769, "marketing_expense": 1751237, "net_income": 5195242, "net_profit": 4099473, "operational_expense": 6801250, "product_revenue": 3961191, "quarter": 4, "rd_expense": 1951063, "revenue": 15288290, "salaries_expense": 3312072, "service_revenue": 11327099 } ], "market_conditions": { "gdp_growth": [ -0.006829783302910294, -0.0027004878205913116, 0.0004926018723171478, 0.0009245529340670168 ], "inflation_rate": [ 0.033426464839477935, 0.037338661613440925, 0.041322194250690635, 0.035338898288607076 ], "interest_rate": [ 0.05458350042946071, 0.05233895331185334, 0.05175749458350767, 0.049920603024902144 ], "year": 1995 }, "random_event": { "description": "Schaefer-Dean Partnership with Major Brand in 1995", "impact": -0.04, "type": "Partnership with Major Brand" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 79434, "billable_hours_per_employee": 148, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 15789897, "net_revenue": 12796718, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 59244 }, { "average_project_size": 67523, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 16833888, "net_revenue": 13268189, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 61427 }, { "average_project_size": 91247, "billable_hours_per_employee": 107, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 16739054, "net_revenue": 13757031, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 63690 }, { "average_project_size": 192954, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 17708193, "net_revenue": 14263883, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 66036 } ], "balance_sheet": [ { "assets": 13497342, "current_assets": 5374981, "current_liabilities": 4150826, "equity": 7916853, "fixed_assets": 8122361, "liabilities": 7624943, "long_term_liabilities": 3474117, "quarter": 1 }, { "assets": 13688749, "current_assets": 4729838, "current_liabilities": 4414681, "equity": 7979204, "fixed_assets": 8958911, "liabilities": 7737006, "long_term_liabilities": 3322325, "quarter": 2 }, { "assets": 13882870, "current_assets": 4685717, "current_liabilities": 4579755, "equity": 7992398, "fixed_assets": 9197153, "liabilities": 7850716, "long_term_liabilities": 3270961, "quarter": 3 }, { "assets": 14079744, "current_assets": 6723941, "current_liabilities": 3579351, "equity": 8269615, "fixed_assets": 7355803, "liabilities": 7966098, "long_term_liabilities": 4386747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40346, "financing_cash_flow": -129318, "investing_cash_flow": -421536, "net_cash_flow": 2721335, "operating_cash_flow": 2751076, "quarter": 1 }, { "change_in_working_capital": -59637, "financing_cash_flow": -48953, "investing_cash_flow": -337996, "net_cash_flow": 2397681, "operating_cash_flow": 2761920, "quarter": 2 }, { "change_in_working_capital": -46500, "financing_cash_flow": 76148, "investing_cash_flow": -180573, "net_cash_flow": 2902644, "operating_cash_flow": 3008586, "quarter": 3 }, { "change_in_working_capital": 46234, "financing_cash_flow": 94449, "investing_cash_flow": -351414, "net_cash_flow": 2734003, "operating_cash_flow": 3211944, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9480917057595488, "current_ratio": 1.2949184090106403, "debt_to_equity_ratio": 0.963128025744573, "profit_margin": 0.15976393322100244, "quarter": 1, "return_on_assets": 0.15147085996635487, "return_on_equity": 0.25824074288104126 }, { "asset_turnover_ratio": 0.9692769587637263, "current_ratio": 1.0713883970325375, "debt_to_equity_ratio": 0.9696463456755837, "profit_margin": 0.15280615915254148, "quarter": 2, "return_on_assets": 0.14811148922374134, "return_on_equity": 0.25409314011773604 }, { "asset_turnover_ratio": 0.9909356638792988, "current_ratio": 1.0231370455406457, "debt_to_equity_ratio": 0.9822729048278126, "profit_margin": 0.142490338213238, "quarter": 3, "return_on_assets": 0.14119875789372083, "return_on_equity": 0.24526356169950495 }, { "asset_turnover_ratio": 1.0130782917643957, "current_ratio": 1.878536360362535, "debt_to_equity_ratio": 0.9632973239987593, "profit_margin": 0.151148814106229, "quarter": 4, "return_on_assets": 0.15312558239695268, "return_on_equity": 0.2607097186507473 } ], "income_statement": [ { "depreciation": 706622, "expenses": 10180216, "income_tax": 572048, "marketing_expense": 1103575, "net_income": 2616502, "net_profit": 2044454, "operational_expense": 6210235, "product_revenue": 4673264, "quarter": 1, "rd_expense": 1493579, "revenue": 12796718, "salaries_expense": 3738005, "service_revenue": 8123454 }, { "depreciation": 734459, "expenses": 10614221, "income_tax": 626507, "marketing_expense": 1499359, "net_income": 2653968, "net_profit": 2027461, "operational_expense": 6180356, "product_revenue": 4083439, "quarter": 2, "rd_expense": 1136805, "revenue": 13268189, "salaries_expense": 3884395, "service_revenue": 9184750 }, { "depreciation": 1048342, "expenses": 11066728, "income_tax": 730059, "marketing_expense": 2188544, "net_income": 2690303, "net_profit": 1960244, "operational_expense": 6417605, "product_revenue": 2987500, "quarter": 3, "rd_expense": 1204331, "revenue": 13757031, "salaries_expense": 5487687, "service_revenue": 10769531 }, { "depreciation": 1055975, "expenses": 11538527, "income_tax": 569387, "marketing_expense": 1812861, "net_income": 2725356, "net_profit": 2155969, "operational_expense": 6611132, "product_revenue": 4132539, "quarter": 4, "rd_expense": 2233713, "revenue": 14263883, "salaries_expense": 5507830, "service_revenue": 10131344 } ], "market_conditions": { "gdp_growth": [ -0.01223988582779722, -0.018626580295072664, -0.012215088019725415, -0.007811415257588428 ], "inflation_rate": [ 0.0212280271239408, 0.027315638380814106, 0.02173587006816571, 0.02430283496207153 ], "interest_rate": [ 0.037986521685805824, 0.04080212983700188, 0.04451164403089863, 0.04004846425064407 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "Williamsshire", "name": "Silva, Castillo and Flores", "num_employees": 55, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.silva,castilloandflores.com" }

[ { "advertising_kpis": [ { "average_project_size": 127369, "billable_hours_per_employee": 131, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 118816689, "net_revenue": 91857415, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 1670135 }, { "average_project_size": 84699, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 104317707, "net_revenue": 92200794, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1676378 }, { "average_project_size": 132814, "billable_hours_per_employee": 103, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 105504494, "net_revenue": 92545457, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1682645 }, { "average_project_size": 111775, "billable_hours_per_employee": 130, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 108840592, "net_revenue": 92891408, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1688935 } ], "balance_sheet": [ { "assets": 133056616, "current_assets": 61444681, "current_liabilities": 33151360, "equity": 85411965, "fixed_assets": 71611935, "liabilities": 68780269, "long_term_liabilities": 35628909, "quarter": 1 }, { "assets": 135862708, "current_assets": 50815237, "current_liabilities": 29008215, "equity": 88180464, "fixed_assets": 85047471, "liabilities": 69402182, "long_term_liabilities": 40393967, "quarter": 2 }, { "assets": 138727979, "current_assets": 44121193, "current_liabilities": 32821699, "equity": 90223393, "fixed_assets": 94606786, "liabilities": 70029718, "long_term_liabilities": 37208019, "quarter": 3 }, { "assets": 141653678, "current_assets": 48074736, "current_liabilities": 38138030, "equity": 92300485, "fixed_assets": 93578942, "liabilities": 70662928, "long_term_liabilities": 32524898, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42527, "financing_cash_flow": 54150, "investing_cash_flow": -321757, "net_cash_flow": 26186651, "operating_cash_flow": 26301268, "quarter": 1 }, { "change_in_working_capital": -66943, "financing_cash_flow": -101672, "investing_cash_flow": -466905, "net_cash_flow": 25869598, "operating_cash_flow": 25869323, "quarter": 2 }, { "change_in_working_capital": -54874, "financing_cash_flow": 52110, "investing_cash_flow": -376041, "net_cash_flow": 24271148, "operating_cash_flow": 24763992, "quarter": 3 }, { "change_in_working_capital": -42254, "financing_cash_flow": 133782, "investing_cash_flow": -342019, "net_cash_flow": 26581066, "operating_cash_flow": 26626049, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6903633788491961, "current_ratio": 1.8534588324581556, "debt_to_equity_ratio": 0.8052767431354612, "profit_margin": 0.23009158269912125, "quarter": 1, "return_on_assets": 0.15884680247692456, "return_on_equity": 0.24745500235242218 }, { "asset_turnover_ratio": 0.6786320938045781, "current_ratio": 1.7517533222916335, "debt_to_equity_ratio": 0.7870471400558745, "profit_margin": 0.2355721361792177, "quarter": 2, "return_on_assets": 0.15986681201731973, "return_on_equity": 0.24631235780297095 }, { "asset_turnover_ratio": 0.6671001600909936, "current_ratio": 1.3442690154461534, "debt_to_equity_ratio": 0.7761813834689192, "profit_margin": 0.232589828801645, "quarter": 3, "return_on_assets": 0.1551607120291142, "return_on_equity": 0.23857595335613238 }, { "asset_turnover_ratio": 0.6557641800165612, "current_ratio": 1.2605458645871326, "debt_to_equity_ratio": 0.7655748287779853, "profit_margin": 0.22940480135687039, "quarter": 4, "return_on_assets": 0.15043545145365023, "return_on_equity": 0.23087348890961948 } ], "income_statement": [ { "depreciation": 5165650, "expenses": 62725546, "income_tax": 7996251, "marketing_expense": 12231642, "net_income": 29131869, "net_profit": 21135618, "operational_expense": 35952331, "product_revenue": 21008307, "quarter": 1, "rd_expense": 9417807, "revenue": 91857415, "salaries_expense": 27092235, "service_revenue": 70849108 }, { "depreciation": 4149385, "expenses": 63142540, "income_tax": 7338316, "marketing_expense": 9539395, "net_income": 29058254, "net_profit": 21719938, "operational_expense": 31592012, "product_revenue": 27858678, "quarter": 2, "rd_expense": 11502977, "revenue": 92200794, "salaries_expense": 31516873, "service_revenue": 64342116 }, { "depreciation": 3238860, "expenses": 63562306, "income_tax": 7458019, "marketing_expense": 6671524, "net_income": 28983151, "net_profit": 21525132, "operational_expense": 43221084, "product_revenue": 36091827, "quarter": 3, "rd_expense": 9751980, "revenue": 92545457, "salaries_expense": 19470909, "service_revenue": 56453630 }, { "depreciation": 5316314, "expenses": 63984863, "income_tax": 7596810, "marketing_expense": 9406820, "net_income": 28906545, "net_profit": 21309735, "operational_expense": 37116632, "product_revenue": 32496639, "quarter": 4, "rd_expense": 8058308, "revenue": 92891408, "salaries_expense": 25677980, "service_revenue": 60394769 } ], "market_conditions": { "gdp_growth": [ 0.05515206996183049, 0.05327742721214323, 0.05496270033319493, 0.043311424222034225 ], "inflation_rate": [ 0.0036162733314900573, 0.003116455097806593, 0.010685380591259216, 0.007750880160784452 ], "interest_rate": [ 0.013116900656175826, 0.011769155217831923, 0.01431851153575358, 0.014083970644088978 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 136038, "billable_hours_per_employee": 105, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 121418489, "net_revenue": 94381221, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 1716022 }, { "average_project_size": 164405, "billable_hours_per_employee": 123, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 114971447, "net_revenue": 95232593, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1731502 }, { "average_project_size": 76978, "billable_hours_per_employee": 127, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 109971045, "net_revenue": 96091646, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1747121 }, { "average_project_size": 103718, "billable_hours_per_employee": 130, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 115429389, "net_revenue": 96958447, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1762881 } ], "balance_sheet": [ { "assets": 128924693, "current_assets": 56650879, "current_liabilities": 25522671, "equity": 98262912, "fixed_assets": 72273814, "liabilities": 53133666, "long_term_liabilities": 27610995, "quarter": 1 }, { "assets": 130907320, "current_assets": 50366895, "current_liabilities": 26530604, "equity": 98411630, "fixed_assets": 80540425, "liabilities": 54164316, "long_term_liabilities": 27633712, "quarter": 2 }, { "assets": 132920435, "current_assets": 66166398, "current_liabilities": 26921048, "equity": 99753504, "fixed_assets": 66754037, "liabilities": 55214957, "long_term_liabilities": 28293909, "quarter": 3 }, { "assets": 134964509, "current_assets": 66494169, "current_liabilities": 31156621, "equity": 100300202, "fixed_assets": 68470340, "liabilities": 56285978, "long_term_liabilities": 25129357, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42154, "financing_cash_flow": 120644, "investing_cash_flow": -212574, "net_cash_flow": 25544451, "operating_cash_flow": 25885800, "quarter": 1 }, { "change_in_working_capital": -27054, "financing_cash_flow": 81381, "investing_cash_flow": -479853, "net_cash_flow": 27580627, "operating_cash_flow": 27682607, "quarter": 2 }, { "change_in_working_capital": 58123, "financing_cash_flow": -115558, "investing_cash_flow": -362725, "net_cash_flow": 27527334, "operating_cash_flow": 27639546, "quarter": 3 }, { "change_in_working_capital": -62333, "financing_cash_flow": -37259, "investing_cash_flow": -119993, "net_cash_flow": 27515778, "operating_cash_flow": 27715541, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7320647333245929, "current_ratio": 2.219629716654656, "debt_to_equity_ratio": 0.5407296091530445, "profit_margin": 0.23809699389246086, "quarter": 1, "return_on_assets": 0.17430241233927157, "return_on_equity": 0.22869142123530797 }, { "asset_turnover_ratio": 0.7274810377295937, "current_ratio": 1.8984450938244752, "debt_to_equity_ratio": 0.5503853152315432, "profit_margin": 0.2275337184192811, "quarter": 2, "return_on_assets": 0.16552646559413178, "return_on_equity": 0.22018359008991112 }, { "asset_turnover_ratio": 0.7229260572311549, "current_ratio": 2.4577942879489685, "debt_to_equity_ratio": 0.5535139597702753, "profit_margin": 0.2294478960220954, "quarter": 3, "return_on_assets": 0.16587386281123742, "return_on_equity": 0.22102507797620824 }, { "asset_turnover_ratio": 0.7183995831081784, "current_ratio": 2.1341906428171398, "debt_to_equity_ratio": 0.5611751210630662, "profit_margin": 0.22299935352718675, "quarter": 4, "return_on_assets": 0.16020264260732428, "return_on_equity": 0.21556956585192122 } ], "income_statement": [ { "depreciation": 3413915, "expenses": 65448930, "income_tax": 6460406, "marketing_expense": 7309664, "net_income": 28932291, "net_profit": 22471885, "operational_expense": 37134953, "product_revenue": 36425643, "quarter": 1, "rd_expense": 8263826, "revenue": 94381221, "salaries_expense": 31802800, "service_revenue": 57955578 }, { "depreciation": 6013981, "expenses": 66276784, "income_tax": 7287183, "marketing_expense": 7702096, "net_income": 28955809, "net_profit": 21668626, "operational_expense": 34830962, "product_revenue": 25492943, "quarter": 2, "rd_expense": 11354372, "revenue": 95232593, "salaries_expense": 20331603, "service_revenue": 69739650 }, { "depreciation": 5591520, "expenses": 67115110, "income_tax": 6928510, "marketing_expense": 8788803, "net_income": 28976536, "net_profit": 22048026, "operational_expense": 35701581, "product_revenue": 23130729, "quarter": 3, "rd_expense": 7458306, "revenue": 96091646, "salaries_expense": 26091461, "service_revenue": 72960917 }, { "depreciation": 6093870, "expenses": 67964040, "income_tax": 7372736, "marketing_expense": 6999199, "net_income": 28994407, "net_profit": 21621671, "operational_expense": 36354778, "product_revenue": 32663576, "quarter": 4, "rd_expense": 13012174, "revenue": 96958447, "salaries_expense": 27970275, "service_revenue": 64294871 } ], "market_conditions": { "gdp_growth": [ 0.06242826043388765, 0.06086995498808513, 0.05616221172981634, 0.05593080103479283 ], "inflation_rate": [ 0.0026902270460157723, 0.0024705845963932807, 0.010052598800946892, 0.004104657642371688 ], "interest_rate": [ 0.010644608918025369, 0.017376058626537568, 0.013241704318470503, 0.011444619138429339 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 159226, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 89971679, "net_revenue": 71284963, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 1296090 }, { "average_project_size": 137324, "billable_hours_per_employee": 158, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 82428448, "net_revenue": 71236076, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1295201 }, { "average_project_size": 197628, "billable_hours_per_employee": 125, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 90284836, "net_revenue": 71187223, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1294313 }, { "average_project_size": 94509, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 81119892, "net_revenue": 71138403, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1293426 } ], "balance_sheet": [ { "assets": 96637695, "current_assets": 33301331, "current_liabilities": 17921825, "equity": 72868352, "fixed_assets": 63336364, "liabilities": 39376752, "long_term_liabilities": 21454927, "quarter": 1 }, { "assets": 98044924, "current_assets": 42815507, "current_liabilities": 16865803, "equity": 72873978, "fixed_assets": 55229417, "liabilities": 40185544, "long_term_liabilities": 23319741, "quarter": 2 }, { "assets": 99472645, "current_assets": 45354896, "current_liabilities": 21824551, "equity": 73069161, "fixed_assets": 54117749, "liabilities": 41010948, "long_term_liabilities": 19186397, "quarter": 3 }, { "assets": 100921156, "current_assets": 36976501, "current_liabilities": 17853761, "equity": 74189439, "fixed_assets": 63944655, "liabilities": 41853306, "long_term_liabilities": 23999545, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38489, "financing_cash_flow": -136735, "investing_cash_flow": -233579, "net_cash_flow": 20235889, "operating_cash_flow": 20163156, "quarter": 1 }, { "change_in_working_capital": 70226, "financing_cash_flow": 73580, "investing_cash_flow": -116212, "net_cash_flow": 19267041, "operating_cash_flow": 19584374, "quarter": 2 }, { "change_in_working_capital": 4695, "financing_cash_flow": 54582, "investing_cash_flow": -366613, "net_cash_flow": 18659989, "operating_cash_flow": 18934066, "quarter": 3 }, { "change_in_working_capital": 58428, "financing_cash_flow": 111079, "investing_cash_flow": -266494, "net_cash_flow": 18001261, "operating_cash_flow": 18206262, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7376517310351824, "current_ratio": 1.8581439669230115, "debt_to_equity_ratio": 0.540382085215815, "profit_margin": 0.21894391668548668, "quarter": 1, "return_on_assets": 0.16150435914267203, "return_on_equity": 0.21418638643014734 }, { "asset_turnover_ratio": 0.7265656710591157, "current_ratio": 2.5385987847717657, "debt_to_equity_ratio": 0.5514388688922677, "profit_margin": 0.21077239010189164, "quarter": 2, "return_on_assets": 0.15313998305511461, "return_on_equity": 0.20603510899322663 }, { "asset_turnover_ratio": 0.7156462261559446, "current_ratio": 2.078159408640297, "debt_to_equity_ratio": 0.5612620623904523, "profit_margin": 0.20519783444846557, "quarter": 3, "return_on_assets": 0.14684905583841668, "return_on_equity": 0.19991284695331318 }, { "asset_turnover_ratio": 0.7048908853164544, "current_ratio": 2.0710762847111037, "debt_to_equity_ratio": 0.564141022821321, "profit_margin": 0.21256576423285747, "quarter": 4, "return_on_assets": 0.1498356697380676, "return_on_equity": 0.2038240105845793 } ], "income_statement": [ { "depreciation": 4555747, "expenses": 51048217, "income_tax": 4629337, "marketing_expense": 7358518, "net_income": 20236746, "net_profit": 15607409, "operational_expense": 34162237, "product_revenue": 14788440, "quarter": 1, "rd_expense": 8199143, "revenue": 71284963, "salaries_expense": 21083843, "service_revenue": 56496523 }, { "depreciation": 4569776, "expenses": 51154454, "income_tax": 5067024, "marketing_expense": 7200736, "net_income": 20081622, "net_profit": 15014598, "operational_expense": 27104327, "product_revenue": 24202500, "quarter": 2, "rd_expense": 6157397, "revenue": 71236076, "salaries_expense": 19589134, "service_revenue": 47033576 }, { "depreciation": 4326602, "expenses": 51260913, "income_tax": 5318846, "marketing_expense": 5837691, "net_income": 19926310, "net_profit": 14607464, "operational_expense": 29958186, "product_revenue": 23487497, "quarter": 3, "rd_expense": 8388105, "revenue": 71187223, "salaries_expense": 15876012, "service_revenue": 47699726 }, { "depreciation": 3084673, "expenses": 51367594, "income_tax": 4649220, "marketing_expense": 7403301, "net_income": 19770809, "net_profit": 15121589, "operational_expense": 35543340, "product_revenue": 25178033, "quarter": 4, "rd_expense": 8266295, "revenue": 71138403, "salaries_expense": 24934172, "service_revenue": 45960370 } ], "market_conditions": { "gdp_growth": [ 0.055059640587091216, 0.0559023651338129, 0.05085071832422809, 0.04674173914211326 ], "inflation_rate": [ 0.006490330957288477, 0.0016569907919370876, 0.0044772998631901935, 0.004064854177776652 ], "interest_rate": [ 0.015457320876993107, 0.02437172369322365, 0.02405879908512396, 0.023920285457208305 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 141370, "billable_hours_per_employee": 115, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 45275776, "net_revenue": 35998757, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 654523 }, { "average_project_size": 73095, "billable_hours_per_employee": 115, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 45054172, "net_revenue": 35143918, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 638980 }, { "average_project_size": 87950, "billable_hours_per_employee": 156, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 39462630, "net_revenue": 34309379, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 623807 }, { "average_project_size": 99671, "billable_hours_per_employee": 154, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 40099299, "net_revenue": 33494657, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 608994 } ], "balance_sheet": [ { "assets": 45681903, "current_assets": 22496084, "current_liabilities": 10202395, "equity": 31131570, "fixed_assets": 23185819, "liabilities": 23515961, "long_term_liabilities": 13313566, "quarter": 1 }, { "assets": 46760208, "current_assets": 16030227, "current_liabilities": 9997620, "equity": 31786499, "fixed_assets": 30729981, "liabilities": 23858537, "long_term_liabilities": 13860917, "quarter": 2 }, { "assets": 47863965, "current_assets": 22842064, "current_liabilities": 10857081, "equity": 32969626, "fixed_assets": 25021901, "liabilities": 24206104, "long_term_liabilities": 13349023, "quarter": 3 }, { "assets": 48993777, "current_assets": 19046970, "current_liabilities": 14065605, "equity": 33123110, "fixed_assets": 29946807, "liabilities": 24558734, "long_term_liabilities": 10493129, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25233, "financing_cash_flow": -42985, "investing_cash_flow": -475734, "net_cash_flow": 10562079, "operating_cash_flow": 10857740, "quarter": 1 }, { "change_in_working_capital": -67143, "financing_cash_flow": -86409, "investing_cash_flow": -196521, "net_cash_flow": 10810432, "operating_cash_flow": 10978130, "quarter": 2 }, { "change_in_working_capital": -59216, "financing_cash_flow": 137126, "investing_cash_flow": -184457, "net_cash_flow": 11112154, "operating_cash_flow": 11501124, "quarter": 3 }, { "change_in_working_capital": 54228, "financing_cash_flow": -197344, "investing_cash_flow": -496326, "net_cash_flow": 9949627, "operating_cash_flow": 10384846, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7880310283921403, "current_ratio": 2.2049806932587885, "debt_to_equity_ratio": 0.7553734360329402, "profit_margin": 0.24905382149722557, "quarter": 1, "return_on_assets": 0.19626213907945123, "return_on_equity": 0.287991514722836 }, { "asset_turnover_ratio": 0.7515774523500837, "current_ratio": 1.6034043102258337, "debt_to_equity_ratio": 0.7505871282018193, "profit_margin": 0.2528126772888555, "quarter": 2, "return_on_assets": 0.19000830791856188, "return_on_equity": 0.27951577806665656 }, { "asset_turnover_ratio": 0.7168102141141044, "current_ratio": 2.1038863024048546, "debt_to_equity_ratio": 0.7341940730537859, "profit_margin": 0.27140581588492174, "quarter": 3, "return_on_assets": 0.19454646099628395, "return_on_equity": 0.28243465667460105 }, { "asset_turnover_ratio": 0.6836512522804682, "current_ratio": 1.354152203193535, "debt_to_equity_ratio": 0.7414380473331158, "profit_margin": 0.2593866538176522, "quarter": 4, "return_on_assets": 0.1773300107072782, "return_on_equity": 0.2622962336568034 } ], "income_statement": [ { "depreciation": 1892112, "expenses": 23609673, "income_tax": 3423456, "marketing_expense": 4514886, "net_income": 12389084, "net_profit": 8965628, "operational_expense": 14000194, "product_revenue": 10402231, "quarter": 1, "rd_expense": 4348069, "revenue": 35998757, "salaries_expense": 11242917, "service_revenue": 25596526 }, { "depreciation": 2093302, "expenses": 23128025, "income_tax": 3131065, "marketing_expense": 2859654, "net_income": 12015893, "net_profit": 8884828, "operational_expense": 14165175, "product_revenue": 8429723, "quarter": 2, "rd_expense": 3046017, "revenue": 35143918, "salaries_expense": 9292279, "service_revenue": 26714195 }, { "depreciation": 2189359, "expenses": 22656204, "income_tax": 2341410, "marketing_expense": 4293726, "net_income": 11653175, "net_profit": 9311765, "operational_expense": 12429743, "product_revenue": 7753083, "quarter": 3, "rd_expense": 3372683, "revenue": 34309379, "salaries_expense": 7001204, "service_revenue": 26556296 }, { "depreciation": 1696779, "expenses": 22194007, "income_tax": 2612583, "marketing_expense": 4241101, "net_income": 11300650, "net_profit": 8688067, "operational_expense": 11396222, "product_revenue": 10898523, "quarter": 4, "rd_expense": 3344570, "revenue": 33494657, "salaries_expense": 9340279, "service_revenue": 22596134 } ], "market_conditions": { "gdp_growth": [ 0.033805419263455636, 0.03486693694642177, 0.027418261605847496, 0.03684708790829572 ], "inflation_rate": [ 0.0032143483599526177, 0.010891507819733696, 0.006216826465196772, 0.0034219778301284574 ], "interest_rate": [ 0.020973666743264334, 0.023645138349971475, 0.022656445962775874, 0.016659678138786285 ], "year": 2003 }, "random_event": { "description": "Silva, Castillo and Flores Industry Recognition in 2003", "impact": -0.02, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 96070, "billable_hours_per_employee": 119, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 33944090, "net_revenue": 26696876, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 485398 }, { "average_project_size": 183058, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 30054414, "net_revenue": 26125693, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 475013 }, { "average_project_size": 92922, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 32064641, "net_revenue": 25566731, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 464850 }, { "average_project_size": 118997, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 27536153, "net_revenue": 25019729, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 454904 } ], "balance_sheet": [ { "assets": 27547863, "current_assets": 8624682, "current_liabilities": 6830921, "equity": 20461362, "fixed_assets": 18923181, "liabilities": 14130664, "long_term_liabilities": 7299743, "quarter": 1 }, { "assets": 27910403, "current_assets": 9855492, "current_liabilities": 7636776, "equity": 20290417, "fixed_assets": 18054911, "liabilities": 14353275, "long_term_liabilities": 6716499, "quarter": 2 }, { "assets": 28277715, "current_assets": 14093837, "current_liabilities": 8172996, "equity": 20239968, "fixed_assets": 14183878, "liabilities": 14579393, "long_term_liabilities": 6406397, "quarter": 3 }, { "assets": 28649861, "current_assets": 12788390, "current_liabilities": 6993870, "equity": 19864413, "fixed_assets": 15861471, "liabilities": 14809073, "long_term_liabilities": 7815203, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57062, "financing_cash_flow": 6912, "investing_cash_flow": -480241, "net_cash_flow": 8451306, "operating_cash_flow": 8558964, "quarter": 1 }, { "change_in_working_capital": 87766, "financing_cash_flow": 64721, "investing_cash_flow": -479049, "net_cash_flow": 8144238, "operating_cash_flow": 8365708, "quarter": 2 }, { "change_in_working_capital": 67783, "financing_cash_flow": 44693, "investing_cash_flow": -441863, "net_cash_flow": 7359361, "operating_cash_flow": 7617475, "quarter": 3 }, { "change_in_working_capital": -78807, "financing_cash_flow": -144582, "investing_cash_flow": -428247, "net_cash_flow": 6958470, "operating_cash_flow": 7339835, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9691087835016459, "current_ratio": 1.2625943119529563, "debt_to_equity_ratio": 0.6906023166981748, "profit_margin": 0.26385720186886286, "quarter": 1, "return_on_assets": 0.2557063319212819, "return_on_equity": 0.3442665742388019 }, { "asset_turnover_ratio": 0.9360557423696103, "current_ratio": 1.2905304542126155, "debt_to_equity_ratio": 0.7073918194978447, "profit_margin": 0.2577267136990395, "quarter": 2, "return_on_assets": 0.24124657032003444, "return_on_equity": 0.33184576738861504 }, { "asset_turnover_ratio": 0.9041300189919872, "current_ratio": 1.7244394833914025, "debt_to_equity_ratio": 0.7203268799634466, "profit_margin": 0.2558655621635789, "quarter": 3, "return_on_assets": 0.23133573557835208, "return_on_equity": 0.3232043647499838 }, { "asset_turnover_ratio": 0.8732932072515116, "current_ratio": 1.8285141130733056, "debt_to_equity_ratio": 0.7455077076780472, "profit_margin": 0.24075500577963893, "quarter": 4, "return_on_assets": 0.2102497111591571, "return_on_equity": 0.3032369997542842 } ], "income_statement": [ { "depreciation": 1514801, "expenses": 17419838, "income_tax": 2232875, "marketing_expense": 2818193, "net_income": 9277038, "net_profit": 7044163, "operational_expense": 12015811, "product_revenue": 6870816, "quarter": 1, "rd_expense": 2452560, "revenue": 26696876, "salaries_expense": 7792511, "service_revenue": 19826060 }, { "depreciation": 1632419, "expenses": 17168732, "income_tax": 2223672, "marketing_expense": 2641268, "net_income": 8956961, "net_profit": 6733289, "operational_expense": 8969008, "product_revenue": 9616208, "quarter": 2, "rd_expense": 1808077, "revenue": 26125693, "salaries_expense": 7702500, "service_revenue": 16509485 }, { "depreciation": 1075829, "expenses": 16921247, "income_tax": 2103838, "marketing_expense": 1988411, "net_income": 8645484, "net_profit": 6541646, "operational_expense": 9433534, "product_revenue": 7244659, "quarter": 3, "rd_expense": 2635016, "revenue": 25566731, "salaries_expense": 5100559, "service_revenue": 18322072 }, { "depreciation": 1316210, "expenses": 16677328, "income_tax": 2318776, "marketing_expense": 1799045, "net_income": 8342401, "net_profit": 6023625, "operational_expense": 11626740, "product_revenue": 9862399, "quarter": 4, "rd_expense": 2092997, "revenue": 25019729, "salaries_expense": 5345818, "service_revenue": 15157330 } ], "market_conditions": { "gdp_growth": [ 0.059741474887070795, 0.05873912533973407, 0.04515308165951412, 0.06472998626048386 ], "inflation_rate": [ 0.008036006318458539, 0.004944179157951931, 0.011005081945842224, 0.011460906548727192 ], "interest_rate": [ 0.01977634219126824, 0.016359981860945505, 0.01980022432321889, 0.022567723770388116 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 147841, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 110569315, "net_revenue": 87257045, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 1586492 }, { "average_project_size": 63212, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 112801731, "net_revenue": 86998012, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 1581782 }, { "average_project_size": 97656, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 112175463, "net_revenue": 86739749, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 1577086 }, { "average_project_size": 132869, "billable_hours_per_employee": 120, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 97224492, "net_revenue": 86482253, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1572405 } ], "balance_sheet": [ { "assets": 113875703, "current_assets": 47675899, "current_liabilities": 26639921, "equity": 83144517, "fixed_assets": 66199804, "liabilities": 56570850, "long_term_liabilities": 29930929, "quarter": 1 }, { "assets": 117885999, "current_assets": 39996870, "current_liabilities": 32818880, "equity": 85909081, "fixed_assets": 77889129, "liabilities": 57848439, "long_term_liabilities": 25029559, "quarter": 2 }, { "assets": 122037522, "current_assets": 58947625, "current_liabilities": 25550296, "equity": 89476006, "fixed_assets": 63089897, "liabilities": 59154881, "long_term_liabilities": 33604585, "quarter": 3 }, { "assets": 126335248, "current_assets": 61896409, "current_liabilities": 35680853, "equity": 92626960, "fixed_assets": 64438839, "liabilities": 60490828, "long_term_liabilities": 24809975, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47812, "financing_cash_flow": -10466, "investing_cash_flow": -371373, "net_cash_flow": 30063762, "operating_cash_flow": 30183989, "quarter": 1 }, { "change_in_working_capital": -20714, "financing_cash_flow": 98765, "investing_cash_flow": -427776, "net_cash_flow": 28841183, "operating_cash_flow": 29149186, "quarter": 2 }, { "change_in_working_capital": -3792, "financing_cash_flow": 172761, "investing_cash_flow": -333866, "net_cash_flow": 30719848, "operating_cash_flow": 31147459, "quarter": 3 }, { "change_in_working_capital": -37927, "financing_cash_flow": -27828, "investing_cash_flow": -394075, "net_cash_flow": 30837823, "operating_cash_flow": 31301493, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7662481345998804, "current_ratio": 1.7896411554673906, "debt_to_equity_ratio": 0.6803918290847729, "profit_margin": 0.2961326962195431, "quarter": 1, "return_on_assets": 0.2269111260722579, "return_on_equity": 0.31078013238082797 }, { "asset_turnover_ratio": 0.7379842622362643, "current_ratio": 1.2187152638968788, "debt_to_equity_ratio": 0.6733681506847919, "profit_margin": 0.2973805999153176, "quarter": 2, "return_on_assets": 0.21946220263188337, "return_on_equity": 0.3011500146300017 }, { "asset_turnover_ratio": 0.7107629487920937, "current_ratio": 2.307121021220263, "debt_to_equity_ratio": 0.6611256318258104, "profit_margin": 0.3065879865527395, "quarter": 3, "return_on_assets": 0.21791138138645588, "return_on_equity": 0.2972122492816678 }, { "asset_turnover_ratio": 0.6845457175973565, "current_ratio": 1.7347233542875222, "debt_to_equity_ratio": 0.653058547964869, "profit_margin": 0.3096882778944253, "quarter": 4, "return_on_assets": 0.21199578442272896, "return_on_equity": 0.2891441109586237 } ], "income_statement": [ { "depreciation": 4344325, "expenses": 52734930, "income_tax": 8682451, "marketing_expense": 8493497, "net_income": 34522115, "net_profit": 25839664, "operational_expense": 30954680, "product_revenue": 33352678, "quarter": 1, "rd_expense": 7470053, "revenue": 87257045, "salaries_expense": 25471019, "service_revenue": 53904367 }, { "depreciation": 3277665, "expenses": 52690036, "income_tax": 8436455, "marketing_expense": 7878670, "net_income": 34307976, "net_profit": 25871521, "operational_expense": 32485957, "product_revenue": 32385590, "quarter": 2, "rd_expense": 10486197, "revenue": 86998012, "salaries_expense": 18532000, "service_revenue": 54612422 }, { "depreciation": 4554094, "expenses": 52645182, "income_tax": 7501202, "marketing_expense": 7884674, "net_income": 34094567, "net_profit": 26593365, "operational_expense": 27936888, "product_revenue": 27046934, "quarter": 3, "rd_expense": 9658260, "revenue": 86739749, "salaries_expense": 23240992, "service_revenue": 59692815 }, { "depreciation": 4518953, "expenses": 52600365, "income_tax": 7099348, "marketing_expense": 6757057, "net_income": 33881888, "net_profit": 26782540, "operational_expense": 35353698, "product_revenue": 17802753, "quarter": 4, "rd_expense": 8431552, "revenue": 86482253, "salaries_expense": 16059711, "service_revenue": 68679500 } ], "market_conditions": { "gdp_growth": [ 0.06278773737219268, 0.06134688967713843, 0.05625862138602674, 0.050313108560838024 ], "inflation_rate": [ 0.012129087878432542, 0.007928775985489932, 0.010136116635839607, 0.005819033586521078 ], "interest_rate": [ 0.01744120038853842, 0.02348922410583874, 0.015131465138360566, 0.015105857254810747 ], "year": 2005 }, "random_event": { "description": "Silva, Castillo and Flores Expansion to New Market in 2005", "impact": -0.06, "type": "Expansion to New Market" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 62966, "billable_hours_per_employee": 130, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 46100216, "net_revenue": 36871802, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 670396 }, { "average_project_size": 143552, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 43020322, "net_revenue": 36804135, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 669166 }, { "average_project_size": 140452, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 43171485, "net_revenue": 36736593, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 667938 }, { "average_project_size": 127414, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 40827455, "net_revenue": 36669175, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 666712 } ], "balance_sheet": [ { "assets": 48663139, "current_assets": 18067008, "current_liabilities": 11925324, "equity": 33492940, "fixed_assets": 30596131, "liabilities": 22658234, "long_term_liabilities": 10732910, "quarter": 1 }, { "assets": 49653029, "current_assets": 20178952, "current_liabilities": 9699509, "equity": 33656583, "fixed_assets": 29474077, "liabilities": 23073730, "long_term_liabilities": 13374221, "quarter": 2 }, { "assets": 50663054, "current_assets": 18160522, "current_liabilities": 11495344, "equity": 34656689, "fixed_assets": 32502532, "liabilities": 23496845, "long_term_liabilities": 12001501, "quarter": 3 }, { "assets": 51693626, "current_assets": 21538476, "current_liabilities": 14050038, "equity": 35199351, "fixed_assets": 30155150, "liabilities": 23927719, "long_term_liabilities": 9877681, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24161, "financing_cash_flow": -21805, "investing_cash_flow": -389822, "net_cash_flow": 8909270, "operating_cash_flow": 9533980, "quarter": 1 }, { "change_in_working_capital": -52491, "financing_cash_flow": -30623, "investing_cash_flow": -325517, "net_cash_flow": 9185882, "operating_cash_flow": 9308574, "quarter": 2 }, { "change_in_working_capital": 94040, "financing_cash_flow": -68244, "investing_cash_flow": -279567, "net_cash_flow": 9715007, "operating_cash_flow": 10051223, "quarter": 3 }, { "change_in_working_capital": -23860, "financing_cash_flow": -3049, "investing_cash_flow": -434280, "net_cash_flow": 9235064, "operating_cash_flow": 9583735, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.757694689608905, "current_ratio": 1.5150119191730136, "debt_to_equity_ratio": 0.6765077655171507, "profit_margin": 0.203082968388689, "quarter": 1, "return_on_assets": 0.15387488669812277, "return_on_equity": 0.22357054949490848 }, { "asset_turnover_ratio": 0.7412263811740468, "current_ratio": 2.080409637230091, "debt_to_equity_ratio": 0.6855636533274931, "profit_margin": 0.19229589283921494, "quarter": 2, "return_on_assets": 0.1425347887638436, "return_on_equity": 0.21027933822040104 }, { "asset_turnover_ratio": 0.7251160382080402, "current_ratio": 1.5798154452794104, "debt_to_equity_ratio": 0.67798874266379, "profit_margin": 0.20389696997759155, "quarter": 3, "return_on_assets": 0.1478489630727749, "return_on_equity": 0.2161337454942681 }, { "asset_turnover_ratio": 0.709355830446098, "current_ratio": 1.532983469510901, "debt_to_equity_ratio": 0.6797772777117397, "profit_margin": 0.20271642326286315, "quarter": 4, "return_on_assets": 0.14379807676869097, "return_on_equity": 0.2111812800184867 } ], "income_statement": [ { "depreciation": 2045945, "expenses": 26923188, "income_tax": 2460579, "marketing_expense": 5061960, "net_income": 9948614, "net_profit": 7488035, "operational_expense": 14185985, "product_revenue": 9072583, "quarter": 1, "rd_expense": 4418532, "revenue": 36871802, "salaries_expense": 9740452, "service_revenue": 27799219 }, { "depreciation": 2231290, "expenses": 26989861, "income_tax": 2736990, "marketing_expense": 3930287, "net_income": 9814274, "net_profit": 7077284, "operational_expense": 16443547, "product_revenue": 13761454, "quarter": 2, "rd_expense": 3481571, "revenue": 36804135, "salaries_expense": 11679794, "service_revenue": 23042681 }, { "depreciation": 2560743, "expenses": 27056700, "income_tax": 2189413, "marketing_expense": 4637565, "net_income": 9679893, "net_profit": 7490480, "operational_expense": 15430094, "product_revenue": 8240678, "quarter": 3, "rd_expense": 3769783, "revenue": 36736593, "salaries_expense": 12917624, "service_revenue": 28495915 }, { "depreciation": 2150291, "expenses": 27123704, "income_tax": 2112027, "marketing_expense": 3328310, "net_income": 9545471, "net_profit": 7433444, "operational_expense": 18522011, "product_revenue": 11484793, "quarter": 4, "rd_expense": 3381983, "revenue": 36669175, "salaries_expense": 8422262, "service_revenue": 25184382 } ], "market_conditions": { "gdp_growth": [ 0.03179976872051974, 0.030567949694181556, 0.03807895401591664, 0.04688515081940487 ], "inflation_rate": [ 0.005629850325773169, 0.007085678992527071, 0.007786247727854401, 0.0063458249529701315 ], "interest_rate": [ 0.01886558876348122, 0.01848518884131173, 0.02207536462775428, 0.013174486409071415 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 114275, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 110852614, "net_revenue": 86903756, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 1580068 }, { "average_project_size": 65777, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 97981146, "net_revenue": 87530227, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 1591459 }, { "average_project_size": 148313, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 107237857, "net_revenue": 88161214, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1602931 }, { "average_project_size": 121186, "billable_hours_per_employee": 126, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 105176150, "net_revenue": 88796751, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 1614486 } ], "balance_sheet": [ { "assets": 124287320, "current_assets": 48571916, "current_liabilities": 25786237, "equity": 94045914, "fixed_assets": 75715404, "liabilities": 54025528, "long_term_liabilities": 28239291, "quarter": 1 }, { "assets": 128405945, "current_assets": 40244002, "current_liabilities": 26125454, "equity": 96398550, "fixed_assets": 88161943, "liabilities": 54765899, "long_term_liabilities": 28640445, "quarter": 2 }, { "assets": 132661052, "current_assets": 45556133, "current_liabilities": 33096027, "equity": 99512222, "fixed_assets": 87104919, "liabilities": 55516417, "long_term_liabilities": 22420390, "quarter": 3 }, { "assets": 137057164, "current_assets": 44747019, "current_liabilities": 32427761, "equity": 104115277, "fixed_assets": 92310145, "liabilities": 56277220, "long_term_liabilities": 23849459, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36323, "financing_cash_flow": -129580, "investing_cash_flow": -223410, "net_cash_flow": 27847230, "operating_cash_flow": 28225690, "quarter": 1 }, { "change_in_working_capital": 46254, "financing_cash_flow": 45144, "investing_cash_flow": -135981, "net_cash_flow": 27317502, "operating_cash_flow": 27631016, "quarter": 2 }, { "change_in_working_capital": 15231, "financing_cash_flow": 68726, "investing_cash_flow": -241565, "net_cash_flow": 26149279, "operating_cash_flow": 26126029, "quarter": 3 }, { "change_in_working_capital": 68098, "financing_cash_flow": 26819, "investing_cash_flow": -227327, "net_cash_flow": 28409800, "operating_cash_flow": 28577601, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6992165894316492, "current_ratio": 1.8836372286503067, "debt_to_equity_ratio": 0.5744590668766322, "profit_margin": 0.27368347577520125, "quarter": 1, "return_on_assets": 0.1913640265153356, "return_on_equity": 0.25289904673583163 }, { "asset_turnover_ratio": 0.681668025573115, "current_ratio": 1.540413498651545, "debt_to_equity_ratio": 0.5681195308435656, "profit_margin": 0.26000736865448776, "quarter": 2, "return_on_assets": 0.17723870962516572, "return_on_equity": 0.2360876175004707 }, { "asset_turnover_ratio": 0.6645598890622396, "current_ratio": 1.3764834371207155, "debt_to_equity_ratio": 0.5578854123064401, "profit_margin": 0.2537123297780359, "quarter": 3, "return_on_assets": 0.16860703773101393, "return_on_equity": 0.22477225963259065 }, { "asset_turnover_ratio": 0.6478811352028268, "current_ratio": 1.379898507331419, "debt_to_equity_ratio": 0.540527976504351, "profit_margin": 0.262794896628594, "quarter": 4, "return_on_assets": 0.17025985595324297, "return_on_equity": 0.22412976915962102 } ], "income_statement": [ { "depreciation": 4441568, "expenses": 56506097, "income_tax": 6613537, "marketing_expense": 6140434, "net_income": 30397659, "net_profit": 23784122, "operational_expense": 34013718, "product_revenue": 31469807, "quarter": 1, "rd_expense": 10737660, "revenue": 86903756, "salaries_expense": 17499292, "service_revenue": 55433949 }, { "depreciation": 4872512, "expenses": 56510447, "income_tax": 8261276, "marketing_expense": 6902550, "net_income": 31019780, "net_profit": 22758504, "operational_expense": 31299297, "product_revenue": 34224786, "quarter": 2, "rd_expense": 6940125, "revenue": 87530227, "salaries_expense": 25047526, "service_revenue": 53305441 }, { "depreciation": 3758442, "expenses": 56514798, "income_tax": 9278829, "marketing_expense": 8115839, "net_income": 31646416, "net_profit": 22367587, "operational_expense": 29770925, "product_revenue": 19491732, "quarter": 3, "rd_expense": 6808419, "revenue": 88161214, "salaries_expense": 24369651, "service_revenue": 68669482 }, { "depreciation": 5242268, "expenses": 56519149, "income_tax": 8942269, "marketing_expense": 7264179, "net_income": 32277602, "net_profit": 23335333, "operational_expense": 33153533, "product_revenue": 34930967, "quarter": 4, "rd_expense": 9377606, "revenue": 88796751, "salaries_expense": 17419709, "service_revenue": 53865784 } ], "market_conditions": { "gdp_growth": [ 0.059678030828979066, 0.05228364069485376, 0.05265313560238076, 0.05325139385411569 ], "inflation_rate": [ 0.005546352120875021, 0.0058116507191809125, 0.011366603580255895, 0.007041778339234232 ], "interest_rate": [ 0.01973917572624298, 0.016745163274072127, 0.01936917112087239, 0.017589659652780296 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "Harrisville", "name": "Jackson, Hudson and Sullivan", "num_employees": 811, "region": "Europe", "revenue_size": "Small", "website": "www.jackson,hudsonandsullivan.com" }

[ { "advertising_kpis": [ { "average_project_size": 171865, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 1565703, "net_revenue": 1207798, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 1489 }, { "average_project_size": 114254, "billable_hours_per_employee": 137, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 1364563, "net_revenue": 1211032, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 1493 }, { "average_project_size": 197165, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 1423827, "net_revenue": 1214276, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 1497 }, { "average_project_size": 186475, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 1492738, "net_revenue": 1217528, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1501 } ], "balance_sheet": [ { "assets": 1774818, "current_assets": 777700, "current_liabilities": 395572, "equity": 1212739, "fixed_assets": 997118, "liabilities": 795575, "long_term_liabilities": 400003, "quarter": 1 }, { "assets": 1817277, "current_assets": 900435, "current_liabilities": 465528, "equity": 1243307, "fixed_assets": 916842, "liabilities": 811830, "long_term_liabilities": 346302, "quarter": 2 }, { "assets": 1860753, "current_assets": 668655, "current_liabilities": 359498, "equity": 1283890, "fixed_assets": 1192098, "liabilities": 828418, "long_term_liabilities": 468920, "quarter": 3 }, { "assets": 1905268, "current_assets": 931973, "current_liabilities": 459602, "equity": 1310400, "fixed_assets": 973295, "liabilities": 845345, "long_term_liabilities": 385743, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78458, "financing_cash_flow": 151843, "investing_cash_flow": -432778, "net_cash_flow": 340840, "operating_cash_flow": 306753, "quarter": 1 }, { "change_in_working_capital": -17168, "financing_cash_flow": 103, "investing_cash_flow": -161810, "net_cash_flow": 53864, "operating_cash_flow": 287419, "quarter": 2 }, { "change_in_working_capital": 81794, "financing_cash_flow": -140919, "investing_cash_flow": -277084, "net_cash_flow": 131315, "operating_cash_flow": 308960, "quarter": 3 }, { "change_in_working_capital": 68641, "financing_cash_flow": -53501, "investing_cash_flow": -281130, "net_cash_flow": 175844, "operating_cash_flow": 313747, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6805193546605905, "current_ratio": 1.9660137724611448, "debt_to_equity_ratio": 0.6560150205444041, "profit_margin": 0.1933237180389436, "quarter": 1, "return_on_assets": 0.13156053184044786, "return_on_equity": 0.19253606917894123 }, { "asset_turnover_ratio": 0.6663992335785904, "current_ratio": 1.9342230757333607, "debt_to_equity_ratio": 0.652960210149223, "profit_margin": 0.19641099492003514, "quarter": 2, "return_on_assets": 0.13088813648111983, "return_on_equity": 0.19131236291599743 }, { "asset_turnover_ratio": 0.6525723725824976, "current_ratio": 1.859968622913062, "debt_to_equity_ratio": 0.6452406358800209, "profit_margin": 0.20716459849325852, "quarter": 3, "return_on_assets": 0.13518989355384622, "return_on_equity": 0.19593189447694118 }, { "asset_turnover_ratio": 0.6390324090889051, "current_ratio": 2.027782733756598, "debt_to_equity_ratio": 0.6451045482295482, "profit_margin": 0.20572586421010441, "quarter": 4, "return_on_assets": 0.13146549461807996, "return_on_equity": 0.19114545177045178 } ], "income_statement": [ { "depreciation": 73257, "expenses": 876026, "income_tax": 98276, "marketing_expense": 146885, "net_income": 331772, "net_profit": 233496, "operational_expense": 597156, "product_revenue": 245619, "quarter": 1, "rd_expense": 121683, "revenue": 1207798, "salaries_expense": 411125, "service_revenue": 962179 }, { "depreciation": 49559, "expenses": 877161, "income_tax": 96011, "marketing_expense": 107929, "net_income": 333871, "net_profit": 237860, "operational_expense": 595363, "product_revenue": 402060, "quarter": 2, "rd_expense": 148516, "revenue": 1211032, "salaries_expense": 264804, "service_revenue": 808972 }, { "depreciation": 57405, "expenses": 878299, "income_tax": 84422, "marketing_expense": 155443, "net_income": 335977, "net_profit": 251555, "operational_expense": 475108, "product_revenue": 311721, "quarter": 3, "rd_expense": 113793, "revenue": 1214276, "salaries_expense": 384729, "service_revenue": 902555 }, { "depreciation": 63270, "expenses": 879438, "income_tax": 87613, "marketing_expense": 100984, "net_income": 338090, "net_profit": 250477, "operational_expense": 474480, "product_revenue": 273458, "quarter": 4, "rd_expense": 156851, "revenue": 1217528, "salaries_expense": 376863, "service_revenue": 944070 } ], "market_conditions": { "gdp_growth": [ 0.03972115429290559, 0.03874078230196145, 0.0249488728061539, 0.03398698352315841 ], "inflation_rate": [ 0.00983902266146425, 0.008555947279336593, 0.004588244278763445, 0.008755608819480676 ], "interest_rate": [ 0.014034660505811385, 0.023098864336207874, 0.014672332718312897, 0.019140966091516186 ], "year": 1993 }, "random_event": { "description": "Jackson, Hudson and Sullivan Expansion to New Market in 1993", "impact": 0.09, "type": "Expansion to New Market" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 171670, "billable_hours_per_employee": 124, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 4902145, "net_revenue": 3836561, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4731 }, { "average_project_size": 118274, "billable_hours_per_employee": 155, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 4515005, "net_revenue": 3828316, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4720 }, { "average_project_size": 150524, "billable_hours_per_employee": 91, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 4648789, "net_revenue": 3820090, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 4710 }, { "average_project_size": 119573, "billable_hours_per_employee": 97, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 4410032, "net_revenue": 3811881, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4700 } ], "balance_sheet": [ { "assets": 4678163, "current_assets": 1483344, "current_liabilities": 982571, "equity": 3572439, "fixed_assets": 3194819, "liabilities": 2174354, "long_term_liabilities": 1191783, "quarter": 1 }, { "assets": 4739180, "current_assets": 1817226, "current_liabilities": 1117874, "equity": 3534203, "fixed_assets": 2921954, "liabilities": 2210303, "long_term_liabilities": 1092429, "quarter": 2 }, { "assets": 4800994, "current_assets": 1872087, "current_liabilities": 1038602, "equity": 3629270, "fixed_assets": 2928907, "liabilities": 2246847, "long_term_liabilities": 1208245, "quarter": 3 }, { "assets": 4863614, "current_assets": 1890654, "current_liabilities": 970154, "equity": 3615831, "fixed_assets": 2972960, "liabilities": 2283995, "long_term_liabilities": 1313841, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28015, "financing_cash_flow": 182596, "investing_cash_flow": -424306, "net_cash_flow": 548791, "operating_cash_flow": 1219495, "quarter": 1 }, { "change_in_working_capital": -59138, "financing_cash_flow": 73797, "investing_cash_flow": -170771, "net_cash_flow": 925073, "operating_cash_flow": 1149374, "quarter": 2 }, { "change_in_working_capital": -60016, "financing_cash_flow": 26233, "investing_cash_flow": -114868, "net_cash_flow": 635408, "operating_cash_flow": 1268378, "quarter": 3 }, { "change_in_working_capital": 19594, "financing_cash_flow": -26191, "investing_cash_flow": -379283, "net_cash_flow": 816748, "operating_cash_flow": 1202507, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8200998981865317, "current_ratio": 1.5096557907774604, "debt_to_equity_ratio": 0.6086469216129373, "profit_margin": 0.27853851404943125, "quarter": 1, "return_on_assets": 0.2284294070129664, "return_on_equity": 0.29913176963973354 }, { "asset_turnover_ratio": 0.8078013496005638, "current_ratio": 1.6256089684526163, "debt_to_equity_ratio": 0.6254035209635667, "profit_margin": 0.2626026691631516, "quarter": 2, "return_on_assets": 0.21213079055870424, "return_on_equity": 0.2844562126171021 }, { "asset_turnover_ratio": 0.7956873097529387, "current_ratio": 1.8025066387316797, "debt_to_equity_ratio": 0.6190906160191995, "profit_margin": 0.28143918075228597, "quarter": 3, "return_on_assets": 0.22393758459185745, "return_on_equity": 0.29623670875961283 }, { "asset_turnover_ratio": 0.7837548374521498, "current_ratio": 1.9488184350113487, "debt_to_equity_ratio": 0.6316653073664118, "profit_margin": 0.2718374471815883, "quarter": 4, "return_on_assets": 0.2130539142292131, "return_on_equity": 0.2865764467421182 } ], "income_statement": [ { "depreciation": 150865, "expenses": 2422249, "income_tax": 345682, "marketing_expense": 293567, "net_income": 1414312, "net_profit": 1068630, "operational_expense": 1244283, "product_revenue": 1252329, "quarter": 1, "rd_expense": 299968, "revenue": 3836561, "salaries_expense": 871364, "service_revenue": 2584232 }, { "depreciation": 144048, "expenses": 2429532, "income_tax": 393458, "marketing_expense": 355617, "net_income": 1398784, "net_profit": 1005326, "operational_expense": 1521558, "product_revenue": 789860, "quarter": 2, "rd_expense": 296801, "revenue": 3828316, "salaries_expense": 778990, "service_revenue": 3038456 }, { "depreciation": 193255, "expenses": 2436838, "income_tax": 308129, "marketing_expense": 336345, "net_income": 1383252, "net_profit": 1075123, "operational_expense": 1459524, "product_revenue": 1403862, "quarter": 3, "rd_expense": 336643, "revenue": 3820090, "salaries_expense": 936103, "service_revenue": 2416228 }, { "depreciation": 166295, "expenses": 2444166, "income_tax": 331503, "marketing_expense": 452858, "net_income": 1367715, "net_profit": 1036212, "operational_expense": 1437751, "product_revenue": 1513975, "quarter": 4, "rd_expense": 408461, "revenue": 3811881, "salaries_expense": 1042753, "service_revenue": 2297906 } ], "market_conditions": { "gdp_growth": [ 0.05353132261031628, 0.050123554863700036, 0.045575705766955014, 0.04020311767215472 ], "inflation_rate": [ 0.010336676533480648, 0.0019827376150967106, 0.006251731911664867, 0.00889483928499084 ], "interest_rate": [ 0.008391640483466054, 0.012236906214882397, 0.012348173566059412, 0.007573614486456468 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 188973, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 3530453, "net_revenue": 2815738, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3472 }, { "average_project_size": 63854, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 3130226, "net_revenue": 2839413, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3501 }, { "average_project_size": 167407, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 3578543, "net_revenue": 2863288, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 3531 }, { "average_project_size": 187405, "billable_hours_per_employee": 158, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 3682061, "net_revenue": 2887363, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3560 } ], "balance_sheet": [ { "assets": 3866035, "current_assets": 1781832, "current_liabilities": 1128276, "equity": 2384652, "fixed_assets": 2084203, "liabilities": 2198245, "long_term_liabilities": 1069969, "quarter": 1 }, { "assets": 3983332, "current_assets": 1926868, "current_liabilities": 918139, "equity": 2383329, "fixed_assets": 2056464, "liabilities": 2253794, "long_term_liabilities": 1335655, "quarter": 2 }, { "assets": 4104187, "current_assets": 1538273, "current_liabilities": 1022797, "equity": 2457430, "fixed_assets": 2565914, "liabilities": 2310748, "long_term_liabilities": 1287951, "quarter": 3 }, { "assets": 4228710, "current_assets": 1991356, "current_liabilities": 1244602, "equity": 2529532, "fixed_assets": 2237354, "liabilities": 2369140, "long_term_liabilities": 1124538, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94970, "financing_cash_flow": 80626, "investing_cash_flow": -246594, "net_cash_flow": 587236, "operating_cash_flow": 900262, "quarter": 1 }, { "change_in_working_capital": -99183, "financing_cash_flow": -25415, "investing_cash_flow": -463711, "net_cash_flow": 495560, "operating_cash_flow": 789031, "quarter": 2 }, { "change_in_working_capital": -27517, "financing_cash_flow": 127874, "investing_cash_flow": -115368, "net_cash_flow": 561591, "operating_cash_flow": 857437, "quarter": 3 }, { "change_in_working_capital": 49151, "financing_cash_flow": -102979, "investing_cash_flow": -493585, "net_cash_flow": 510060, "operating_cash_flow": 797317, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7283270844676781, "current_ratio": 1.5792518851770312, "debt_to_equity_ratio": 0.9218305228603587, "profit_margin": 0.25459115869445237, "quarter": 1, "return_on_assets": 0.18542563634317846, "return_on_equity": 0.30061493249329463 }, { "asset_turnover_ratio": 0.7128235858823718, "current_ratio": 2.098666977440235, "debt_to_equity_ratio": 0.9456495515306531, "profit_margin": 0.23025569017258143, "quarter": 2, "return_on_assets": 0.16413168673863993, "return_on_equity": 0.2743184008586309 }, { "asset_turnover_ratio": 0.697650472554004, "current_ratio": 1.5039866170901948, "debt_to_equity_ratio": 0.9403108125155142, "profit_margin": 0.23189808360178926, "quarter": 3, "return_on_assets": 0.1617838076091562, "return_on_equity": 0.270197319964353 }, { "asset_turnover_ratio": 0.6827999555419975, "current_ratio": 1.5999942150181343, "debt_to_equity_ratio": 0.936592223383614, "profit_margin": 0.232032480848442, "quarter": 4, "return_on_assets": 0.15843176760761557, "return_on_equity": 0.26485610777013296 } ], "income_statement": [ { "depreciation": 183400, "expenses": 1888636, "income_tax": 210240, "marketing_expense": 318233, "net_income": 927102, "net_profit": 716862, "operational_expense": 1163101, "product_revenue": 1074307, "quarter": 1, "rd_expense": 208275, "revenue": 2815738, "salaries_expense": 651594, "service_revenue": 1741431 }, { "depreciation": 135240, "expenses": 1911619, "income_tax": 274003, "marketing_expense": 367553, "net_income": 927794, "net_profit": 653791, "operational_expense": 1025868, "product_revenue": 1012447, "quarter": 2, "rd_expense": 265348, "revenue": 2839413, "salaries_expense": 825485, "service_revenue": 1826966 }, { "depreciation": 193446, "expenses": 1934881, "income_tax": 264416, "marketing_expense": 320167, "net_income": 928407, "net_profit": 663991, "operational_expense": 1050934, "product_revenue": 864051, "quarter": 3, "rd_expense": 212660, "revenue": 2863288, "salaries_expense": 874974, "service_revenue": 1999237 }, { "depreciation": 127355, "expenses": 1958427, "income_tax": 258974, "marketing_expense": 283166, "net_income": 928936, "net_profit": 669962, "operational_expense": 1129081, "product_revenue": 1064640, "quarter": 4, "rd_expense": 247437, "revenue": 2887363, "salaries_expense": 746144, "service_revenue": 1822723 } ], "market_conditions": { "gdp_growth": [ 0.045124685484871294, 0.05473395980898455, 0.05091303924374388, 0.044792737194836035 ], "inflation_rate": [ 0.009216523295819276, 0.006337921243938861, 0.0025803672240227856, 0.005553525119489824 ], "interest_rate": [ 0.02183543388316137, 0.019781238897656712, 0.014855757600255488, 0.014660900952476333 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 100460, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 663546, "net_revenue": 536976, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 662 }, { "average_project_size": 71931, "billable_hours_per_employee": 95, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 687050, "net_revenue": 541611, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 668 }, { "average_project_size": 187364, "billable_hours_per_employee": 156, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 701838, "net_revenue": 546287, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 674 }, { "average_project_size": 133386, "billable_hours_per_employee": 87, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 611732, "net_revenue": 551003, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 679 } ], "balance_sheet": [ { "assets": 707974, "current_assets": 324459, "current_liabilities": 192336, "equity": 438645, "fixed_assets": 383515, "liabilities": 392429, "long_term_liabilities": 200093, "quarter": 1 }, { "assets": 727618, "current_assets": 241641, "current_liabilities": 189004, "equity": 460318, "fixed_assets": 485977, "liabilities": 398685, "long_term_liabilities": 209681, "quarter": 2 }, { "assets": 747806, "current_assets": 261290, "current_liabilities": 217467, "equity": 467023, "fixed_assets": 486516, "liabilities": 405041, "long_term_liabilities": 187574, "quarter": 3 }, { "assets": 768555, "current_assets": 378076, "current_liabilities": 165566, "equity": 489858, "fixed_assets": 390479, "liabilities": 411499, "long_term_liabilities": 245933, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14208, "financing_cash_flow": -116850, "investing_cash_flow": -213599, "net_cash_flow": -112823, "operating_cash_flow": 153170, "quarter": 1 }, { "change_in_working_capital": 14952, "financing_cash_flow": 20416, "investing_cash_flow": -403083, "net_cash_flow": -96188, "operating_cash_flow": 166572, "quarter": 2 }, { "change_in_working_capital": 48434, "financing_cash_flow": -119971, "investing_cash_flow": -127545, "net_cash_flow": 66829, "operating_cash_flow": 156947, "quarter": 3 }, { "change_in_working_capital": -5741, "financing_cash_flow": 157895, "investing_cash_flow": -117770, "net_cash_flow": -11665, "operating_cash_flow": 169286, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7584685313302466, "current_ratio": 1.686938482655353, "debt_to_equity_ratio": 0.8946391729074764, "profit_margin": 0.2292467447334704, "quarter": 1, "return_on_assets": 0.17387644179023523, "return_on_equity": 0.28063696155205237 }, { "asset_turnover_ratio": 0.7443617392642843, "current_ratio": 1.2784967513915049, "debt_to_equity_ratio": 0.8661077776667434, "profit_margin": 0.24258185302735727, "quarter": 2, "return_on_assets": 0.18056865003339664, "return_on_equity": 0.28542225157391193 }, { "asset_turnover_ratio": 0.7305196802379227, "current_ratio": 1.201515632256848, "debt_to_equity_ratio": 0.867282767658124, "profit_margin": 0.22745919269541467, "quarter": 3, "return_on_assets": 0.16616341671503038, "return_on_equity": 0.26606398400078796 }, { "asset_turnover_ratio": 0.7169337262785357, "current_ratio": 2.2835364748801084, "debt_to_equity_ratio": 0.8400373169367449, "profit_margin": 0.24101865144109924, "quarter": 4, "return_on_assets": 0.17279439988029485, "return_on_equity": 0.27110305435452725 } ], "income_statement": [ { "depreciation": 30070, "expenses": 364555, "income_tax": 49321, "marketing_expense": 55586, "net_income": 172421, "net_profit": 123100, "operational_expense": 245387, "product_revenue": 206553, "quarter": 1, "rd_expense": 48532, "revenue": 536976, "salaries_expense": 126492, "service_revenue": 330423 }, { "depreciation": 35187, "expenses": 368364, "income_tax": 41862, "marketing_expense": 55391, "net_income": 173247, "net_profit": 131385, "operational_expense": 223418, "product_revenue": 200731, "quarter": 2, "rd_expense": 39650, "revenue": 541611, "salaries_expense": 112727, "service_revenue": 340880 }, { "depreciation": 32689, "expenses": 372212, "income_tax": 49817, "marketing_expense": 39933, "net_income": 174075, "net_profit": 124258, "operational_expense": 206494, "product_revenue": 147998, "quarter": 3, "rd_expense": 49672, "revenue": 546287, "salaries_expense": 131257, "service_revenue": 398289 }, { "depreciation": 36484, "expenses": 376101, "income_tax": 42100, "marketing_expense": 43879, "net_income": 174902, "net_profit": 132802, "operational_expense": 216915, "product_revenue": 172682, "quarter": 4, "rd_expense": 57277, "revenue": 551003, "salaries_expense": 156121, "service_revenue": 378321 } ], "market_conditions": { "gdp_growth": [ 0.04965085802554161, 0.04760521112475793, 0.05308226099678048, 0.061333626384348784 ], "inflation_rate": [ 0.0016654920346415884, 0.0054760773458986, 0.0060598720936002074, 0.006681020878825326 ], "interest_rate": [ 0.018685096387822925, 0.019356382834283817, 0.015011959177233903, 0.014850925294144168 ], "year": 1996 }, "random_event": { "description": "Jackson, Hudson and Sullivan Data Privacy Regulation Impact in 1996", "impact": -0.07, "type": "Data Privacy Regulation Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 90012, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 1129546, "net_revenue": 878048, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 1083 }, { "average_project_size": 57262, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 1006283, "net_revenue": 874578, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 1078 }, { "average_project_size": 185365, "billable_hours_per_employee": 111, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 964837, "net_revenue": 871123, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1074 }, { "average_project_size": 64362, "billable_hours_per_employee": 85, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 1011456, "net_revenue": 867681, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 1070 } ], "balance_sheet": [ { "assets": 999638, "current_assets": 405364, "current_liabilities": 280184, "equity": 743912, "fixed_assets": 594274, "liabilities": 495973, "long_term_liabilities": 215789, "quarter": 1 }, { "assets": 1018759, "current_assets": 310569, "current_liabilities": 243032, "equity": 768062, "fixed_assets": 708190, "liabilities": 505818, "long_term_liabilities": 262786, "quarter": 2 }, { "assets": 1038245, "current_assets": 501376, "current_liabilities": 271989, "equity": 766489, "fixed_assets": 536869, "liabilities": 515858, "long_term_liabilities": 243869, "quarter": 3 }, { "assets": 1058105, "current_assets": 488184, "current_liabilities": 298817, "equity": 781588, "fixed_assets": 569921, "liabilities": 526098, "long_term_liabilities": 227281, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50623, "financing_cash_flow": -12943, "investing_cash_flow": -385744, "net_cash_flow": -237262, "operating_cash_flow": 278856, "quarter": 1 }, { "change_in_working_capital": 17361, "financing_cash_flow": -75763, "investing_cash_flow": -150014, "net_cash_flow": -395612, "operating_cash_flow": 302849, "quarter": 2 }, { "change_in_working_capital": -98711, "financing_cash_flow": -150435, "investing_cash_flow": -270800, "net_cash_flow": -422585, "operating_cash_flow": 290577, "quarter": 3 }, { "change_in_working_capital": 12984, "financing_cash_flow": -103606, "investing_cash_flow": -231961, "net_cash_flow": -54946, "operating_cash_flow": 293099, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.87836596848059, "current_ratio": 1.4467778317105902, "debt_to_equity_ratio": 0.6667092344255772, "profit_margin": 0.27361488210211743, "quarter": 1, "return_on_assets": 0.24033400090832882, "return_on_equity": 0.3229508328942133 }, { "asset_turnover_ratio": 0.8584738883288393, "current_ratio": 1.2778934461305507, "debt_to_equity_ratio": 0.6585640221752932, "profit_margin": 0.2917075435238481, "quarter": 2, "return_on_assets": 0.250423309143772, "return_on_equity": 0.3321619869229307 }, { "asset_turnover_ratio": 0.839034139340907, "current_ratio": 1.8433686656445665, "debt_to_equity_ratio": 0.6730142246007444, "profit_margin": 0.2802153082859711, "quarter": 3, "return_on_assets": 0.2351102100178667, "return_on_equity": 0.3184677144747022 }, { "asset_turnover_ratio": 0.8200329834940767, "current_ratio": 1.6337223116489357, "debt_to_equity_ratio": 0.6731142238621882, "profit_margin": 0.28764142582354574, "quarter": 4, "return_on_assets": 0.23587545659457237, "return_on_equity": 0.31932552700399697 } ], "income_statement": [ { "depreciation": 38609, "expenses": 545183, "income_tax": 92618, "marketing_expense": 59012, "net_income": 332865, "net_profit": 240247, "operational_expense": 378908, "product_revenue": 179267, "quarter": 1, "rd_expense": 79936, "revenue": 878048, "salaries_expense": 176974, "service_revenue": 698781 }, { "depreciation": 47728, "expenses": 546778, "income_tax": 72679, "marketing_expense": 64858, "net_income": 327800, "net_profit": 255121, "operational_expense": 368234, "product_revenue": 202857, "quarter": 2, "rd_expense": 76379, "revenue": 874578, "salaries_expense": 214093, "service_revenue": 671721 }, { "depreciation": 46475, "expenses": 548379, "income_tax": 78642, "marketing_expense": 73106, "net_income": 322744, "net_profit": 244102, "operational_expense": 305496, "product_revenue": 346598, "quarter": 3, "rd_expense": 99837, "revenue": 871123, "salaries_expense": 230951, "service_revenue": 524525 }, { "depreciation": 43518, "expenses": 549984, "income_tax": 68116, "marketing_expense": 72951, "net_income": 317697, "net_profit": 249581, "operational_expense": 383543, "product_revenue": 325244, "quarter": 4, "rd_expense": 95874, "revenue": 867681, "salaries_expense": 213826, "service_revenue": 542437 } ], "market_conditions": { "gdp_growth": [ 0.056462338138639656, 0.06383453648517665, 0.05298469060381445, 0.0454164826552453 ], "inflation_rate": [ 0.006945315101873235, 0.0037365579872403586, 0.000853157924068787, 0.00920693257162937 ], "interest_rate": [ 0.02203841761280045, 0.018529192949305502, 0.022575300186545914, 0.01416702384467565 ], "year": 1997 }, "random_event": { "description": "Jackson, Hudson and Sullivan Data Privacy Regulation Impact in 1997", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 1997 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1997, "industry": "Advertising", "location": "Cannonmouth", "name": "Howell-Russell", "num_employees": 238, "region": "Europe", "revenue_size": "Medium", "website": "www.howell-russell.com" }

[ { "advertising_kpis": [ { "average_project_size": 183797, "billable_hours_per_employee": 142, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 19770317, "net_revenue": 17787143, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 74736 }, { "average_project_size": 66414, "billable_hours_per_employee": 142, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 22060992, "net_revenue": 18449138, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 77517 }, { "average_project_size": 142158, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 21949329, "net_revenue": 19135772, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 80402 }, { "average_project_size": 90604, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 21934452, "net_revenue": 19847960, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 83395 } ], "balance_sheet": [ { "assets": 24676112, "current_assets": 7679984, "current_liabilities": 6003379, "equity": 17725251, "fixed_assets": 16996128, "liabilities": 10038993, "long_term_liabilities": 4035614, "quarter": 1 }, { "assets": 25322451, "current_assets": 10802634, "current_liabilities": 4105241, "equity": 18155832, "fixed_assets": 14519817, "liabilities": 10153683, "long_term_liabilities": 6048442, "quarter": 2 }, { "assets": 25985719, "current_assets": 10181417, "current_liabilities": 4443388, "equity": 19090357, "fixed_assets": 15804302, "liabilities": 10269684, "long_term_liabilities": 5826296, "quarter": 3 }, { "assets": 26666361, "current_assets": 9758106, "current_liabilities": 6215544, "equity": 19529376, "fixed_assets": 16908255, "liabilities": 10387010, "long_term_liabilities": 4171466, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95196, "financing_cash_flow": 36514, "investing_cash_flow": -241196, "net_cash_flow": 3490130, "operating_cash_flow": 3805718, "quarter": 1 }, { "change_in_working_capital": 49348, "financing_cash_flow": 67275, "investing_cash_flow": -269252, "net_cash_flow": 3569176, "operating_cash_flow": 3897155, "quarter": 2 }, { "change_in_working_capital": -65650, "financing_cash_flow": 2219, "investing_cash_flow": -398939, "net_cash_flow": 3820544, "operating_cash_flow": 4183422, "quarter": 3 }, { "change_in_working_capital": 76284, "financing_cash_flow": 127137, "investing_cash_flow": -463024, "net_cash_flow": 3775000, "operating_cash_flow": 4294296, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7208243746016391, "current_ratio": 1.2792768872330067, "debt_to_equity_ratio": 0.5663667611815483, "profit_margin": 0.17361596519463524, "quarter": 1, "return_on_assets": 0.12514661953228287, "return_on_equity": 0.17422218731909636 }, { "asset_turnover_ratio": 0.728568415434983, "current_ratio": 2.6314250491018676, "debt_to_equity_ratio": 0.559251870142883, "profit_margin": 0.16190805228948907, "quarter": 2, "return_on_assets": 0.11796109310271742, "return_on_equity": 0.1645236638012513 }, { "asset_turnover_ratio": 0.7363957102745551, "current_ratio": 2.2913634820996953, "debt_to_equity_ratio": 0.5379513856131658, "profit_margin": 0.1763358175463211, "quarter": 3, "return_on_assets": 0.12985293960886746, "return_on_equity": 0.17675531159527294 }, { "asset_turnover_ratio": 0.74430703161935, "current_ratio": 1.5699520428139515, "debt_to_equity_ratio": 0.5318659438990779, "profit_margin": 0.1637460474527357, "quarter": 4, "return_on_assets": 0.12187733451894692, "return_on_equity": 0.16641724753520032 } ], "income_statement": [ { "depreciation": 717586, "expenses": 13671382, "income_tax": 1027629, "marketing_expense": 2678994, "net_income": 4115761, "net_profit": 3088132, "operational_expense": 7995978, "product_revenue": 4215012, "quarter": 1, "rd_expense": 2061350, "revenue": 17787143, "salaries_expense": 5607914, "service_revenue": 13572131 }, { "depreciation": 910091, "expenses": 14245309, "income_tax": 1216765, "marketing_expense": 2360539, "net_income": 4203829, "net_profit": 2987064, "operational_expense": 8416757, "product_revenue": 6702936, "quarter": 2, "rd_expense": 2002688, "revenue": 18449138, "salaries_expense": 4868990, "service_revenue": 11746202 }, { "depreciation": 809100, "expenses": 14843331, "income_tax": 918119, "marketing_expense": 2670319, "net_income": 4292441, "net_profit": 3374322, "operational_expense": 7467748, "product_revenue": 7365946, "quarter": 3, "rd_expense": 2611307, "revenue": 19135772, "salaries_expense": 4903208, "service_revenue": 11769826 }, { "depreciation": 1044271, "expenses": 15466457, "income_tax": 1131478, "marketing_expense": 2056287, "net_income": 4381503, "net_profit": 3250025, "operational_expense": 10224826, "product_revenue": 7847794, "quarter": 4, "rd_expense": 2022831, "revenue": 19847960, "salaries_expense": 4801624, "service_revenue": 12000166 } ], "market_conditions": { "gdp_growth": [ -0.012691537468075822, -0.012128424586920704, -0.023348435264555368, -0.018128098461154332 ], "inflation_rate": [ 0.035829226088688784, 0.031008816466491403, 0.03192165395877273, 0.03651384105467571 ], "interest_rate": [ 0.057084510715831545, 0.0586208901330155, 0.05392441304125555, 0.05644783672805997 ], "year": 1997 }, "random_event": { "description": "Howell-Russell Partnership with Major Brand in 1997", "impact": 0.08, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 115064, "billable_hours_per_employee": 157, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 16720913, "net_revenue": 14412349, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 60556 }, { "average_project_size": 98452, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 17538035, "net_revenue": 14995743, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 63007 }, { "average_project_size": 148453, "billable_hours_per_employee": 93, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 18507751, "net_revenue": 15602753, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 65558 }, { "average_project_size": 188150, "billable_hours_per_employee": 91, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 19234976, "net_revenue": 16234334, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 68211 } ], "balance_sheet": [ { "assets": 15722527, "current_assets": 5829062, "current_liabilities": 3039915, "equity": 12420308, "fixed_assets": 9893465, "liabilities": 6996219, "long_term_liabilities": 3956304, "quarter": 1 }, { "assets": 16019922, "current_assets": 6847457, "current_liabilities": 3209073, "equity": 12575615, "fixed_assets": 9172465, "liabilities": 7119712, "long_term_liabilities": 3910639, "quarter": 2 }, { "assets": 16322942, "current_assets": 5499942, "current_liabilities": 3541929, "equity": 12891593, "fixed_assets": 10823000, "liabilities": 7245385, "long_term_liabilities": 3703456, "quarter": 3 }, { "assets": 16631693, "current_assets": 5137688, "current_liabilities": 3575083, "equity": 13453829, "fixed_assets": 11494005, "liabilities": 7373275, "long_term_liabilities": 3798192, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59677, "financing_cash_flow": -88666, "investing_cash_flow": -103918, "net_cash_flow": 4052533, "operating_cash_flow": 4188543, "quarter": 1 }, { "change_in_working_capital": 37194, "financing_cash_flow": 69661, "investing_cash_flow": -465094, "net_cash_flow": 4209704, "operating_cash_flow": 4240474, "quarter": 2 }, { "change_in_working_capital": 63148, "financing_cash_flow": -89560, "investing_cash_flow": -248959, "net_cash_flow": 4312116, "operating_cash_flow": 4521658, "quarter": 3 }, { "change_in_working_capital": -49702, "financing_cash_flow": -18110, "investing_cash_flow": -241804, "net_cash_flow": 5009600, "operating_cash_flow": 5188397, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9166687390646554, "current_ratio": 1.9175082198021984, "debt_to_equity_ratio": 0.563288688171018, "profit_margin": 0.2563079758892877, "quarter": 1, "return_on_assets": 0.2349495090706475, "return_on_equity": 0.29741613492998725 }, { "asset_turnover_ratio": 0.9360684153143817, "current_ratio": 2.1337803783210916, "debt_to_equity_ratio": 0.5661521921591907, "profit_margin": 0.24509655840327485, "quarter": 2, "return_on_assets": 0.2294271470235623, "return_on_equity": 0.2922644339859323 }, { "asset_turnover_ratio": 0.9558787257836241, "current_ratio": 1.5528097824659952, "debt_to_equity_ratio": 0.5620240260455012, "profit_margin": 0.2444463486668026, "quarter": 3, "return_on_assets": 0.23366106428608274, "return_on_equity": 0.29585451541946756 }, { "asset_turnover_ratio": 0.976108325231833, "current_ratio": 1.43708216005055, "debt_to_equity_ratio": 0.5480428657150318, "profit_margin": 0.25842827922599104, "quarter": 4, "return_on_assets": 0.2522539948278266, "return_on_equity": 0.3118376931950005 } ], "income_statement": [ { "depreciation": 494543, "expenses": 9378176, "income_tax": 1340173, "marketing_expense": 1690311, "net_income": 5034173, "net_profit": 3694000, "operational_expense": 4981099, "product_revenue": 4355700, "quarter": 1, "rd_expense": 1591200, "revenue": 14412349, "salaries_expense": 4314988, "service_revenue": 10056649 }, { "depreciation": 565069, "expenses": 9829756, "income_tax": 1490582, "marketing_expense": 1121042, "net_income": 5165987, "net_profit": 3675405, "operational_expense": 6228395, "product_revenue": 4716991, "quarter": 2, "rd_expense": 1513544, "revenue": 14995743, "salaries_expense": 4137517, "service_revenue": 10278752 }, { "depreciation": 707622, "expenses": 10303081, "income_tax": 1485636, "marketing_expense": 1898980, "net_income": 5299672, "net_profit": 3814036, "operational_expense": 7132479, "product_revenue": 4010525, "quarter": 3, "rd_expense": 1917417, "revenue": 15602753, "salaries_expense": 3113799, "service_revenue": 11592228 }, { "depreciation": 992986, "expenses": 10799198, "income_tax": 1239725, "marketing_expense": 1185644, "net_income": 5435136, "net_profit": 4195411, "operational_expense": 7274036, "product_revenue": 6493714, "quarter": 4, "rd_expense": 1549951, "revenue": 16234334, "salaries_expense": 4292805, "service_revenue": 9740620 } ], "market_conditions": { "gdp_growth": [ 0.004012918305637698, 0.012645463963698646, -0.003556763898450668, 0.0044405820335136174 ], "inflation_rate": [ 0.03906731557303835, 0.03018361071395105, 0.03237121652466479, 0.0356544851681062 ], "interest_rate": [ 0.05129752981419893, 0.04975884774905333, 0.04714280051161967, 0.04913641864200191 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 76897, "billable_hours_per_employee": 116, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 9474342, "net_revenue": 8024688, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 33717 }, { "average_project_size": 81008, "billable_hours_per_employee": 81, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 9570489, "net_revenue": 8269825, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 34747 }, { "average_project_size": 150676, "billable_hours_per_employee": 105, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 9556629, "net_revenue": 8522452, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 35809 }, { "average_project_size": 176509, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 9811878, "net_revenue": 8782796, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 36903 } ], "balance_sheet": [ { "assets": 8557296, "current_assets": 3802948, "current_liabilities": 1895739, "equity": 6623133, "fixed_assets": 4754348, "liabilities": 4078970, "long_term_liabilities": 2183231, "quarter": 1 }, { "assets": 8816645, "current_assets": 3768498, "current_liabilities": 2388539, "equity": 6972845, "fixed_assets": 5048147, "liabilities": 4122836, "long_term_liabilities": 1734297, "quarter": 2 }, { "assets": 9083854, "current_assets": 4428860, "current_liabilities": 2057687, "equity": 7213979, "fixed_assets": 4654994, "liabilities": 4167174, "long_term_liabilities": 2109487, "quarter": 3 }, { "assets": 9359161, "current_assets": 3905783, "current_liabilities": 1733910, "equity": 7561622, "fixed_assets": 5453378, "liabilities": 4211989, "long_term_liabilities": 2478079, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93061, "financing_cash_flow": -7409, "investing_cash_flow": -237969, "net_cash_flow": 1994431, "operating_cash_flow": 2583396, "quarter": 1 }, { "change_in_working_capital": -89432, "financing_cash_flow": 156678, "investing_cash_flow": -263340, "net_cash_flow": 2104143, "operating_cash_flow": 2580414, "quarter": 2 }, { "change_in_working_capital": 248, "financing_cash_flow": 146126, "investing_cash_flow": -161586, "net_cash_flow": 2256278, "operating_cash_flow": 2690705, "quarter": 3 }, { "change_in_working_capital": -2299, "financing_cash_flow": 151615, "investing_cash_flow": -400053, "net_cash_flow": 2387767, "operating_cash_flow": 2726646, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9377597783224981, "current_ratio": 2.0060504109479207, "debt_to_equity_ratio": 0.615867143238706, "profit_margin": 0.26727606107552093, "quarter": 1, "return_on_assets": 0.250640739785091, "return_on_equity": 0.32383571340028955 }, { "asset_turnover_ratio": 0.9379786755619627, "current_ratio": 1.577741874844832, "debt_to_equity_ratio": 0.591270277770408, "profit_margin": 0.2755845498544407, "quarter": 2, "return_on_assets": 0.25849243107780795, "return_on_equity": 0.3268444946072944 }, { "asset_turnover_ratio": 0.9381978177984807, "current_ratio": 2.152348729422891, "debt_to_equity_ratio": 0.5776526380240364, "profit_margin": 0.26955845571204157, "quarter": 3, "return_on_assets": 0.2528991549181658, "return_on_equity": 0.3184510240465075 }, { "asset_turnover_ratio": 0.938417022636965, "current_ratio": 2.2525869278105555, "debt_to_equity_ratio": 0.5570218929219154, "profit_margin": 0.2749067608993765, "quarter": 4, "return_on_assets": 0.25797718406596487, "return_on_equity": 0.31930318653854955 } ], "income_statement": [ { "depreciation": 438589, "expenses": 5069338, "income_tax": 810543, "marketing_expense": 756135, "net_income": 2955350, "net_profit": 2144807, "operational_expense": 2552384, "product_revenue": 2060074, "quarter": 1, "rd_expense": 1004835, "revenue": 8024688, "salaries_expense": 2387250, "service_revenue": 5964614 }, { "depreciation": 301378, "expenses": 5208245, "income_tax": 782544, "marketing_expense": 770889, "net_income": 3061580, "net_profit": 2279036, "operational_expense": 3367493, "product_revenue": 2283767, "quarter": 2, "rd_expense": 913189, "revenue": 8269825, "salaries_expense": 2013042, "service_revenue": 5986058 }, { "depreciation": 393406, "expenses": 5350959, "income_tax": 874194, "marketing_expense": 664293, "net_income": 3171493, "net_profit": 2297299, "operational_expense": 3515533, "product_revenue": 2050877, "quarter": 3, "rd_expense": 848369, "revenue": 8522452, "salaries_expense": 2139494, "service_revenue": 6471575 }, { "depreciation": 312196, "expenses": 5497584, "income_tax": 870762, "marketing_expense": 895741, "net_income": 3285212, "net_profit": 2414450, "operational_expense": 3458115, "product_revenue": 2392549, "quarter": 4, "rd_expense": 945834, "revenue": 8782796, "salaries_expense": 1661292, "service_revenue": 6390247 } ], "market_conditions": { "gdp_growth": [ -0.017250368662811204, -0.009733740417013807, -0.01378713016465089, -0.017032007448927772 ], "inflation_rate": [ 0.03602419215526309, 0.04377099567843276, 0.039375062748758995, 0.042333222313105205 ], "interest_rate": [ 0.05653466973797853, 0.060802799405990066, 0.05897549304751602, 0.05413985112989117 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 99643, "billable_hours_per_employee": 147, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 11180933, "net_revenue": 9808162, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 41211 }, { "average_project_size": 85700, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 12843250, "net_revenue": 10250937, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 43071 }, { "average_project_size": 132976, "billable_hours_per_employee": 90, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 12736280, "net_revenue": 10713700, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 45016 }, { "average_project_size": 50055, "billable_hours_per_employee": 138, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 12692581, "net_revenue": 11197354, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 47048 } ], "balance_sheet": [ { "assets": 13523974, "current_assets": 5298543, "current_liabilities": 3684319, "equity": 7812868, "fixed_assets": 8225431, "liabilities": 7451377, "long_term_liabilities": 3767058, "quarter": 1 }, { "assets": 13691515, "current_assets": 6791747, "current_liabilities": 3961310, "equity": 8093007, "fixed_assets": 6899768, "liabilities": 7588759, "long_term_liabilities": 3627449, "quarter": 2 }, { "assets": 13861131, "current_assets": 6714024, "current_liabilities": 4545785, "equity": 8078697, "fixed_assets": 7147107, "liabilities": 7728674, "long_term_liabilities": 3182889, "quarter": 3 }, { "assets": 14032849, "current_assets": 5395080, "current_liabilities": 3493552, "equity": 8130587, "fixed_assets": 8637769, "liabilities": 7871169, "long_term_liabilities": 4377617, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22491, "financing_cash_flow": -154686, "investing_cash_flow": -427588, "net_cash_flow": 2085109, "operating_cash_flow": 2402280, "quarter": 1 }, { "change_in_working_capital": 16042, "financing_cash_flow": 92140, "investing_cash_flow": -422752, "net_cash_flow": 2491899, "operating_cash_flow": 2599356, "quarter": 2 }, { "change_in_working_capital": 72752, "financing_cash_flow": -128732, "investing_cash_flow": -312912, "net_cash_flow": 2237392, "operating_cash_flow": 2594897, "quarter": 3 }, { "change_in_working_capital": -50320, "financing_cash_flow": 167478, "investing_cash_flow": -190414, "net_cash_flow": 2259112, "operating_cash_flow": 2804987, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7252425951129453, "current_ratio": 1.4381336143802965, "debt_to_equity_ratio": 0.9537313314393638, "profit_margin": 0.17743089887789373, "quarter": 1, "return_on_assets": 0.12868044555542624, "return_on_equity": 0.22274419585739832 }, { "asset_turnover_ratio": 0.7487072833064858, "current_ratio": 1.714520449043372, "debt_to_equity_ratio": 0.9376933691024857, "profit_margin": 0.19415308083543972, "quarter": 2, "return_on_assets": 0.1453638256978866, "return_on_equity": 0.24592231293016303 }, { "asset_turnover_ratio": 0.7729311554735324, "current_ratio": 1.4769779037064006, "debt_to_equity_ratio": 0.956673334821197, "profit_margin": 0.18165899735852226, "quarter": 3, "return_on_assets": 0.14040989873048598, "return_on_equity": 0.24091013686984422 }, { "asset_turnover_ratio": 0.7979387507127027, "current_ratio": 1.5442964638854668, "debt_to_equity_ratio": 0.9680935706118143, "profit_margin": 0.17583680930334078, "quarter": 4, "return_on_assets": 0.1403070039448155, "return_on_equity": 0.24216049837484058 } ], "income_statement": [ { "depreciation": 662009, "expenses": 7405169, "income_tax": 662722, "marketing_expense": 1406520, "net_income": 2402993, "net_profit": 1740271, "operational_expense": 4860779, "product_revenue": 3311262, "quarter": 1, "rd_expense": 959457, "revenue": 9808162, "salaries_expense": 3324718, "service_revenue": 6496900 }, { "depreciation": 609105, "expenses": 7753655, "income_tax": 507031, "marketing_expense": 1469998, "net_income": 2497282, "net_profit": 1990251, "operational_expense": 5106340, "product_revenue": 2361015, "quarter": 2, "rd_expense": 801385, "revenue": 10250937, "salaries_expense": 2410151, "service_revenue": 7889922 }, { "depreciation": 648657, "expenses": 8118540, "income_tax": 648920, "marketing_expense": 956143, "net_income": 2595160, "net_profit": 1946240, "operational_expense": 4366570, "product_revenue": 2341281, "quarter": 3, "rd_expense": 829691, "revenue": 10713700, "salaries_expense": 3632230, "service_revenue": 8372419 }, { "depreciation": 836080, "expenses": 8500598, "income_tax": 727849, "marketing_expense": 1642027, "net_income": 2696756, "net_profit": 1968907, "operational_expense": 5064165, "product_revenue": 3426855, "quarter": 4, "rd_expense": 1622096, "revenue": 11197354, "salaries_expense": 4066718, "service_revenue": 7770499 } ], "market_conditions": { "gdp_growth": [ -0.012771005237180366, -0.00903960033376587, -0.008247304062000261, -0.002180435285580375 ], "inflation_rate": [ 0.040442845221170594, 0.044661614896256106, 0.0399161172806035, 0.04267812779094336 ], "interest_rate": [ 0.04524167179654906, 0.04599997701916241, 0.05078207277423945, 0.04887663143511437 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 120442, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 20163664, "net_revenue": 15512280, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 65178 }, { "average_project_size": 73461, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 21065258, "net_revenue": 16273656, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 68377 }, { "average_project_size": 79757, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 22026058, "net_revenue": 17072402, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 71733 }, { "average_project_size": 79324, "billable_hours_per_employee": 106, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 20267207, "net_revenue": 17910352, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 75254 } ], "balance_sheet": [ { "assets": 21141940, "current_assets": 7422077, "current_liabilities": 5127541, "equity": 13109201, "fixed_assets": 13719863, "liabilities": 10892920, "long_term_liabilities": 5765379, "quarter": 1 }, { "assets": 21499196, "current_assets": 7626639, "current_liabilities": 5427677, "equity": 13647064, "fixed_assets": 13872557, "liabilities": 11018554, "long_term_liabilities": 5590877, "quarter": 2 }, { "assets": 21862489, "current_assets": 9319119, "current_liabilities": 5555026, "equity": 13802711, "fixed_assets": 12543370, "liabilities": 11145637, "long_term_liabilities": 5590611, "quarter": 3 }, { "assets": 22231921, "current_assets": 8897048, "current_liabilities": 4958326, "equity": 14413909, "fixed_assets": 13334873, "liabilities": 11274186, "long_term_liabilities": 6315860, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12223, "financing_cash_flow": -142756, "investing_cash_flow": -431597, "net_cash_flow": 3497256, "operating_cash_flow": 3569216, "quarter": 1 }, { "change_in_working_capital": -42959, "financing_cash_flow": 158376, "investing_cash_flow": -103944, "net_cash_flow": 3435151, "operating_cash_flow": 4172608, "quarter": 2 }, { "change_in_working_capital": 27726, "financing_cash_flow": -41360, "investing_cash_flow": -341993, "net_cash_flow": 3291658, "operating_cash_flow": 3894677, "quarter": 3 }, { "change_in_working_capital": -94970, "financing_cash_flow": 30309, "investing_cash_flow": -320679, "net_cash_flow": 4116935, "operating_cash_flow": 4310575, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7337207465350862, "current_ratio": 1.4474924725126528, "debt_to_equity_ratio": 0.8309369884556657, "profit_margin": 0.1843817285402275, "quarter": 1, "return_on_assets": 0.1352846995119653, "return_on_equity": 0.2181811843452549 }, { "asset_turnover_ratio": 0.7569425386884235, "current_ratio": 1.405138699299903, "debt_to_equity_ratio": 0.8073937368506515, "profit_margin": 0.1945734873589561, "quarter": 2, "return_on_assets": 0.14728094948294812, "return_on_equity": 0.23202221371571205 }, { "asset_turnover_ratio": 0.7808992837000398, "current_ratio": 1.6776013289586764, "debt_to_equity_ratio": 0.8074962230245928, "profit_margin": 0.18075130845677134, "quarter": 3, "return_on_assets": 0.1411485673017377, "return_on_equity": 0.22356905103642322 }, { "asset_turnover_ratio": 0.8056142336957747, "current_ratio": 1.7943652756999036, "debt_to_equity_ratio": 0.7821740792175114, "profit_margin": 0.1929707467502593, "quarter": 4, "return_on_assets": 0.15545998026891153, "return_on_equity": 0.23978047870289732 } ], "income_statement": [ { "depreciation": 709035, "expenses": 11694490, "income_tax": 957609, "marketing_expense": 1565311, "net_income": 3817790, "net_profit": 2860181, "operational_expense": 7784517, "product_revenue": 3337116, "quarter": 1, "rd_expense": 1993130, "revenue": 15512280, "salaries_expense": 5197947, "service_revenue": 12175164 }, { "depreciation": 1006186, "expenses": 12205615, "income_tax": 901619, "marketing_expense": 1915836, "net_income": 4068041, "net_profit": 3166422, "operational_expense": 8228534, "product_revenue": 5088565, "quarter": 2, "rd_expense": 1479801, "revenue": 16273656, "salaries_expense": 4792068, "service_revenue": 11185091 }, { "depreciation": 808818, "expenses": 12739080, "income_tax": 1247463, "marketing_expense": 1819796, "net_income": 4333322, "net_profit": 3085859, "operational_expense": 7789255, "product_revenue": 3563867, "quarter": 3, "rd_expense": 1694559, "revenue": 17072402, "salaries_expense": 5553173, "service_revenue": 13508535 }, { "depreciation": 854401, "expenses": 13295860, "income_tax": 1158318, "marketing_expense": 2064597, "net_income": 4614492, "net_profit": 3456174, "operational_expense": 8027333, "product_revenue": 3685310, "quarter": 4, "rd_expense": 2599299, "revenue": 17910352, "salaries_expense": 4371572, "service_revenue": 14225042 } ], "market_conditions": { "gdp_growth": [ -0.010700579523710797, -0.013941073462417656, -0.017340063341331945, -0.005285891427509107 ], "inflation_rate": [ 0.031055870945077356, 0.03588984302595327, 0.03808468425989948, 0.034274232202214046 ], "interest_rate": [ 0.060819390176864656, 0.06252970000648309, 0.06235112995324689, 0.059814621100966005 ], "year": 2001 }, "random_event": { "description": "Howell-Russell Senior Leadership Change in 2001", "impact": 0.09, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 112658, "billable_hours_per_employee": 126, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 10778978, "net_revenue": 9456023, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 39731 }, { "average_project_size": 142339, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 11904143, "net_revenue": 9863073, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 41441 }, { "average_project_size": 179878, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 13274104, "net_revenue": 10287645, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 43225 }, { "average_project_size": 170297, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 13517532, "net_revenue": 10730494, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 45086 } ], "balance_sheet": [ { "assets": 13058877, "current_assets": 5719060, "current_liabilities": 3563955, "equity": 9509050, "fixed_assets": 7339817, "liabilities": 6396306, "long_term_liabilities": 2832351, "quarter": 1 }, { "assets": 13414749, "current_assets": 5642754, "current_liabilities": 3730128, "equity": 9837649, "fixed_assets": 7771995, "liabilities": 6499233, "long_term_liabilities": 2769105, "quarter": 2 }, { "assets": 13780320, "current_assets": 6053811, "current_liabilities": 3367388, "equity": 10320014, "fixed_assets": 7726509, "liabilities": 6603816, "long_term_liabilities": 3236428, "quarter": 3 }, { "assets": 14155852, "current_assets": 6345469, "current_liabilities": 3783838, "equity": 10390851, "fixed_assets": 7810383, "liabilities": 6710082, "long_term_liabilities": 2926244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44973, "financing_cash_flow": -79509, "investing_cash_flow": -421777, "net_cash_flow": 3234615, "operating_cash_flow": 3394535, "quarter": 1 }, { "change_in_working_capital": -53461, "financing_cash_flow": 106666, "investing_cash_flow": -323054, "net_cash_flow": 3077946, "operating_cash_flow": 3408373, "quarter": 2 }, { "change_in_working_capital": -4757, "financing_cash_flow": 52456, "investing_cash_flow": -461328, "net_cash_flow": 3091955, "operating_cash_flow": 3520878, "quarter": 3 }, { "change_in_working_capital": 91853, "financing_cash_flow": 171157, "investing_cash_flow": -194881, "net_cash_flow": 3190057, "operating_cash_flow": 3378082, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7241069044451525, "current_ratio": 1.604694784305638, "debt_to_equity_ratio": 0.6726545764298221, "profit_margin": 0.3010228507269917, "quarter": 1, "return_on_assets": 0.21797272460717718, "return_on_equity": 0.29934420367965253 }, { "asset_turnover_ratio": 0.7352409650005378, "current_ratio": 1.5127507688744193, "debt_to_equity_ratio": 0.6606490026224762, "profit_margin": 0.29627003673195973, "quarter": 2, "return_on_assets": 0.21782986770755083, "return_on_equity": 0.29703570436391863 }, { "asset_turnover_ratio": 0.746546161482462, "current_ratio": 1.7977764962041796, "debt_to_equity_ratio": 0.6399037830762633, "profit_margin": 0.3055616713057264, "quarter": 3, "return_on_assets": 0.2281158928094558, "return_on_equity": 0.30460326894905376 }, { "asset_turnover_ratio": 0.758025302892401, "current_ratio": 1.676992778232049, "debt_to_equity_ratio": 0.6457682821166428, "profit_margin": 0.27445903236141783, "quarter": 4, "return_on_assets": 0.20804689113731903, "return_on_equity": 0.2834302022038426 } ], "income_statement": [ { "depreciation": 548056, "expenses": 5827128, "income_tax": 782416, "marketing_expense": 711308, "net_income": 3628895, "net_profit": 2846479, "operational_expense": 2988252, "product_revenue": 2319835, "quarter": 1, "rd_expense": 770567, "revenue": 9456023, "salaries_expense": 2130558, "service_revenue": 7136188 }, { "depreciation": 486240, "expenses": 6052894, "income_tax": 888046, "marketing_expense": 994929, "net_income": 3810179, "net_profit": 2922133, "operational_expense": 4146580, "product_revenue": 2982872, "quarter": 2, "rd_expense": 856594, "revenue": 9863073, "salaries_expense": 1999527, "service_revenue": 6880201 }, { "depreciation": 377368, "expenses": 6287408, "income_tax": 856727, "marketing_expense": 1120390, "net_income": 4000237, "net_profit": 3143510, "operational_expense": 3290041, "product_revenue": 4007174, "quarter": 3, "rd_expense": 895803, "revenue": 10287645, "salaries_expense": 2135823, "service_revenue": 6280471 }, { "depreciation": 433001, "expenses": 6531008, "income_tax": 1254405, "marketing_expense": 905603, "net_income": 4199486, "net_profit": 2945081, "operational_expense": 4560051, "product_revenue": 3003178, "quarter": 4, "rd_expense": 1082713, "revenue": 10730494, "salaries_expense": 2065836, "service_revenue": 7727316 } ], "market_conditions": { "gdp_growth": [ 0.008143061130879868, 0.0014082153818662964, -0.003998494991346625, -0.0024663149241504184 ], "inflation_rate": [ 0.03038636745359122, 0.030249384949603372, 0.02707960557853467, 0.0318830829763896 ], "interest_rate": [ 0.044176824467724814, 0.049652088328224764, 0.048471982153020995, 0.04461856882120492 ], "year": 2002 }, "random_event": { "description": "Howell-Russell Introduction of New Service in 2002", "impact": 0.08, "type": "Introduction of New Service" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 64289, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 12405016, "net_revenue": 10870219, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 45673 }, { "average_project_size": 95631, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 13787171, "net_revenue": 11265851, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 47336 }, { "average_project_size": 156537, "billable_hours_per_employee": 160, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 14788286, "net_revenue": 11675883, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 49058 }, { "average_project_size": 159091, "billable_hours_per_employee": 136, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 14875825, "net_revenue": 12100838, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 50844 } ], "balance_sheet": [ { "assets": 15868456, "current_assets": 5571790, "current_liabilities": 4099047, "equity": 10517751, "fixed_assets": 10296666, "liabilities": 7561522, "long_term_liabilities": 3462475, "quarter": 1 }, { "assets": 16303116, "current_assets": 5727897, "current_liabilities": 4296008, "equity": 10977521, "fixed_assets": 10575219, "liabilities": 7734860, "long_term_liabilities": 3438852, "quarter": 2 }, { "assets": 16749683, "current_assets": 7284707, "current_liabilities": 4193153, "equity": 11290582, "fixed_assets": 9464976, "liabilities": 7912172, "long_term_liabilities": 3719019, "quarter": 3 }, { "assets": 17208481, "current_assets": 8481032, "current_liabilities": 3293089, "equity": 11658916, "fixed_assets": 8727449, "liabilities": 8093548, "long_term_liabilities": 4800459, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87090, "financing_cash_flow": -121918, "investing_cash_flow": -373406, "net_cash_flow": 2319999, "operating_cash_flow": 2828232, "quarter": 1 }, { "change_in_working_capital": -85716, "financing_cash_flow": 148167, "investing_cash_flow": -437827, "net_cash_flow": 2731037, "operating_cash_flow": 3014375, "quarter": 2 }, { "change_in_working_capital": -4346, "financing_cash_flow": 158479, "investing_cash_flow": -107799, "net_cash_flow": 2844174, "operating_cash_flow": 3082721, "quarter": 3 }, { "change_in_working_capital": 67606, "financing_cash_flow": -23531, "investing_cash_flow": -120876, "net_cash_flow": 2899855, "operating_cash_flow": 3140963, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6850205842332738, "current_ratio": 1.3592891225692216, "debt_to_equity_ratio": 0.7189295506235126, "profit_margin": 0.20338293092347082, "quarter": 1, "return_on_assets": 0.13932149416427156, "return_on_equity": 0.21019864417782852 }, { "asset_turnover_ratio": 0.6910244029423578, "current_ratio": 1.3333068746613135, "debt_to_equity_ratio": 0.7046089914107202, "profit_margin": 0.21385557114149656, "quarter": 2, "return_on_assets": 0.14777941836394956, "return_on_equity": 0.21947259312917736 }, { "asset_turnover_ratio": 0.6970808343059388, "current_ratio": 1.737286237826285, "debt_to_equity_ratio": 0.7007762753062685, "profit_margin": 0.2100972577405923, "quarter": 3, "return_on_assets": 0.14645477171120194, "return_on_equity": 0.21726701068200027 }, { "asset_turnover_ratio": 0.7031903629379025, "current_ratio": 2.5754032156434277, "debt_to_equity_ratio": 0.6941938684522644, "profit_margin": 0.2102319690586718, "quarter": 4, "return_on_assets": 0.14783309462351732, "return_on_equity": 0.21820064575471682 } ], "income_statement": [ { "depreciation": 617415, "expenses": 7750933, "income_tax": 908469, "marketing_expense": 1401548, "net_income": 3119286, "net_profit": 2210817, "operational_expense": 5236849, "product_revenue": 3816614, "quarter": 1, "rd_expense": 995915, "revenue": 10870219, "salaries_expense": 3586136, "service_revenue": 7053605 }, { "depreciation": 605110, "expenses": 8005040, "income_tax": 851546, "marketing_expense": 1233872, "net_income": 3260811, "net_profit": 2409265, "operational_expense": 4925062, "product_revenue": 2772414, "quarter": 2, "rd_expense": 1519142, "revenue": 11265851, "salaries_expense": 2517256, "service_revenue": 8493437 }, { "depreciation": 629650, "expenses": 8267479, "income_tax": 955333, "marketing_expense": 935063, "net_income": 3408404, "net_profit": 2453071, "operational_expense": 5664009, "product_revenue": 2639736, "quarter": 3, "rd_expense": 1257246, "revenue": 11675883, "salaries_expense": 3952142, "service_revenue": 9036147 }, { "depreciation": 596980, "expenses": 8538521, "income_tax": 1018334, "marketing_expense": 1260787, "net_income": 3562317, "net_profit": 2543983, "operational_expense": 5031158, "product_revenue": 2818010, "quarter": 4, "rd_expense": 937965, "revenue": 12100838, "salaries_expense": 3345755, "service_revenue": 9282828 } ], "market_conditions": { "gdp_growth": [ -0.010396337927344977, -0.015579513295704108, -0.011198624807091561, -0.022857324226451967 ], "inflation_rate": [ 0.0299605395426536, 0.023770245712274558, 0.03130162416468537, 0.023659379975382318 ], "interest_rate": [ 0.04505602473881351, 0.053010292185597316, 0.053425326765305474, 0.05084786435482355 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1997, "industry": "Advertising", "location": "Port Katelynton", "name": "Potts-Carter", "num_employees": 923, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.potts-carter.com" }

[ { "advertising_kpis": [ { "average_project_size": 149975, "billable_hours_per_employee": 99, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 26193942, "net_revenue": 23677616, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 25653 }, { "average_project_size": 94081, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 31174134, "net_revenue": 24537958, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 26585 }, { "average_project_size": 77806, "billable_hours_per_employee": 136, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 31538235, "net_revenue": 25429561, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 27551 }, { "average_project_size": 192240, "billable_hours_per_employee": 151, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 29248483, "net_revenue": 26353562, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 28552 } ], "balance_sheet": [ { "assets": 33702314, "current_assets": 15765508, "current_liabilities": 5637942, "equity": 26297992, "fixed_assets": 17936806, "liabilities": 13729040, "long_term_liabilities": 8091098, "quarter": 1 }, { "assets": 34566292, "current_assets": 16954212, "current_liabilities": 6565567, "equity": 26439902, "fixed_assets": 17612080, "liabilities": 13998779, "long_term_liabilities": 7433212, "quarter": 2 }, { "assets": 35452418, "current_assets": 11879604, "current_liabilities": 6394926, "equity": 27911846, "fixed_assets": 23572814, "liabilities": 14273818, "long_term_liabilities": 7878892, "quarter": 3 }, { "assets": 36361260, "current_assets": 15583950, "current_liabilities": 8576673, "equity": 28137361, "fixed_assets": 20777310, "liabilities": 14554260, "long_term_liabilities": 5977587, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13896, "financing_cash_flow": -197279, "investing_cash_flow": -208761, "net_cash_flow": 6922482, "operating_cash_flow": 7390496, "quarter": 1 }, { "change_in_working_capital": -95194, "financing_cash_flow": 8307, "investing_cash_flow": -365921, "net_cash_flow": 6435688, "operating_cash_flow": 7025868, "quarter": 2 }, { "change_in_working_capital": 659, "financing_cash_flow": -36378, "investing_cash_flow": -171926, "net_cash_flow": 7486911, "operating_cash_flow": 7859364, "quarter": 3 }, { "change_in_working_capital": -12224, "financing_cash_flow": -57063, "investing_cash_flow": -260119, "net_cash_flow": 7030460, "operating_cash_flow": 7530163, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7025516408161172, "current_ratio": 2.79632319736528, "debt_to_equity_ratio": 0.5220565889593396, "profit_margin": 0.26711802404431256, "quarter": 1, "return_on_assets": 0.18766420608389087, "return_on_equity": 0.2405019364216097 }, { "asset_turnover_ratio": 0.7098811177085468, "current_ratio": 2.5822921310528093, "debt_to_equity_ratio": 0.5294565388328595, "profit_margin": 0.2393185692142761, "quarter": 2, "return_on_assets": 0.16988773340224053, "return_on_equity": 0.22210328162335852 }, { "asset_turnover_ratio": 0.7172870691076699, "current_ratio": 1.8576609017836954, "debt_to_equity_ratio": 0.5113892502846282, "profit_margin": 0.26478026891616413, "quarter": 3, "return_on_assets": 0.18992346304841604, "return_on_equity": 0.24123255767461602 }, { "asset_turnover_ratio": 0.7247703187403297, "current_ratio": 1.8170157589079121, "debt_to_equity_ratio": 0.5172574641950253, "profit_margin": 0.24020893266724247, "quarter": 4, "return_on_assets": 0.17409630469351173, "return_on_equity": 0.22498062273857167 } ], "income_statement": [ { "depreciation": 1065778, "expenses": 15630372, "income_tax": 1722526, "marketing_expense": 2513547, "net_income": 8047244, "net_profit": 6324718, "operational_expense": 8867285, "product_revenue": 4749099, "quarter": 1, "rd_expense": 1760418, "revenue": 23677616, "salaries_expense": 5545387, "service_revenue": 18928517 }, { "depreciation": 1153479, "expenses": 16299034, "income_tax": 2366535, "marketing_expense": 2138229, "net_income": 8238924, "net_profit": 5872389, "operational_expense": 8586341, "product_revenue": 6984127, "quarter": 2, "rd_expense": 2666436, "revenue": 24537958, "salaries_expense": 5844085, "service_revenue": 17553831 }, { "depreciation": 1126118, "expenses": 16996302, "income_tax": 1700013, "marketing_expense": 1875663, "net_income": 8433259, "net_profit": 6733246, "operational_expense": 11350972, "product_revenue": 5507791, "quarter": 3, "rd_expense": 2484944, "revenue": 25429561, "salaries_expense": 6754408, "service_revenue": 19921770 }, { "depreciation": 1199802, "expenses": 17723398, "income_tax": 2299803, "marketing_expense": 2660842, "net_income": 8630164, "net_profit": 6330361, "operational_expense": 10150469, "product_revenue": 7587251, "quarter": 4, "rd_expense": 3390872, "revenue": 26353562, "salaries_expense": 5684390, "service_revenue": 18766311 } ], "market_conditions": { "gdp_growth": [ 0.005160181352438783, 0.021835518236260926, 0.0143798916236356, 0.019875567996564376 ], "inflation_rate": [ 0.01435536893632764, 0.011092535796716915, 0.012008735193071288, 0.009775820590921552 ], "interest_rate": [ 0.02214529393292862, 0.02501005412412159, 0.03017560339244942, 0.021502463668886557 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 100185, "billable_hours_per_employee": 139, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 53417425, "net_revenue": 47030726, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 50954 }, { "average_project_size": 184521, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 60425430, "net_revenue": 48488658, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 52534 }, { "average_project_size": 80171, "billable_hours_per_employee": 126, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 55832271, "net_revenue": 49991786, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 54162 }, { "average_project_size": 169039, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 58449491, "net_revenue": 51541511, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 55841 } ], "balance_sheet": [ { "assets": 68668124, "current_assets": 21705082, "current_liabilities": 13785846, "equity": 44031014, "fixed_assets": 46963042, "liabilities": 31918437, "long_term_liabilities": 18132591, "quarter": 1 }, { "assets": 70803047, "current_assets": 25481168, "current_liabilities": 16362298, "equity": 44942232, "fixed_assets": 45321879, "liabilities": 32675041, "long_term_liabilities": 16312743, "quarter": 2 }, { "assets": 73004346, "current_assets": 29231305, "current_liabilities": 15907087, "equity": 46710252, "fixed_assets": 43773041, "liabilities": 33449579, "long_term_liabilities": 17542492, "quarter": 3 }, { "assets": 75274084, "current_assets": 29845839, "current_liabilities": 19256984, "equity": 48659078, "fixed_assets": 45428245, "liabilities": 34242477, "long_term_liabilities": 14985493, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79618, "financing_cash_flow": 6413, "investing_cash_flow": -279508, "net_cash_flow": 9898418, "operating_cash_flow": 10150967, "quarter": 1 }, { "change_in_working_capital": 44272, "financing_cash_flow": 20276, "investing_cash_flow": -426538, "net_cash_flow": 8830725, "operating_cash_flow": 9126377, "quarter": 2 }, { "change_in_working_capital": 92481, "financing_cash_flow": -146670, "investing_cash_flow": -242446, "net_cash_flow": 10531435, "operating_cash_flow": 10822068, "quarter": 3 }, { "change_in_working_capital": 57486, "financing_cash_flow": 78431, "investing_cash_flow": -371619, "net_cash_flow": 10528573, "operating_cash_flow": 10884083, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6848989496203508, "current_ratio": 1.5744468638341094, "debt_to_equity_ratio": 0.7249080613950885, "profit_margin": 0.15482063789531975, "quarter": 1, "return_on_assets": 0.10603649227405718, "return_on_equity": 0.16536814255515442 }, { "asset_turnover_ratio": 0.6848385776391799, "current_ratio": 1.5573098595319557, "debt_to_equity_ratio": 0.7270453545787401, "profit_margin": 0.14053236944606717, "quarter": 2, "return_on_assets": 0.09624198800370837, "return_on_equity": 0.15162188651422565 }, { "asset_turnover_ratio": 0.6847782185460575, "current_ratio": 1.83762778188112, "debt_to_equity_ratio": 0.716107868568125, "profit_margin": 0.1431332139243835, "quarter": 3, "return_on_assets": 0.09801450724591108, "return_on_equity": 0.15318874751521358 }, { "asset_turnover_ratio": 0.6847178771381661, "current_ratio": 1.5498708935937215, "debt_to_equity_ratio": 0.7037222735704116, "profit_margin": 0.14798694978111915, "quarter": 4, "return_on_assets": 0.1013293100982803, "return_on_equity": 0.15675329894249126 } ], "income_statement": [ { "depreciation": 2869640, "expenses": 37596557, "income_tax": 2152842, "marketing_expense": 5896574, "net_income": 9434169, "net_profit": 7281327, "operational_expense": 20822705, "product_revenue": 18665215, "quarter": 1, "rd_expense": 7156270, "revenue": 47030726, "salaries_expense": 15224927, "service_revenue": 28365511 }, { "depreciation": 2312151, "expenses": 38935611, "income_tax": 2738821, "marketing_expense": 5891681, "net_income": 9553047, "net_profit": 6814226, "operational_expense": 21181541, "product_revenue": 16940804, "quarter": 2, "rd_expense": 5290522, "revenue": 48488658, "salaries_expense": 11749472, "service_revenue": 31547854 }, { "depreciation": 3666583, "expenses": 40322359, "income_tax": 2513942, "marketing_expense": 6140889, "net_income": 9669427, "net_profit": 7155485, "operational_expense": 26511155, "product_revenue": 16741166, "quarter": 3, "rd_expense": 4682476, "revenue": 49991786, "salaries_expense": 16391513, "service_revenue": 33250620 }, { "depreciation": 3256612, "expenses": 41758497, "income_tax": 2155543, "marketing_expense": 7216517, "net_income": 9783014, "net_profit": 7627471, "operational_expense": 21002750, "product_revenue": 15468072, "quarter": 4, "rd_expense": 4722364, "revenue": 51541511, "salaries_expense": 12964089, "service_revenue": 36073439 } ], "market_conditions": { "gdp_growth": [ 0.008459797636655138, 0.013876664831578782, 0.003945313660333679, 0.018245014388556448 ], "inflation_rate": [ 0.015042804515510683, 0.01122068264709961, 0.01210732986427036, 0.010408169649876661 ], "interest_rate": [ 0.02531913144367244, 0.022789601161784072, 0.02309447536037334, 0.026298462909146683 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 143044, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 120109969, "net_revenue": 95971010, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 103977 }, { "average_project_size": 92198, "billable_hours_per_employee": 159, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 116139809, "net_revenue": 99471390, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 107770 }, { "average_project_size": 187554, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 120839854, "net_revenue": 103099442, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 111700 }, { "average_project_size": 85415, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 129648952, "net_revenue": 106859820, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 115774 } ], "balance_sheet": [ { "assets": 97023103, "current_assets": 29246555, "current_liabilities": 19489304, "equity": 77932646, "fixed_assets": 67776548, "liabilities": 45632731, "long_term_liabilities": 26143427, "quarter": 1 }, { "assets": 99969037, "current_assets": 40143445, "current_liabilities": 18740064, "equity": 82670221, "fixed_assets": 59825592, "liabilities": 46652034, "long_term_liabilities": 27911970, "quarter": 2 }, { "assets": 103004419, "current_assets": 32670006, "current_liabilities": 21722291, "equity": 82116629, "fixed_assets": 70334413, "liabilities": 47694107, "long_term_liabilities": 25971816, "quarter": 3 }, { "assets": 106131965, "current_assets": 33162179, "current_liabilities": 26445474, "equity": 88555455, "fixed_assets": 72969786, "liabilities": 48759456, "long_term_liabilities": 22313982, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74627, "financing_cash_flow": 164717, "investing_cash_flow": -309377, "net_cash_flow": 29570256, "operating_cash_flow": 29907077, "quarter": 1 }, { "change_in_working_capital": -2448, "financing_cash_flow": -27711, "investing_cash_flow": -398612, "net_cash_flow": 33698193, "operating_cash_flow": 33802221, "quarter": 2 }, { "change_in_working_capital": 12461, "financing_cash_flow": -134424, "investing_cash_flow": -287963, "net_cash_flow": 31261702, "operating_cash_flow": 31460823, "quarter": 3 }, { "change_in_working_capital": 42738, "financing_cash_flow": 153989, "investing_cash_flow": -365318, "net_cash_flow": 35698272, "operating_cash_flow": 36095890, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9891562631221967, "current_ratio": 1.5006464571541396, "debt_to_equity_ratio": 0.5855406346654777, "profit_margin": 0.27656553786398624, "quarter": 1, "return_on_assets": 0.27356653394192104, "return_on_equity": 0.34057965900452036 }, { "asset_turnover_ratio": 0.9950219886583482, "current_ratio": 2.142118884972858, "debt_to_equity_ratio": 0.5643148577043238, "profit_margin": 0.29509206617098643, "quarter": 2, "return_on_assets": 0.29362309451875584, "return_on_equity": 0.35506398368041137 }, { "asset_turnover_ratio": 1.0009225138195286, "current_ratio": 1.5039852840568244, "debt_to_equity_ratio": 0.5808093632289753, "profit_margin": 0.2600044818865266, "quarter": 3, "return_on_assets": 0.2602443396142063, "return_on_equity": 0.32644200482219016 }, { "asset_turnover_ratio": 1.006858018693991, "current_ratio": 1.2539831579498253, "debt_to_equity_ratio": 0.5506092877056529, "profit_margin": 0.2918117024715183, "quarter": 4, "return_on_assets": 0.2938129525821933, "return_on_equity": 0.3521290246885412 } ], "income_statement": [ { "depreciation": 3364803, "expenses": 60396546, "income_tax": 9032190, "marketing_expense": 10185761, "net_income": 35574464, "net_profit": 26542274, "operational_expense": 40800942, "product_revenue": 23193722, "quarter": 1, "rd_expense": 10309707, "revenue": 95971010, "salaries_expense": 29282012, "service_revenue": 72777288 }, { "depreciation": 4449003, "expenses": 62764972, "income_tax": 7353200, "marketing_expense": 8059378, "net_income": 36706418, "net_profit": 29353218, "operational_expense": 32556792, "product_revenue": 31463959, "quarter": 2, "rd_expense": 11643132, "revenue": 99471390, "salaries_expense": 25344342, "service_revenue": 68007431 }, { "depreciation": 4654506, "expenses": 65226275, "income_tax": 11066850, "marketing_expense": 9359767, "net_income": 37873167, "net_profit": 26806317, "operational_expense": 36576492, "product_revenue": 32451158, "quarter": 3, "rd_expense": 6963065, "revenue": 103099442, "salaries_expense": 24367838, "service_revenue": 70648284 }, { "depreciation": 4912944, "expenses": 67784098, "income_tax": 7892776, "marketing_expense": 9789731, "net_income": 39075722, "net_profit": 31182946, "operational_expense": 38365352, "product_revenue": 25564933, "quarter": 4, "rd_expense": 8261281, "revenue": 106859820, "salaries_expense": 23589594, "service_revenue": 81294887 } ], "market_conditions": { "gdp_growth": [ 0.018645265047174633, 0.0303008968119428, 0.01988304991252344, 0.012157325917488289 ], "inflation_rate": [ 0.010344851522910068, 0.015536670466618769, 0.015176191152348185, 0.010931236045049126 ], "interest_rate": [ 0.03180280507266997, 0.028901936332116483, 0.028563997106769143, 0.029963480863316277 ], "year": 1999 }, "random_event": { "description": "Potts-Carter Introduction of New Service in 1999", "impact": -0.03, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 178511, "billable_hours_per_employee": 136, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 104063678, "net_revenue": 82504911, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 89388 }, { "average_project_size": 193993, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 100609413, "net_revenue": 84944138, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 92030 }, { "average_project_size": 99473, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 101499210, "net_revenue": 87455480, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 94751 }, { "average_project_size": 183495, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 106518873, "net_revenue": 90041068, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 97553 } ], "balance_sheet": [ { "assets": 101910461, "current_assets": 40405354, "current_liabilities": 26441694, "equity": 63228916, "fixed_assets": 61505107, "liabilities": 54893417, "long_term_liabilities": 28451723, "quarter": 1 }, { "assets": 104567340, "current_assets": 51357836, "current_liabilities": 33363107, "equity": 63928251, "fixed_assets": 53209504, "liabilities": 55807534, "long_term_liabilities": 22444427, "quarter": 2 }, { "assets": 107293485, "current_assets": 36110831, "current_liabilities": 30280981, "equity": 65674046, "fixed_assets": 71182654, "liabilities": 56736873, "long_term_liabilities": 26455892, "quarter": 3 }, { "assets": 110090703, "current_assets": 49299787, "current_liabilities": 29840320, "equity": 68269433, "fixed_assets": 60790916, "liabilities": 57681688, "long_term_liabilities": 27841368, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39567, "financing_cash_flow": 27751, "investing_cash_flow": -451928, "net_cash_flow": 21772872, "operating_cash_flow": 22019827, "quarter": 1 }, { "change_in_working_capital": -57153, "financing_cash_flow": 6843, "investing_cash_flow": -257143, "net_cash_flow": 18430116, "operating_cash_flow": 18887181, "quarter": 2 }, { "change_in_working_capital": -53790, "financing_cash_flow": 101374, "investing_cash_flow": -438722, "net_cash_flow": 18244079, "operating_cash_flow": 18719073, "quarter": 3 }, { "change_in_working_capital": 37354, "financing_cash_flow": 40329, "investing_cash_flow": -187115, "net_cash_flow": 19748799, "operating_cash_flow": 19946700, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8095823548477521, "current_ratio": 1.5280924890818266, "debt_to_equity_ratio": 0.8681695096591566, "profit_margin": 0.19649584253233118, "quarter": 1, "return_on_assets": 0.15907956691511776, "return_on_equity": 0.25639965107103846 }, { "asset_turnover_ratio": 0.812339091727876, "current_ratio": 1.5393601081577923, "debt_to_equity_ratio": 0.8729713878766995, "profit_margin": 0.17856965009168732, "quarter": 2, "return_on_assets": 0.1450591073656459, "return_on_equity": 0.2372729546441056 }, { "asset_turnover_ratio": 0.8151052228380875, "current_ratio": 1.192525136487487, "debt_to_equity_ratio": 0.8639162112838304, "profit_margin": 0.1728586247539891, "quarter": 3, "return_on_assets": 0.14089796784958564, "return_on_equity": 0.2301888633448897 }, { "asset_turnover_ratio": 0.8178807614662975, "current_ratio": 1.6521199169445904, "debt_to_equity_ratio": 0.844912363634249, "profit_margin": 0.1761464890665224, "quarter": 4, "return_on_assets": 0.1440668246073422, "return_on_equity": 0.23232092758116213 } ], "income_statement": [ { "depreciation": 5807955, "expenses": 61753050, "income_tax": 4539989, "marketing_expense": 8264624, "net_income": 20751861, "net_profit": 16211872, "operational_expense": 42873649, "product_revenue": 18608503, "quarter": 1, "rd_expense": 9314219, "revenue": 82504911, "salaries_expense": 25582640, "service_revenue": 63896408 }, { "depreciation": 3718736, "expenses": 64000823, "income_tax": 5774870, "marketing_expense": 12729114, "net_income": 20943315, "net_profit": 15168445, "operational_expense": 41732461, "product_revenue": 28027021, "quarter": 2, "rd_expense": 6427860, "revenue": 84944138, "salaries_expense": 23766349, "service_revenue": 56917117 }, { "depreciation": 3601639, "expenses": 66330415, "income_tax": 6007631, "marketing_expense": 6762596, "net_income": 21125065, "net_profit": 15117434, "operational_expense": 46205335, "product_revenue": 18643601, "quarter": 3, "rd_expense": 8807347, "revenue": 87455480, "salaries_expense": 21623703, "service_revenue": 68811879 }, { "depreciation": 4086282, "expenses": 68744802, "income_tax": 5435848, "marketing_expense": 9108729, "net_income": 21296266, "net_profit": 15860418, "operational_expense": 37305302, "product_revenue": 24166174, "quarter": 4, "rd_expense": 12937209, "revenue": 90041068, "salaries_expense": 23825323, "service_revenue": 65874894 } ], "market_conditions": { "gdp_growth": [ 0.02821261319450475, 0.018488017419946004, 0.03276099161238181, 0.02574550429415486 ], "inflation_rate": [ 0.01676897336607358, 0.016223010161067603, 0.0105640400070955, 0.016768943709951672 ], "interest_rate": [ 0.037154953082453375, 0.03740795429784963, 0.03713593652004698, 0.03284332290498333 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 132177, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 108445800, "net_revenue": 96583845, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 104641 }, { "average_project_size": 66924, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 127128081, "net_revenue": 99104707, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 107372 }, { "average_project_size": 161897, "billable_hours_per_employee": 119, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 120942495, "net_revenue": 101691365, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 110175 }, { "average_project_size": 97163, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 123002089, "net_revenue": 104345536, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 113050 } ], "balance_sheet": [ { "assets": 136401621, "current_assets": 56013452, "current_liabilities": 32751462, "equity": 82420736, "fixed_assets": 80388169, "liabilities": 74913911, "long_term_liabilities": 42162449, "quarter": 1 }, { "assets": 138835918, "current_assets": 69190295, "current_liabilities": 35294735, "equity": 82151664, "fixed_assets": 69645623, "liabilities": 76806861, "long_term_liabilities": 41512126, "quarter": 2 }, { "assets": 141313658, "current_assets": 65808917, "current_liabilities": 44542795, "equity": 84165584, "fixed_assets": 75504741, "liabilities": 78747641, "long_term_liabilities": 34204846, "quarter": 3 }, { "assets": 143835618, "current_assets": 61223144, "current_liabilities": 37677786, "equity": 85681920, "fixed_assets": 82612474, "liabilities": 80737462, "long_term_liabilities": 43059676, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48488, "financing_cash_flow": -115855, "investing_cash_flow": -381090, "net_cash_flow": 26266962, "operating_cash_flow": 26510354, "quarter": 1 }, { "change_in_working_capital": -9952, "financing_cash_flow": -157348, "investing_cash_flow": -158133, "net_cash_flow": 23643944, "operating_cash_flow": 23824984, "quarter": 2 }, { "change_in_working_capital": -34403, "financing_cash_flow": -120704, "investing_cash_flow": -397441, "net_cash_flow": 28089812, "operating_cash_flow": 28485716, "quarter": 3 }, { "change_in_working_capital": -99577, "financing_cash_flow": -79017, "investing_cash_flow": -133376, "net_cash_flow": 27101522, "operating_cash_flow": 27644997, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.708084290288603, "current_ratio": 1.7102580642048895, "debt_to_equity_ratio": 0.9089206750107157, "profit_margin": 0.2167342374907522, "quarter": 1, "return_on_assets": 0.15346610873488079, "return_on_equity": 0.2539776640674502 }, { "asset_turnover_ratio": 0.7138261368358583, "current_ratio": 1.9603574017484477, "debt_to_equity_ratio": 0.9349398084012029, "profit_margin": 0.20304390789430415, "quarter": 2, "return_on_assets": 0.14493804838024696, "return_on_equity": 0.2449446063563606 }, { "asset_turnover_ratio": 0.7196145541714022, "current_ratio": 1.4774312433694383, "debt_to_equity_ratio": 0.935627571953876, "profit_margin": 0.21240315733789197, "quarter": 3, "return_on_assets": 0.15284840337230532, "return_on_equity": 0.256631819960995 }, { "asset_turnover_ratio": 0.7254499090760677, "current_ratio": 1.6249135233158338, "debt_to_equity_ratio": 0.9422928664530393, "profit_margin": 0.21643248830501, "quarter": 4, "return_on_assets": 0.15701092896197658, "return_on_equity": 0.26357677325624823 } ], "income_statement": [ { "depreciation": 5577328, "expenses": 69487287, "income_tax": 6163532, "marketing_expense": 9827674, "net_income": 27096558, "net_profit": 20933026, "operational_expense": 37739745, "product_revenue": 22373402, "quarter": 1, "rd_expense": 8929589, "revenue": 96583845, "salaries_expense": 26919686, "service_revenue": 74210443 }, { "depreciation": 3702377, "expenses": 71052323, "income_tax": 7929777, "marketing_expense": 13768725, "net_income": 28052384, "net_profit": 20122607, "operational_expense": 36392564, "product_revenue": 28678245, "quarter": 2, "rd_expense": 12367574, "revenue": 99104707, "salaries_expense": 23898285, "service_revenue": 70426462 }, { "depreciation": 6886149, "expenses": 72652607, "income_tax": 7439191, "marketing_expense": 13497499, "net_income": 29038758, "net_profit": 21599567, "operational_expense": 40515578, "product_revenue": 35712986, "quarter": 3, "rd_expense": 14488220, "revenue": 101691365, "salaries_expense": 32428898, "service_revenue": 65978379 }, { "depreciation": 5061233, "expenses": 74288935, "income_tax": 7472837, "marketing_expense": 13194547, "net_income": 30056601, "net_profit": 22583764, "operational_expense": 48028327, "product_revenue": 32731608, "quarter": 4, "rd_expense": 11157574, "revenue": 104345536, "salaries_expense": 34565266, "service_revenue": 71613928 } ], "market_conditions": { "gdp_growth": [ 0.01277510456741267, 0.020417956285541453, 0.020162669292118903, 0.02434719011535142 ], "inflation_rate": [ 0.013049282675187375, 0.011879207529471521, 0.01849665613564439, 0.011897570449332743 ], "interest_rate": [ 0.02925603724062859, 0.021607460429379534, 0.021030788428614913, 0.021690818559259632 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2007, "industry": "Advertising", "location": "Christianside", "name": "Cummings-Riley", "num_employees": 755, "region": "Latin America", "revenue_size": "Large", "website": "www.cummings-riley.com" }

[ { "advertising_kpis": [ { "average_project_size": 136297, "billable_hours_per_employee": 149, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 118429680, "net_revenue": 99431887, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 131698 }, { "average_project_size": 159410, "billable_hours_per_employee": 159, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 117466168, "net_revenue": 103946588, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 137678 }, { "average_project_size": 132082, "billable_hours_per_employee": 140, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 123719571, "net_revenue": 108666279, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 143929 }, { "average_project_size": 154001, "billable_hours_per_employee": 135, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 132505872, "net_revenue": 113600267, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 150464 } ], "balance_sheet": [ { "assets": 107136771, "current_assets": 37834928, "current_liabilities": 31798591, "equity": 68747597, "fixed_assets": 69301843, "liabilities": 55809657, "long_term_liabilities": 24011066, "quarter": 1 }, { "assets": 108575662, "current_assets": 38247513, "current_liabilities": 22565665, "equity": 70832561, "fixed_assets": 70328149, "liabilities": 56266043, "long_term_liabilities": 33700378, "quarter": 2 }, { "assets": 110033877, "current_assets": 54057788, "current_liabilities": 30354002, "equity": 70944452, "fixed_assets": 55976089, "liabilities": 56726162, "long_term_liabilities": 26372160, "quarter": 3 }, { "assets": 111511677, "current_assets": 40906725, "current_liabilities": 24261237, "equity": 73916639, "fixed_assets": 70604952, "liabilities": 57190044, "long_term_liabilities": 32928807, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19978, "financing_cash_flow": 27526, "investing_cash_flow": -144530, "net_cash_flow": 22850816, "operating_cash_flow": 22873994, "quarter": 1 }, { "change_in_working_capital": 36171, "financing_cash_flow": 122338, "investing_cash_flow": -370942, "net_cash_flow": 22135524, "operating_cash_flow": 22586786, "quarter": 2 }, { "change_in_working_capital": -87524, "financing_cash_flow": 153389, "investing_cash_flow": -342430, "net_cash_flow": 22114682, "operating_cash_flow": 22286899, "quarter": 3 }, { "change_in_working_capital": -61100, "financing_cash_flow": 78497, "investing_cash_flow": -221688, "net_cash_flow": 25441345, "operating_cash_flow": 25399810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9280836641977944, "current_ratio": 1.1898303292746524, "debt_to_equity_ratio": 0.8118052038967994, "profit_margin": 0.1752001649128916, "quarter": 1, "return_on_assets": 0.16260041102041428, "return_on_equity": 0.25339770057708344 }, { "asset_turnover_ratio": 0.9573654545159486, "current_ratio": 1.694942870063878, "debt_to_equity_ratio": 0.7943527977196815, "profit_margin": 0.17819672926638053, "quarter": 2, "return_on_assets": 0.17059939270736382, "return_on_equity": 0.2615032089549889 }, { "asset_turnover_ratio": 0.9875711186655725, "current_ratio": 1.7809113934959877, "debt_to_equity_ratio": 0.7995855969117923, "profit_margin": 0.16230183974552032, "quarter": 3, "return_on_assets": 0.16028460943896397, "return_on_equity": 0.24859924212255527 }, { "asset_turnover_ratio": 1.0187297873746441, "current_ratio": 1.6860939530824417, "debt_to_equity_ratio": 0.7737100167663197, "profit_margin": 0.172490844585779, "quarter": 4, "return_on_assets": 0.17572156142894343, "return_on_equity": 0.26509600903255354 } ], "income_statement": [ { "depreciation": 5453511, "expenses": 76970876, "income_tax": 5040528, "marketing_expense": 12363889, "net_income": 22461011, "net_profit": 17420483, "operational_expense": 39583109, "product_revenue": 20094767, "quarter": 1, "rd_expense": 12013880, "revenue": 99431887, "salaries_expense": 28594914, "service_revenue": 79337120 }, { "depreciation": 4063844, "expenses": 80711600, "income_tax": 4712046, "marketing_expense": 14572431, "net_income": 23234988, "net_profit": 18522942, "operational_expense": 42651967, "product_revenue": 29843927, "quarter": 2, "rd_expense": 14235145, "revenue": 103946588, "salaries_expense": 31023307, "service_revenue": 74102661 }, { "depreciation": 4650162, "expenses": 84634122, "income_tax": 6395420, "marketing_expense": 9779322, "net_income": 24032157, "net_profit": 17636737, "operational_expense": 49605309, "product_revenue": 21886496, "quarter": 3, "rd_expense": 12602612, "revenue": 108666279, "salaries_expense": 31013827, "service_revenue": 86779783 }, { "depreciation": 5804804, "expenses": 88747274, "income_tax": 5257987, "marketing_expense": 16500662, "net_income": 24852993, "net_profit": 19595006, "operational_expense": 45758233, "product_revenue": 42814065, "quarter": 4, "rd_expense": 9063985, "revenue": 113600267, "salaries_expense": 37700889, "service_revenue": 70786202 } ], "market_conditions": { "gdp_growth": [ -0.01736807763746171, -0.014680915229041486, -0.009008986699391616, -0.02191621614016666 ], "inflation_rate": [ 0.023350689719440695, 0.019626723698499524, 0.017302774808250536, 0.025686302129747835 ], "interest_rate": [ 0.05195413738011814, 0.055845369081444565, 0.05580084225194127, 0.05785931163141402 ], "year": 2007 }, "random_event": { "description": "Cummings-Riley Introduction of New Service in 2007", "impact": -0.06, "type": "Introduction of New Service" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 146783, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 94711818, "net_revenue": 74522157, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 98705 }, { "average_project_size": 177871, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 93006807, "net_revenue": 75710495, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 100279 }, { "average_project_size": 172380, "billable_hours_per_employee": 160, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 90927068, "net_revenue": 76917782, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 101878 }, { "average_project_size": 182162, "billable_hours_per_employee": 85, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 97085362, "net_revenue": 78144322, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 103502 } ], "balance_sheet": [ { "assets": 89726071, "current_assets": 42187028, "current_liabilities": 22989904, "equity": 54045830, "fixed_assets": 47539043, "liabilities": 51693626, "long_term_liabilities": 28703722, "quarter": 1 }, { "assets": 91316616, "current_assets": 30028902, "current_liabilities": 22930259, "equity": 55721566, "fixed_assets": 61287714, "liabilities": 52207198, "long_term_liabilities": 29276939, "quarter": 2 }, { "assets": 92935356, "current_assets": 34441604, "current_liabilities": 30955812, "equity": 56537890, "fixed_assets": 58493752, "liabilities": 52725872, "long_term_liabilities": 21770060, "quarter": 3 }, { "assets": 94582791, "current_assets": 43858708, "current_liabilities": 31532062, "equity": 57440008, "fixed_assets": 50724083, "liabilities": 53249699, "long_term_liabilities": 21717637, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32647, "financing_cash_flow": 71857, "investing_cash_flow": -311612, "net_cash_flow": 20025327, "operating_cash_flow": 20565494, "quarter": 1 }, { "change_in_working_capital": -52995, "financing_cash_flow": -108744, "investing_cash_flow": -371887, "net_cash_flow": 21069411, "operating_cash_flow": 21423819, "quarter": 2 }, { "change_in_working_capital": 21617, "financing_cash_flow": 129483, "investing_cash_flow": -426697, "net_cash_flow": 19515984, "operating_cash_flow": 20015766, "quarter": 3 }, { "change_in_working_capital": -53431, "financing_cash_flow": -133336, "investing_cash_flow": -122051, "net_cash_flow": 19471215, "operating_cash_flow": 20127169, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.830551880511964, "current_ratio": 1.8350241044938682, "debt_to_equity_ratio": 0.956477604285104, "profit_margin": 0.2148808575146315, "quarter": 1, "return_on_assets": 0.1784697002948006, "return_on_equity": 0.29629270195313867 }, { "asset_turnover_ratio": 0.8290987808834265, "current_ratio": 1.3095753519399846, "debt_to_equity_ratio": 0.9369298414908153, "profit_margin": 0.21941671362735113, "quarter": 2, "return_on_assets": 0.18191812977388475, "return_on_equity": 0.29812780207936007 }, { "asset_turnover_ratio": 0.8276482203393076, "current_ratio": 1.112605413161186, "debt_to_equity_ratio": 0.9325758708009797, "profit_margin": 0.2122838903493083, "quarter": 3, "return_on_assets": 0.17569638405430976, "return_on_equity": 0.2888046582566134 }, { "asset_turnover_ratio": 0.8262002122563712, "current_ratio": 1.3909241964575612, "debt_to_equity_ratio": 0.9270489481825978, "profit_margin": 0.20611754747836958, "quarter": 4, "return_on_assets": 0.17029436147639163, "return_on_equity": 0.2804128439536429 } ], "income_statement": [ { "depreciation": 4552109, "expenses": 53524047, "income_tax": 4984725, "marketing_expense": 5758105, "net_income": 20998110, "net_profit": 16013385, "operational_expense": 34761164, "product_revenue": 26784821, "quarter": 1, "rd_expense": 5928716, "revenue": 74522157, "salaries_expense": 26756438, "service_revenue": 47737336 }, { "depreciation": 4811671, "expenses": 54119208, "income_tax": 4979139, "marketing_expense": 6404702, "net_income": 21591287, "net_profit": 16612148, "operational_expense": 27107160, "product_revenue": 24038470, "quarter": 2, "rd_expense": 8530584, "revenue": 75710495, "salaries_expense": 26962419, "service_revenue": 51672025 }, { "depreciation": 3687360, "expenses": 54720988, "income_tax": 5868388, "marketing_expense": 8497875, "net_income": 22196794, "net_profit": 16328406, "operational_expense": 29100839, "product_revenue": 19313000, "quarter": 3, "rd_expense": 5546344, "revenue": 76917782, "salaries_expense": 18084413, "service_revenue": 57604782 }, { "depreciation": 4020253, "expenses": 55329459, "income_tax": 6707947, "marketing_expense": 6406997, "net_income": 22814863, "net_profit": 16106916, "operational_expense": 31765488, "product_revenue": 23750821, "quarter": 4, "rd_expense": 9936855, "revenue": 78144322, "salaries_expense": 24678382, "service_revenue": 54393501 } ], "market_conditions": { "gdp_growth": [ -0.00019198671118759135, -0.0007842408134909312, -0.00495081997989461, -0.012469477157734568 ], "inflation_rate": [ 0.03777524085039654, 0.03626716030402837, 0.03512971099572343, 0.038243089660498664 ], "interest_rate": [ 0.04786841332941859, 0.04398932190271973, 0.04082842005976523, 0.048077987148026816 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 84988, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 53107189, "net_revenue": 48196730, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 63837 }, { "average_project_size": 142378, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 55820836, "net_revenue": 50140403, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 66411 }, { "average_project_size": 138808, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 57659994, "net_revenue": 52162460, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 69089 }, { "average_project_size": 98355, "billable_hours_per_employee": 115, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 60367881, "net_revenue": 54266063, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 71876 } ], "balance_sheet": [ { "assets": 67028867, "current_assets": 25298440, "current_liabilities": 13760414, "equity": 43600911, "fixed_assets": 41730427, "liabilities": 31163064, "long_term_liabilities": 17402650, "quarter": 1 }, { "assets": 68378503, "current_assets": 24019487, "current_liabilities": 17665700, "equity": 44647206, "fixed_assets": 44359016, "liabilities": 31693538, "long_term_liabilities": 14027838, "quarter": 2 }, { "assets": 69755314, "current_assets": 32527697, "current_liabilities": 13194802, "equity": 45454103, "fixed_assets": 37227617, "liabilities": 32233042, "long_term_liabilities": 19038240, "quarter": 3 }, { "assets": 71159848, "current_assets": 21644159, "current_liabilities": 15021210, "equity": 46546145, "fixed_assets": 49515689, "liabilities": 32781729, "long_term_liabilities": 17760519, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18959, "financing_cash_flow": -25396, "investing_cash_flow": -356184, "net_cash_flow": 9801935, "operating_cash_flow": 10055346, "quarter": 1 }, { "change_in_working_capital": -55160, "financing_cash_flow": 93311, "investing_cash_flow": -133484, "net_cash_flow": 11222585, "operating_cash_flow": 11715974, "quarter": 2 }, { "change_in_working_capital": -20315, "financing_cash_flow": 115770, "investing_cash_flow": -275806, "net_cash_flow": 10807860, "operating_cash_flow": 11094588, "quarter": 3 }, { "change_in_working_capital": 67114, "financing_cash_flow": -173775, "investing_cash_flow": -335331, "net_cash_flow": 12413669, "operating_cash_flow": 12369371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7190443782974879, "current_ratio": 1.8384941034477595, "debt_to_equity_ratio": 0.7147342403006213, "profit_margin": 0.16049030712249565, "quarter": 1, "return_on_assets": 0.11539965310766778, "return_on_equity": 0.17740702711463988 }, { "asset_turnover_ratio": 0.7332772845290281, "current_ratio": 1.3596680007019253, "debt_to_equity_ratio": 0.7098661000197862, "profit_margin": 0.15879890315201495, "quarter": 2, "return_on_assets": 0.11644362848949764, "return_on_equity": 0.17833682582511434 }, { "asset_turnover_ratio": 0.7477919173297679, "current_ratio": 2.4651902317291308, "debt_to_equity_ratio": 0.7091338267086692, "profit_margin": 0.1520601405685238, "quarter": 3, "return_on_assets": 0.11370934406517043, "return_on_equity": 0.17450198060227917 }, { "asset_turnover_ratio": 0.7625938577046989, "current_ratio": 1.4409064915542755, "debt_to_equity_ratio": 0.7042845116389338, "profit_margin": 0.15051812400689543, "quarter": 4, "return_on_assets": 0.11478419684089264, "return_on_equity": 0.1754823304916014 } ], "income_statement": [ { "depreciation": 2320238, "expenses": 38416299, "income_tax": 2045323, "marketing_expense": 5031701, "net_income": 9780431, "net_profit": 7735108, "operational_expense": 26604531, "product_revenue": 11375998, "quarter": 1, "rd_expense": 7252865, "revenue": 48196730, "salaries_expense": 13254482, "service_revenue": 36820732 }, { "depreciation": 3753733, "expenses": 40126019, "income_tax": 2052143, "marketing_expense": 5654418, "net_income": 10014384, "net_profit": 7962241, "operational_expense": 27619312, "product_revenue": 18911593, "quarter": 2, "rd_expense": 6143035, "revenue": 50140403, "salaries_expense": 15305392, "service_revenue": 31228810 }, { "depreciation": 3162757, "expenses": 41911831, "income_tax": 2318798, "marketing_expense": 8240325, "net_income": 10250629, "net_profit": 7931831, "operational_expense": 24399385, "product_revenue": 18103022, "quarter": 3, "rd_expense": 5397473, "revenue": 52162460, "salaries_expense": 17804875, "service_revenue": 34059438 }, { "depreciation": 4201345, "expenses": 43777121, "income_tax": 2320916, "marketing_expense": 5143372, "net_income": 10488942, "net_profit": 8168026, "operational_expense": 25955564, "product_revenue": 20630722, "quarter": 4, "rd_expense": 5493650, "revenue": 54266063, "salaries_expense": 21614055, "service_revenue": 33635341 } ], "market_conditions": { "gdp_growth": [ 0.0036880859513420076, 0.01639483769720043, 0.001983890647691126, -0.0012678183877050768 ], "inflation_rate": [ 0.038501857486751945, 0.030689517390517767, 0.03052857927444623, 0.031108677884052624 ], "interest_rate": [ 0.042707084336757545, 0.04107608845621992, 0.04287717874086081, 0.03602620281179036 ], "year": 2009 }, "random_event": { "description": "Cummings-Riley Introduction of New Service in 2009", "impact": 0.1, "type": "Introduction of New Service" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 151075, "billable_hours_per_employee": 84, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 79380840, "net_revenue": 62785092, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 83159 }, { "average_project_size": 188444, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 74413792, "net_revenue": 64497657, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 85427 }, { "average_project_size": 168788, "billable_hours_per_employee": 124, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 83841911, "net_revenue": 66256936, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 87758 }, { "average_project_size": 168835, "billable_hours_per_employee": 147, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 80502306, "net_revenue": 68064202, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 90151 } ], "balance_sheet": [ { "assets": 80284815, "current_assets": 35717314, "current_liabilities": 24017079, "equity": 55157600, "fixed_assets": 44567501, "liabilities": 43169378, "long_term_liabilities": 19152299, "quarter": 1 }, { "assets": 82330921, "current_assets": 31664170, "current_liabilities": 19078190, "equity": 56231424, "fixed_assets": 50666751, "liabilities": 43841123, "long_term_liabilities": 24762933, "quarter": 2 }, { "assets": 84429173, "current_assets": 39915655, "current_liabilities": 22950471, "equity": 56803741, "fixed_assets": 44513518, "liabilities": 44523321, "long_term_liabilities": 21572850, "quarter": 3 }, { "assets": 86580901, "current_assets": 28228516, "current_liabilities": 18721595, "equity": 58778767, "fixed_assets": 58352385, "liabilities": 45216134, "long_term_liabilities": 26494539, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56550, "financing_cash_flow": -22997, "investing_cash_flow": -392555, "net_cash_flow": 21471348, "operating_cash_flow": 22002454, "quarter": 1 }, { "change_in_working_capital": 52565, "financing_cash_flow": 83642, "investing_cash_flow": -173257, "net_cash_flow": 20970125, "operating_cash_flow": 21171191, "quarter": 2 }, { "change_in_working_capital": 9464, "financing_cash_flow": -84001, "investing_cash_flow": -183288, "net_cash_flow": 19024259, "operating_cash_flow": 19110473, "quarter": 3 }, { "change_in_working_capital": -30739, "financing_cash_flow": -77171, "investing_cash_flow": -476820, "net_cash_flow": 21250192, "operating_cash_flow": 21457002, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7820294784262752, "current_ratio": 1.487163114215513, "debt_to_equity_ratio": 0.7826551191494916, "profit_margin": 0.2873638060449127, "quarter": 1, "return_on_assets": 0.2247269673598924, "return_on_equity": 0.3271020312703961 }, { "asset_turnover_ratio": 0.7833953053920045, "current_ratio": 1.6597051397433404, "debt_to_equity_ratio": 0.7796552155606089, "profit_margin": 0.2750739612138159, "quarter": 2, "return_on_assets": 0.2154916498504857, "return_on_equity": 0.31551087875704514 }, { "asset_turnover_ratio": 0.7847635319133115, "current_ratio": 1.7392085330187776, "debt_to_equity_ratio": 0.7838096614094484, "profit_margin": 0.2550357746696889, "quarter": 3, "return_on_assets": 0.20014277529403254, "return_on_equity": 0.2974784530476611 }, { "asset_turnover_ratio": 0.7861341382899215, "current_ratio": 1.5078050775054155, "debt_to_equity_ratio": 0.7692596545960211, "profit_margin": 0.2558466784051916, "quarter": 4, "return_on_assets": 0.20112980806240396, "return_on_equity": 0.2962634449273153 } ], "income_statement": [ { "depreciation": 3960291, "expenses": 40006368, "income_tax": 4736561, "marketing_expense": 4315250, "net_income": 22778724, "net_profit": 18042163, "operational_expense": 24384884, "product_revenue": 17331277, "quarter": 1, "rd_expense": 4518160, "revenue": 62785092, "salaries_expense": 17134511, "service_revenue": 45453815 }, { "depreciation": 3429565, "expenses": 41196497, "income_tax": 5559534, "marketing_expense": 6656062, "net_income": 23301160, "net_profit": 17741626, "operational_expense": 28195570, "product_revenue": 18261680, "quarter": 2, "rd_expense": 6065468, "revenue": 64497657, "salaries_expense": 19542743, "service_revenue": 46235977 }, { "depreciation": 2212584, "expenses": 42422032, "income_tax": 6937015, "marketing_expense": 4465061, "net_income": 23834904, "net_profit": 16897889, "operational_expense": 27336283, "product_revenue": 22634199, "quarter": 3, "rd_expense": 6353376, "revenue": 66256936, "salaries_expense": 15932204, "service_revenue": 43622737 }, { "depreciation": 4043002, "expenses": 43684024, "income_tax": 6966178, "marketing_expense": 4983504, "net_income": 24380178, "net_profit": 17414000, "operational_expense": 28858167, "product_revenue": 19870483, "quarter": 4, "rd_expense": 7918337, "revenue": 68064202, "salaries_expense": 19065478, "service_revenue": 48193719 } ], "market_conditions": { "gdp_growth": [ -0.018043253142525466, -0.010715440463768515, -0.028124294166915344, -0.015161477137072117 ], "inflation_rate": [ 0.0208752686175395, 0.02263377568552261, 0.022951522726722254, 0.01930897592082441 ], "interest_rate": [ 0.0511502323349905, 0.047933893140610646, 0.04844719033392399, 0.049014615313625116 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 128020, "billable_hours_per_employee": 120, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 49814562, "net_revenue": 42919123, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 56847 }, { "average_project_size": 61350, "billable_hours_per_employee": 135, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 48614792, "net_revenue": 43762788, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 57964 }, { "average_project_size": 70897, "billable_hours_per_employee": 149, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 53772130, "net_revenue": 44623037, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 59103 }, { "average_project_size": 78192, "billable_hours_per_employee": 109, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 56852139, "net_revenue": 45500196, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 60265 } ], "balance_sheet": [ { "assets": 56429309, "current_assets": 25695065, "current_liabilities": 18436896, "equity": 31111223, "fixed_assets": 30734244, "liabilities": 32239537, "long_term_liabilities": 13802641, "quarter": 1 }, { "assets": 58203634, "current_assets": 21901309, "current_liabilities": 16502992, "equity": 32303368, "fixed_assets": 36302325, "liabilities": 32520340, "long_term_liabilities": 16017348, "quarter": 2 }, { "assets": 60033750, "current_assets": 25924908, "current_liabilities": 17225959, "equity": 34073762, "fixed_assets": 34108842, "liabilities": 32803589, "long_term_liabilities": 15577630, "quarter": 3 }, { "assets": 61921411, "current_assets": 28345733, "current_liabilities": 19005385, "equity": 35691506, "fixed_assets": 33575678, "liabilities": 33089305, "long_term_liabilities": 14083920, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28632, "financing_cash_flow": -131255, "investing_cash_flow": -344984, "net_cash_flow": 9272060, "operating_cash_flow": 9569836, "quarter": 1 }, { "change_in_working_capital": -40793, "financing_cash_flow": 32869, "investing_cash_flow": -132207, "net_cash_flow": 8862683, "operating_cash_flow": 8958897, "quarter": 2 }, { "change_in_working_capital": -48349, "financing_cash_flow": 64940, "investing_cash_flow": -422305, "net_cash_flow": 9162157, "operating_cash_flow": 9011665, "quarter": 3 }, { "change_in_working_capital": 84656, "financing_cash_flow": 32699, "investing_cash_flow": -275526, "net_cash_flow": 8917619, "operating_cash_flow": 9079492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7605821116824237, "current_ratio": 1.393676299958518, "debt_to_equity_ratio": 1.036267105282232, "profit_margin": 0.1612672980293656, "quarter": 1, "return_on_assets": 0.12265702208049367, "return_on_equity": 0.22247441060095902 }, { "asset_turnover_ratio": 0.7518909901742561, "current_ratio": 1.3271114110701865, "debt_to_equity_ratio": 1.006716699014171, "profit_margin": 0.15127176083936883, "quarter": 2, "return_on_assets": 0.11373987404291629, "return_on_equity": 0.20493448237347883 }, { "asset_turnover_ratio": 0.7432991775459638, "current_ratio": 1.5049906945674258, "debt_to_equity_ratio": 0.9627228422855099, "profit_margin": 0.15336475193295337, "quarter": 3, "return_on_assets": 0.113995893976305, "return_on_equity": 0.20084665144987512 }, { "asset_turnover_ratio": 0.7348055424641405, "current_ratio": 1.4914579736216866, "debt_to_equity_ratio": 0.9270918688608993, "profit_margin": 0.1507553945481905, "quarter": 4, "return_on_assets": 0.11077589947037868, "return_on_equity": 0.1921857822418589 } ], "income_statement": [ { "depreciation": 2648385, "expenses": 33711889, "income_tax": 2285783, "marketing_expense": 4143052, "net_income": 9207234, "net_profit": 6921451, "operational_expense": 17920644, "product_revenue": 14548350, "quarter": 1, "rd_expense": 4992563, "revenue": 42919123, "salaries_expense": 12682706, "service_revenue": 28370773 }, { "depreciation": 2338823, "expenses": 34601082, "income_tax": 2541632, "marketing_expense": 6003768, "net_income": 9161706, "net_profit": 6620074, "operational_expense": 19864595, "product_revenue": 14518617, "quarter": 2, "rd_expense": 4454502, "revenue": 43762788, "salaries_expense": 15889952, "service_revenue": 29244171 }, { "depreciation": 2168064, "expenses": 35513728, "income_tax": 2265708, "marketing_expense": 4707010, "net_income": 9109309, "net_profit": 6843601, "operational_expense": 22157811, "product_revenue": 13214136, "quarter": 3, "rd_expense": 6266555, "revenue": 44623037, "salaries_expense": 10832367, "service_revenue": 31408901 }, { "depreciation": 2220092, "expenses": 36450447, "income_tax": 2190349, "marketing_expense": 4397738, "net_income": 9049749, "net_profit": 6859400, "operational_expense": 18422745, "product_revenue": 12238468, "quarter": 4, "rd_expense": 6146552, "revenue": 45500196, "salaries_expense": 15715457, "service_revenue": 33261728 } ], "market_conditions": { "gdp_growth": [ 0.008491887282516573, 0.012399433734975493, -0.001889792734917386, 0.0013737814230998097 ], "inflation_rate": [ 0.03290314561353655, 0.03042960679911966, 0.026370745317192315, 0.032658658945587185 ], "interest_rate": [ 0.03965263711455217, 0.04921456650746196, 0.041630418790267056, 0.04869340758496758 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 78595, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 58517048, "net_revenue": 45917414, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 60818 }, { "average_project_size": 136657, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 57469764, "net_revenue": 48102745, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 63712 }, { "average_project_size": 54385, "billable_hours_per_employee": 141, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 58443798, "net_revenue": 50392082, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 66744 }, { "average_project_size": 128560, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 67253291, "net_revenue": 52790375, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 69921 } ], "balance_sheet": [ { "assets": 58116771, "current_assets": 27583317, "current_liabilities": 14775077, "equity": 40030895, "fixed_assets": 30533454, "liabilities": 25223239, "long_term_liabilities": 10448162, "quarter": 1 }, { "assets": 59420709, "current_assets": 25044496, "current_liabilities": 12009341, "equity": 41297197, "fixed_assets": 34376213, "liabilities": 25444459, "long_term_liabilities": 13435118, "quarter": 2 }, { "assets": 60753902, "current_assets": 24926036, "current_liabilities": 10933408, "equity": 43250642, "fixed_assets": 35827866, "liabilities": 25667618, "long_term_liabilities": 14734210, "quarter": 3 }, { "assets": 62117007, "current_assets": 21728700, "current_liabilities": 12949556, "equity": 44089388, "fixed_assets": 40388307, "liabilities": 25892735, "long_term_liabilities": 12943179, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73258, "financing_cash_flow": -52953, "investing_cash_flow": -326058, "net_cash_flow": 9376169, "operating_cash_flow": 9727475, "quarter": 1 }, { "change_in_working_capital": 47171, "financing_cash_flow": 125627, "investing_cash_flow": -296341, "net_cash_flow": 10127542, "operating_cash_flow": 10392460, "quarter": 2 }, { "change_in_working_capital": 9927, "financing_cash_flow": 131475, "investing_cash_flow": -229831, "net_cash_flow": 10084913, "operating_cash_flow": 10274416, "quarter": 3 }, { "change_in_working_capital": 99165, "financing_cash_flow": 12992, "investing_cash_flow": -220557, "net_cash_flow": 11377325, "operating_cash_flow": 11728199, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.790088871248542, "current_ratio": 1.8668814382490189, "debt_to_equity_ratio": 0.6300943059104724, "profit_margin": 0.1554391325260608, "quarter": 1, "return_on_assets": 0.12281072876536792, "return_on_equity": 0.17829636334636034 }, { "asset_turnover_ratio": 0.8095282908859267, "current_ratio": 2.0854180091980066, "debt_to_equity_ratio": 0.6161304119502348, "profit_margin": 0.1521939548356336, "quarter": 2, "return_on_assets": 0.12320531214126038, "return_on_equity": 0.17727467072402034 }, { "asset_turnover_ratio": 0.8294460164879616, "current_ratio": 2.2798047964550485, "debt_to_equity_ratio": 0.5934621271055353, "profit_margin": 0.16201668349404574, "quarter": 3, "return_on_assets": 0.13438409272872712, "return_on_equity": 0.18876848117075348 }, { "asset_turnover_ratio": 0.8498538089576659, "current_ratio": 1.6779494215863462, "debt_to_equity_ratio": 0.5872781677078394, "profit_margin": 0.1489876895172652, "quarter": 4, "return_on_assets": 0.12661775542404996, "return_on_equity": 0.17839022850578012 } ], "income_statement": [ { "depreciation": 2590112, "expenses": 36350956, "income_tax": 2429095, "marketing_expense": 4328161, "net_income": 9566458, "net_profit": 7137363, "operational_expense": 18349606, "product_revenue": 16805437, "quarter": 1, "rd_expense": 5613943, "revenue": 45917414, "salaries_expense": 13412102, "service_revenue": 29111977 }, { "depreciation": 3071513, "expenses": 38112642, "income_tax": 2669156, "marketing_expense": 4390001, "net_income": 9990103, "net_profit": 7320947, "operational_expense": 19382264, "product_revenue": 10608344, "quarter": 2, "rd_expense": 5440652, "revenue": 48102745, "salaries_expense": 18531674, "service_revenue": 37494401 }, { "depreciation": 2110058, "expenses": 39959706, "income_tax": 2268018, "marketing_expense": 5871974, "net_income": 10432376, "net_profit": 8164358, "operational_expense": 25672249, "product_revenue": 17354139, "quarter": 3, "rd_expense": 5911343, "revenue": 50392082, "salaries_expense": 17446168, "service_revenue": 33037943 }, { "depreciation": 3863083, "expenses": 41896284, "income_tax": 3028975, "marketing_expense": 8110117, "net_income": 10894091, "net_profit": 7865116, "operational_expense": 23834098, "product_revenue": 20147863, "quarter": 4, "rd_expense": 6681796, "revenue": 52790375, "salaries_expense": 13968851, "service_revenue": 32642512 } ], "market_conditions": { "gdp_growth": [ -0.008189069587500028, -0.0073711800939831075, -0.011862818689153329, -0.021043718483954296 ], "inflation_rate": [ 0.03300237921294231, 0.02519770799532584, 0.025274431563209437, 0.0240983399308412 ], "interest_rate": [ 0.04188283130852721, 0.045480613504909485, 0.03999164336654568, 0.04114202771479285 ], "year": 2012 }, "random_event": { "description": "Cummings-Riley New Ad Campaign Launch in 2012", "impact": -0.07, "type": "New Ad Campaign Launch" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 134851, "billable_hours_per_employee": 127, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 34094054, "net_revenue": 29660137, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 39285 }, { "average_project_size": 103771, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 36943496, "net_revenue": 30594807, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 40523 }, { "average_project_size": 169786, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 37347083, "net_revenue": 31558931, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 41800 }, { "average_project_size": 193169, "billable_hours_per_employee": 123, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 38305258, "net_revenue": 32553437, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 43117 } ], "balance_sheet": [ { "assets": 44262703, "current_assets": 21838722, "current_liabilities": 8058056, "equity": 29910963, "fixed_assets": 22423981, "liabilities": 19493336, "long_term_liabilities": 11435280, "quarter": 1 }, { "assets": 45779862, "current_assets": 22535256, "current_liabilities": 10586488, "equity": 30943627, "fixed_assets": 23244606, "liabilities": 19992546, "long_term_liabilities": 9406058, "quarter": 2 }, { "assets": 47349023, "current_assets": 23613682, "current_liabilities": 10179308, "equity": 32754415, "fixed_assets": 23735341, "liabilities": 20504540, "long_term_liabilities": 10325232, "quarter": 3 }, { "assets": 48971969, "current_assets": 20331234, "current_liabilities": 11254633, "equity": 33900288, "fixed_assets": 28640735, "liabilities": 21029646, "long_term_liabilities": 9775013, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58516, "financing_cash_flow": 184645, "investing_cash_flow": -105110, "net_cash_flow": 6441111, "operating_cash_flow": 6867560, "quarter": 1 }, { "change_in_working_capital": -50723, "financing_cash_flow": -30243, "investing_cash_flow": -192945, "net_cash_flow": 6939714, "operating_cash_flow": 6878304, "quarter": 2 }, { "change_in_working_capital": -3470, "financing_cash_flow": 67043, "investing_cash_flow": -231190, "net_cash_flow": 7369482, "operating_cash_flow": 7751281, "quarter": 3 }, { "change_in_working_capital": 88448, "financing_cash_flow": 180098, "investing_cash_flow": -294547, "net_cash_flow": 7913243, "operating_cash_flow": 8159683, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6700932159520399, "current_ratio": 2.710172527964561, "debt_to_equity_ratio": 0.6517120829576768, "profit_margin": 0.17335037933236788, "quarter": 1, "return_on_assets": 0.11616091317333241, "return_on_equity": 0.17189670556578202 }, { "asset_turnover_ratio": 0.6683027353817711, "current_ratio": 2.1286810130045017, "debt_to_equity_ratio": 0.6460957534163658, "profit_margin": 0.16853549689004413, "quarter": 2, "return_on_assets": 0.11263273358054246, "return_on_equity": 0.16663563712166 }, { "asset_turnover_ratio": 0.6665170472472051, "current_ratio": 2.319772817562844, "debt_to_equity_ratio": 0.626008432756317, "profit_margin": 0.18726654587888292, "quarter": 3, "return_on_assets": 0.12481634520737629, "return_on_equity": 0.18043161509677397 }, { "asset_turnover_ratio": 0.6647361269055774, "current_ratio": 1.806476852688133, "debt_to_equity_ratio": 0.6203382696925761, "profit_margin": 0.18302107393452802, "quarter": 4, "return_on_assets": 0.12166071982933747, "return_on_equity": 0.17574968684631823 } ], "income_statement": [ { "depreciation": 1725964, "expenses": 22786062, "income_tax": 1732479, "marketing_expense": 3602269, "net_income": 6874075, "net_profit": 5141596, "operational_expense": 14209097, "product_revenue": 10548667, "quarter": 1, "rd_expense": 2835662, "revenue": 29660137, "salaries_expense": 9960105, "service_revenue": 19111470 }, { "depreciation": 1721993, "expenses": 23371231, "income_tax": 2067265, "marketing_expense": 4653066, "net_income": 7223576, "net_profit": 5156311, "operational_expense": 15137267, "product_revenue": 8768922, "quarter": 2, "rd_expense": 3040795, "revenue": 30594807, "salaries_expense": 8203106, "service_revenue": 21825885 }, { "depreciation": 1841349, "expenses": 23971427, "income_tax": 1677572, "marketing_expense": 4482441, "net_income": 7587504, "net_profit": 5909932, "operational_expense": 12344487, "product_revenue": 9624746, "quarter": 3, "rd_expense": 4497704, "revenue": 31558931, "salaries_expense": 10700347, "service_revenue": 21934185 }, { "depreciation": 2201718, "expenses": 24587038, "income_tax": 2008434, "marketing_expense": 3928870, "net_income": 7966399, "net_profit": 5957965, "operational_expense": 17133862, "product_revenue": 11075312, "quarter": 4, "rd_expense": 3960418, "revenue": 32553437, "salaries_expense": 8798305, "service_revenue": 21478125 } ], "market_conditions": { "gdp_growth": [ -0.009411919756421206, 0.007026929680614405, -0.008543273709433105, 0.008638926865623857 ], "inflation_rate": [ 0.03872840021913698, 0.03348665015272374, 0.030611794581419948, 0.032696291956326576 ], "interest_rate": [ 0.040603373746823025, 0.04556151902614929, 0.0438537363286257, 0.04071302702020424 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 124174, "billable_hours_per_employee": 148, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 27636861, "net_revenue": 21854169, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 28946 }, { "average_project_size": 74281, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 29102746, "net_revenue": 22721105, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 30094 }, { "average_project_size": 119670, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 27224230, "net_revenue": 23622433, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 31288 }, { "average_project_size": 80678, "billable_hours_per_employee": 85, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 31884296, "net_revenue": 24559515, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 32529 } ], "balance_sheet": [ { "assets": 26811643, "current_assets": 9200597, "current_liabilities": 5989874, "equity": 19435853, "fixed_assets": 17611046, "liabilities": 10947055, "long_term_liabilities": 4957181, "quarter": 1 }, { "assets": 27263222, "current_assets": 10838778, "current_liabilities": 6422213, "equity": 20011518, "fixed_assets": 16424444, "liabilities": 11078756, "long_term_liabilities": 4656543, "quarter": 2 }, { "assets": 27722408, "current_assets": 11606179, "current_liabilities": 4690656, "equity": 20424646, "fixed_assets": 16116229, "liabilities": 11212042, "long_term_liabilities": 6521386, "quarter": 3 }, { "assets": 28189327, "current_assets": 10269993, "current_liabilities": 5174427, "equity": 20941073, "fixed_assets": 17919334, "liabilities": 11346931, "long_term_liabilities": 6172504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30584, "financing_cash_flow": 5135, "investing_cash_flow": -168322, "net_cash_flow": 4320806, "operating_cash_flow": 4733459, "quarter": 1 }, { "change_in_working_capital": -18418, "financing_cash_flow": -102618, "investing_cash_flow": -283762, "net_cash_flow": 4698705, "operating_cash_flow": 5291792, "quarter": 2 }, { "change_in_working_capital": 22821, "financing_cash_flow": -139341, "investing_cash_flow": -372645, "net_cash_flow": 5392581, "operating_cash_flow": 5532281, "quarter": 3 }, { "change_in_working_capital": 83319, "financing_cash_flow": 36419, "investing_cash_flow": -356331, "net_cash_flow": 5427950, "operating_cash_flow": 5622565, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8150999548964605, "current_ratio": 1.5360251317473457, "debt_to_equity_ratio": 0.5632402652973347, "profit_margin": 0.16341344299112906, "quarter": 1, "return_on_assets": 0.13319829001154462, "return_on_equity": 0.18374624463356456 }, { "asset_turnover_ratio": 0.8333976446364263, "current_ratio": 1.6877014200556724, "debt_to_equity_ratio": 0.5536189708346962, "profit_margin": 0.168435998161181, "quarter": 2, "return_on_assets": 0.14037416413951367, "return_on_equity": 0.19124246346529034 }, { "asset_turnover_ratio": 0.8521061013170285, "current_ratio": 2.4743189438748012, "debt_to_equity_ratio": 0.5489466990027636, "profit_margin": 0.16570181403414289, "quarter": 3, "return_on_assets": 0.14119552673779276, "return_on_equity": 0.19164493719989076 }, { "asset_turnover_ratio": 0.8712345278764548, "current_ratio": 1.98475947191834, "debt_to_equity_ratio": 0.5418505059411235, "profit_margin": 0.16688753829218533, "quarter": 4, "return_on_assets": 0.14539818563245585, "return_on_equity": 0.1957243069636403 } ], "income_statement": [ { "depreciation": 1162194, "expenses": 16865296, "income_tax": 1417608, "marketing_expense": 2227096, "net_income": 4988873, "net_profit": 3571265, "operational_expense": 8585120, "product_revenue": 4405777, "quarter": 1, "rd_expense": 2183000, "revenue": 21854169, "salaries_expense": 7558800, "service_revenue": 17448392 }, { "depreciation": 1464740, "expenses": 17512394, "income_tax": 1381659, "marketing_expense": 2011179, "net_income": 5208711, "net_profit": 3827052, "operational_expense": 11002466, "product_revenue": 8589975, "quarter": 2, "rd_expense": 1793883, "revenue": 22721105, "salaries_expense": 7042382, "service_revenue": 14131130 }, { "depreciation": 1618001, "expenses": 18184321, "income_tax": 1523832, "marketing_expense": 1902056, "net_income": 5438112, "net_profit": 3914280, "operational_expense": 12270405, "product_revenue": 7726968, "quarter": 3, "rd_expense": 2310783, "revenue": 23622433, "salaries_expense": 9056406, "service_revenue": 15895465 }, { "depreciation": 1523888, "expenses": 18882030, "income_tax": 1578808, "marketing_expense": 3131072, "net_income": 5677485, "net_profit": 4098677, "operational_expense": 11014253, "product_revenue": 6707821, "quarter": 4, "rd_expense": 3498695, "revenue": 24559515, "salaries_expense": 5976551, "service_revenue": 17851694 } ], "market_conditions": { "gdp_growth": [ -0.00519754169601656, -0.011730592936329248, -0.01696045726934784, -0.006878550500190437 ], "inflation_rate": [ 0.025170927162470713, 0.028425663825937426, 0.02899780227981238, 0.02671414990984882 ], "interest_rate": [ 0.0449787527750882, 0.044220648689851774, 0.04640872957405419, 0.039829419075829986 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 138904, "billable_hours_per_employee": 89, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 85228865, "net_revenue": 69822509, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 92480 }, { "average_project_size": 84985, "billable_hours_per_employee": 111, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 88412303, "net_revenue": 70402548, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 93248 }, { "average_project_size": 178529, "billable_hours_per_employee": 157, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 89091009, "net_revenue": 70987406, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 94023 }, { "average_project_size": 68074, "billable_hours_per_employee": 99, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 80464348, "net_revenue": 71577123, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 94804 } ], "balance_sheet": [ { "assets": 90174834, "current_assets": 39280674, "current_liabilities": 20734994, "equity": 52137663, "fixed_assets": 50894160, "liabilities": 49367257, "long_term_liabilities": 28632263, "quarter": 1 }, { "assets": 91793164, "current_assets": 38659323, "current_liabilities": 21894805, "equity": 52787332, "fixed_assets": 53133841, "liabilities": 50664938, "long_term_liabilities": 28770133, "quarter": 2 }, { "assets": 93440538, "current_assets": 46243617, "current_liabilities": 30699134, "equity": 51965929, "fixed_assets": 47196921, "liabilities": 51996730, "long_term_liabilities": 21297596, "quarter": 3 }, { "assets": 95117476, "current_assets": 39607272, "current_liabilities": 27149359, "equity": 52905189, "fixed_assets": 55510204, "liabilities": 53363531, "long_term_liabilities": 26214172, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62982, "financing_cash_flow": -91280, "investing_cash_flow": -330866, "net_cash_flow": 14585747, "operating_cash_flow": 14968348, "quarter": 1 }, { "change_in_working_capital": 78343, "financing_cash_flow": -23343, "investing_cash_flow": -208568, "net_cash_flow": 14505087, "operating_cash_flow": 14724248, "quarter": 2 }, { "change_in_working_capital": 29582, "financing_cash_flow": 49917, "investing_cash_flow": -485222, "net_cash_flow": 15586557, "operating_cash_flow": 16054003, "quarter": 3 }, { "change_in_working_capital": -33948, "financing_cash_flow": -132107, "investing_cash_flow": -118745, "net_cash_flow": 14682195, "operating_cash_flow": 14813468, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.774301497466577, "current_ratio": 1.8944145341927758, "debt_to_equity_ratio": 0.9468636329173404, "profit_margin": 0.16226982046720778, "quarter": 1, "return_on_assets": 0.1256457649813916, "return_on_equity": 0.2173109676971904 }, { "asset_turnover_ratio": 0.7669694009022284, "current_ratio": 1.7656847366304473, "debt_to_equity_ratio": 0.9597934974247231, "profit_margin": 0.16560630731717266, "quarter": 2, "return_on_assets": 0.12701497030868225, "return_on_equity": 0.2208693934370466 }, { "asset_turnover_ratio": 0.7597067345652483, "current_ratio": 1.506349234476777, "debt_to_equity_ratio": 1.0005927152769654, "profit_margin": 0.14822517954804545, "quarter": 3, "return_on_assets": 0.11260766713479325, "return_on_equity": 0.20248114875421547 }, { "asset_turnover_ratio": 0.7525128505302222, "current_ratio": 1.4588658244196484, "debt_to_equity_ratio": 1.0086634602137041, "profit_margin": 0.1557934090198065, "quarter": 4, "return_on_assets": 0.11723654231531543, "return_on_equity": 0.21077788796860739 } ], "income_statement": [ { "depreciation": 3638262, "expenses": 54138127, "income_tax": 4354296, "marketing_expense": 10155051, "net_income": 15684382, "net_profit": 11330086, "operational_expense": 29418547, "product_revenue": 23860121, "quarter": 1, "rd_expense": 5594761, "revenue": 69822509, "salaries_expense": 24459324, "service_revenue": 45962388 }, { "depreciation": 3065142, "expenses": 55042619, "income_tax": 3700823, "marketing_expense": 8287954, "net_income": 15359929, "net_profit": 11659106, "operational_expense": 37197926, "product_revenue": 17086485, "quarter": 2, "rd_expense": 6106531, "revenue": 70402548, "salaries_expense": 26788424, "service_revenue": 53316063 }, { "depreciation": 5531882, "expenses": 55962223, "income_tax": 4503062, "marketing_expense": 8719250, "net_income": 15025183, "net_profit": 10522121, "operational_expense": 39166919, "product_revenue": 24141469, "quarter": 3, "rd_expense": 8645885, "revenue": 70987406, "salaries_expense": 23019716, "service_revenue": 46845937 }, { "depreciation": 3662224, "expenses": 56897191, "income_tax": 3528688, "marketing_expense": 8622441, "net_income": 14679932, "net_profit": 11151244, "operational_expense": 33433777, "product_revenue": 19753620, "quarter": 4, "rd_expense": 9725506, "revenue": 71577123, "salaries_expense": 25714045, "service_revenue": 51823503 } ], "market_conditions": { "gdp_growth": [ 0.0031550683824098213, -0.015129719164820202, -0.014885256005051573, -0.014445826780848275 ], "inflation_rate": [ 0.022492439487167185, 0.02759431556982304, 0.026630887396740917, 0.026366770365400805 ], "interest_rate": [ 0.0508228458800377, 0.04789773645862244, 0.04586300093735197, 0.04909271298371462 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 114842, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 30916807, "net_revenue": 27548270, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 36488 }, { "average_project_size": 179902, "billable_hours_per_employee": 123, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 32429631, "net_revenue": 28230835, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 37392 }, { "average_project_size": 161450, "billable_hours_per_employee": 154, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 35634976, "net_revenue": 28930312, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 38318 }, { "average_project_size": 136273, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 32785089, "net_revenue": 29647120, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 39268 } ], "balance_sheet": [ { "assets": 28494991, "current_assets": 13170332, "current_liabilities": 5948175, "equity": 22214021, "fixed_assets": 15324659, "liabilities": 13257097, "long_term_liabilities": 7308922, "quarter": 1 }, { "assets": 29044128, "current_assets": 9726851, "current_liabilities": 6290912, "equity": 23197130, "fixed_assets": 19317277, "liabilities": 13430606, "long_term_liabilities": 7139694, "quarter": 2 }, { "assets": 29603848, "current_assets": 8892035, "current_liabilities": 6389620, "equity": 23572156, "fixed_assets": 20711813, "liabilities": 13606385, "long_term_liabilities": 7216765, "quarter": 3 }, { "assets": 30174354, "current_assets": 11389321, "current_liabilities": 7764567, "equity": 23796893, "fixed_assets": 18785033, "liabilities": 13784465, "long_term_liabilities": 6019898, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90161, "financing_cash_flow": -89595, "investing_cash_flow": -252841, "net_cash_flow": 8218241, "operating_cash_flow": 8263650, "quarter": 1 }, { "change_in_working_capital": -59738, "financing_cash_flow": -81844, "investing_cash_flow": -127450, "net_cash_flow": 8136293, "operating_cash_flow": 8696843, "quarter": 2 }, { "change_in_working_capital": 45740, "financing_cash_flow": -190866, "investing_cash_flow": -307345, "net_cash_flow": 8574719, "operating_cash_flow": 8878465, "quarter": 3 }, { "change_in_working_capital": 88049, "financing_cash_flow": 117211, "investing_cash_flow": -331377, "net_cash_flow": 7924667, "operating_cash_flow": 8568370, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9667758800134382, "current_ratio": 2.214180315811152, "debt_to_equity_ratio": 0.5967896131906961, "profit_margin": 0.25323285273449114, "quarter": 1, "return_on_assets": 0.24481941405070104, "return_on_equity": 0.3140416136277174 }, { "asset_turnover_ratio": 0.9719980231460211, "current_ratio": 1.54617502199999, "debt_to_equity_ratio": 0.5789770544890682, "profit_margin": 0.26862854038855033, "quarter": 2, "return_on_assets": 0.261106410218272, "return_on_equity": 0.32692009744308886 }, { "asset_turnover_ratio": 0.9772483631182001, "current_ratio": 1.3916375308703803, "debt_to_equity_ratio": 0.5772227623132988, "profit_margin": 0.26182548601618955, "quarter": 3, "return_on_assets": 0.2558685276319484, "return_on_equity": 0.3213406953526016 }, { "asset_turnover_ratio": 0.9825270824356339, "current_ratio": 1.4668327287278222, "debt_to_equity_ratio": 0.5792548212071215, "profit_margin": 0.24983890509432283, "quarter": 4, "return_on_assets": 0.24547349050123823, "return_on_equity": 0.3112592891853571 } ], "income_statement": [ { "depreciation": 1287523, "expenses": 17594818, "income_tax": 2977325, "marketing_expense": 2201219, "net_income": 9953452, "net_profit": 6976127, "operational_expense": 11230751, "product_revenue": 7599471, "quarter": 1, "rd_expense": 2740729, "revenue": 27548270, "salaries_expense": 6215455, "service_revenue": 19948799 }, { "depreciation": 1113235, "expenses": 18120086, "income_tax": 2527141, "marketing_expense": 2887703, "net_income": 10110749, "net_profit": 7583608, "operational_expense": 11554259, "product_revenue": 9168312, "quarter": 2, "rd_expense": 2878640, "revenue": 28230835, "salaries_expense": 8626275, "service_revenue": 19062523 }, { "depreciation": 1303772, "expenses": 18661036, "income_tax": 2694583, "marketing_expense": 2762876, "net_income": 10269276, "net_profit": 7574693, "operational_expense": 11974578, "product_revenue": 6637346, "quarter": 3, "rd_expense": 2615907, "revenue": 28930312, "salaries_expense": 7984239, "service_revenue": 22292966 }, { "depreciation": 1161366, "expenses": 19218135, "income_tax": 3021981, "marketing_expense": 3765797, "net_income": 10428985, "net_profit": 7407004, "operational_expense": 12818649, "product_revenue": 6426554, "quarter": 4, "rd_expense": 3805269, "revenue": 29647120, "salaries_expense": 7234230, "service_revenue": 23220566 } ], "market_conditions": { "gdp_growth": [ -0.022122592318308983, -0.013562201209753731, -0.014594813207719536, -0.01338447056478572 ], "inflation_rate": [ 0.036542834706034956, 0.03381218631700458, 0.03973258429836459, 0.039148746555067074 ], "interest_rate": [ 0.04449439361636864, 0.046744158303528856, 0.04950319167266082, 0.04749963545018007 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 1993, "industry": "Advertising", "location": "Aaronview", "name": "Scott-Carr", "num_employees": 792, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.scott-carr.com" }

[ { "advertising_kpis": [ { "average_project_size": 127401, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 3431477, "net_revenue": 2753773, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3477 }, { "average_project_size": 116973, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 3097603, "net_revenue": 2733453, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 3451 }, { "average_project_size": 120217, "billable_hours_per_employee": 127, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 3169125, "net_revenue": 2713283, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3426 }, { "average_project_size": 155721, "billable_hours_per_employee": 143, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 3320878, "net_revenue": 2693262, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 3401 } ], "balance_sheet": [ { "assets": 3941527, "current_assets": 1382330, "current_liabilities": 677090, "equity": 2988164, "fixed_assets": 2559197, "liabilities": 1671660, "long_term_liabilities": 994570, "quarter": 1 }, { "assets": 4057229, "current_assets": 1843624, "current_liabilities": 774042, "equity": 3086192, "fixed_assets": 2213605, "liabilities": 1691421, "long_term_liabilities": 917379, "quarter": 2 }, { "assets": 4176328, "current_assets": 1383706, "current_liabilities": 727713, "equity": 3164571, "fixed_assets": 2792622, "liabilities": 1711415, "long_term_liabilities": 983702, "quarter": 3 }, { "assets": 4298923, "current_assets": 1557297, "current_liabilities": 834347, "equity": 3250564, "fixed_assets": 2741626, "liabilities": 1731646, "long_term_liabilities": 897299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62783, "financing_cash_flow": -145573, "investing_cash_flow": -158184, "net_cash_flow": 396718, "operating_cash_flow": 831243, "quarter": 1 }, { "change_in_working_capital": 99530, "financing_cash_flow": 154784, "investing_cash_flow": -460206, "net_cash_flow": 686273, "operating_cash_flow": 830988, "quarter": 2 }, { "change_in_working_capital": 84449, "financing_cash_flow": -83958, "investing_cash_flow": -216804, "net_cash_flow": 797987, "operating_cash_flow": 856809, "quarter": 3 }, { "change_in_working_capital": 55336, "financing_cash_flow": 12667, "investing_cash_flow": -272720, "net_cash_flow": 596240, "operating_cash_flow": 796895, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.698656383680741, "current_ratio": 2.041574975261782, "debt_to_equity_ratio": 0.5594271264897107, "profit_margin": 0.26084103519062757, "quarter": 1, "return_on_assets": 0.18223825436182475, "return_on_equity": 0.24038071538242212 }, { "asset_turnover_ratio": 0.6737241107169449, "current_ratio": 2.381813906738911, "debt_to_equity_ratio": 0.5480608465059854, "profit_margin": 0.2635435838845592, "quarter": 2, "return_on_assets": 0.17755566668778125, "return_on_equity": 0.23342164064970683 }, { "asset_turnover_ratio": 0.6496814905342684, "current_ratio": 1.9014446629371744, "debt_to_equity_ratio": 0.540804740990169, "profit_margin": 0.25786399723139825, "quarter": 3, "return_on_assets": 0.16752946607641928, "return_on_equity": 0.22109094724055803 }, { "asset_turnover_ratio": 0.62649691562282, "current_ratio": 1.8664860064217885, "debt_to_equity_ratio": 0.532721706140842, "profit_margin": 0.2537023876622475, "quarter": 4, "return_on_assets": 0.15894376335654303, "return_on_equity": 0.21020567507669438 } ], "income_statement": [ { "depreciation": 112946, "expenses": 1794888, "income_tax": 240588, "marketing_expense": 244407, "net_income": 958885, "net_profit": 718297, "operational_expense": 1173517, "product_revenue": 743608, "quarter": 1, "rd_expense": 234739, "revenue": 2753773, "salaries_expense": 611618, "service_revenue": 2010165 }, { "depreciation": 110604, "expenses": 1770363, "income_tax": 242706, "marketing_expense": 217455, "net_income": 963090, "net_profit": 720384, "operational_expense": 1214642, "product_revenue": 1068308, "quarter": 2, "rd_expense": 199859, "revenue": 2733453, "salaries_expense": 668248, "service_revenue": 1665145 }, { "depreciation": 157151, "expenses": 1746173, "income_tax": 267452, "marketing_expense": 324862, "net_income": 967110, "net_profit": 699658, "operational_expense": 1150586, "product_revenue": 690818, "quarter": 3, "rd_expense": 324614, "revenue": 2713283, "salaries_expense": 685822, "service_revenue": 2022465 }, { "depreciation": 113608, "expenses": 1722314, "income_tax": 287661, "marketing_expense": 220779, "net_income": 970948, "net_profit": 683287, "operational_expense": 893815, "product_revenue": 883065, "quarter": 4, "rd_expense": 280918, "revenue": 2693262, "salaries_expense": 619144, "service_revenue": 1810197 } ], "market_conditions": { "gdp_growth": [ 0.05353053845627795, 0.053968092977308486, 0.06286873508986998, 0.04957853058280126 ], "inflation_rate": [ 0.002791605419520233, 0.004176129353195696, 0.007468770773293066, 0.008857054909111359 ], "interest_rate": [ 0.017042419113101615, 0.016022789223058758, 0.017428215908352862, 0.011011857015913028 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 125784, "billable_hours_per_employee": 146, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 3432902, "net_revenue": 2945866, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 3720 }, { "average_project_size": 146651, "billable_hours_per_employee": 82, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 3503875, "net_revenue": 2923410, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 3691 }, { "average_project_size": 120906, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 3589045, "net_revenue": 2901126, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3663 }, { "average_project_size": 114917, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 3650996, "net_revenue": 2879012, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 3635 } ], "balance_sheet": [ { "assets": 3969047, "current_assets": 1437065, "current_liabilities": 911805, "equity": 2575091, "fixed_assets": 2531982, "liabilities": 2055181, "long_term_liabilities": 1143376, "quarter": 1 }, { "assets": 4024478, "current_assets": 1471076, "current_liabilities": 1050940, "equity": 2556841, "fixed_assets": 2553402, "liabilities": 2102888, "long_term_liabilities": 1051948, "quarter": 2 }, { "assets": 4080683, "current_assets": 1660782, "current_liabilities": 1259994, "equity": 2647255, "fixed_assets": 2419901, "liabilities": 2151702, "long_term_liabilities": 891708, "quarter": 3 }, { "assets": 4137672, "current_assets": 1275511, "current_liabilities": 910056, "equity": 2648552, "fixed_assets": 2862161, "liabilities": 2201649, "long_term_liabilities": 1291593, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92929, "financing_cash_flow": 166141, "investing_cash_flow": -237704, "net_cash_flow": 582511, "operating_cash_flow": 820820, "quarter": 1 }, { "change_in_working_capital": -29136, "financing_cash_flow": 83625, "investing_cash_flow": -444481, "net_cash_flow": 437866, "operating_cash_flow": 759910, "quarter": 2 }, { "change_in_working_capital": 42916, "financing_cash_flow": 128618, "investing_cash_flow": -200445, "net_cash_flow": 715020, "operating_cash_flow": 869087, "quarter": 3 }, { "change_in_working_capital": 18583, "financing_cash_flow": 43755, "investing_cash_flow": -416104, "net_cash_flow": 454208, "operating_cash_flow": 861918, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7422099058035846, "current_ratio": 1.5760661544957528, "debt_to_equity_ratio": 0.7981003389783118, "profit_margin": 0.22445861420716354, "quarter": 1, "return_on_assets": 0.16659540690750196, "return_on_equity": 0.2567773333058909 }, { "asset_turnover_ratio": 0.7264072508285546, "current_ratio": 1.399771633014254, "debt_to_equity_ratio": 0.8224555222636057, "profit_margin": 0.21729794999675037, "quarter": 2, "return_on_assets": 0.15784680646782018, "return_on_equity": 0.24845150715277173 }, { "asset_turnover_ratio": 0.7109412811531794, "current_ratio": 1.3180872289868046, "debt_to_equity_ratio": 0.8128049621211406, "profit_margin": 0.24758455854726752, "quarter": 3, "return_on_assets": 0.17601808324733875, "return_on_equity": 0.2713278471473281 }, { "asset_turnover_ratio": 0.695804790713232, "current_ratio": 1.4015741888411262, "debt_to_equity_ratio": 0.8312651592266265, "profit_margin": 0.24749080587368166, "quarter": 4, "return_on_assets": 0.1722052883843862, "return_on_equity": 0.269025867719418 } ], "income_statement": [ { "depreciation": 159595, "expenses": 2034805, "income_tax": 249836, "marketing_expense": 207687, "net_income": 911061, "net_profit": 661225, "operational_expense": 1043734, "product_revenue": 927410, "quarter": 1, "rd_expense": 238321, "revenue": 2945866, "salaries_expense": 934031, "service_revenue": 2018456 }, { "depreciation": 124659, "expenses": 2018460, "income_tax": 269699, "marketing_expense": 375568, "net_income": 904950, "net_profit": 635251, "operational_expense": 1290370, "product_revenue": 697991, "quarter": 2, "rd_expense": 258039, "revenue": 2923410, "salaries_expense": 716854, "service_revenue": 2225419 }, { "depreciation": 150813, "expenses": 2002246, "income_tax": 180606, "marketing_expense": 320532, "net_income": 898880, "net_profit": 718274, "operational_expense": 1340628, "product_revenue": 890592, "quarter": 3, "rd_expense": 220653, "revenue": 2901126, "salaries_expense": 723171, "service_revenue": 2010534 }, { "depreciation": 149389, "expenses": 1986163, "income_tax": 180320, "marketing_expense": 199989, "net_income": 892849, "net_profit": 712529, "operational_expense": 1226944, "product_revenue": 796165, "quarter": 4, "rd_expense": 282605, "revenue": 2879012, "salaries_expense": 678764, "service_revenue": 2082847 } ], "market_conditions": { "gdp_growth": [ 0.04221874509087035, 0.031524662126133834, 0.02796204196836442, 0.02802544200876395 ], "inflation_rate": [ 0.0028187615956743687, 0.004332574079116368, 0.009453948875685523, 0.00353920136273764 ], "interest_rate": [ 0.018075563007539503, 0.019725817539015218, 0.013754041181154059, 0.017196215088227308 ], "year": 1994 }, "random_event": { "description": "Scott-Carr Expansion to New Market in 1994", "impact": 0.07, "type": "Expansion to New Market" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 76423, "billable_hours_per_employee": 156, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 2072797, "net_revenue": 1675270, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 2115 }, { "average_project_size": 80174, "billable_hours_per_employee": 127, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 2035298, "net_revenue": 1691426, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 2136 }, { "average_project_size": 131811, "billable_hours_per_employee": 95, "client_concentration": 0.1, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 2012979, "net_revenue": 1707738, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 2156 }, { "average_project_size": 128289, "billable_hours_per_employee": 127, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 2005922, "net_revenue": 1724207, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 2177 } ], "balance_sheet": [ { "assets": 1764440, "current_assets": 598307, "current_liabilities": 460639, "equity": 1226971, "fixed_assets": 1166133, "liabilities": 881270, "long_term_liabilities": 420631, "quarter": 1 }, { "assets": 1794339, "current_assets": 738414, "current_liabilities": 495642, "equity": 1242463, "fixed_assets": 1055925, "liabilities": 895215, "long_term_liabilities": 399573, "quarter": 2 }, { "assets": 1824744, "current_assets": 739872, "current_liabilities": 531374, "equity": 1276994, "fixed_assets": 1084872, "liabilities": 909380, "long_term_liabilities": 378006, "quarter": 3 }, { "assets": 1855665, "current_assets": 748755, "current_liabilities": 475894, "equity": 1318716, "fixed_assets": 1106910, "liabilities": 923770, "long_term_liabilities": 447876, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95140, "financing_cash_flow": 57892, "investing_cash_flow": -304836, "net_cash_flow": 208485, "operating_cash_flow": 432639, "quarter": 1 }, { "change_in_working_capital": 69063, "financing_cash_flow": -90059, "investing_cash_flow": -198537, "net_cash_flow": 53714, "operating_cash_flow": 413774, "quarter": 2 }, { "change_in_working_capital": -38694, "financing_cash_flow": 147072, "investing_cash_flow": -256596, "net_cash_flow": 215602, "operating_cash_flow": 477826, "quarter": 3 }, { "change_in_working_capital": -14158, "financing_cash_flow": -139765, "investing_cash_flow": -161096, "net_cash_flow": 28702, "operating_cash_flow": 463768, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9494627190496702, "current_ratio": 1.2988631010400769, "debt_to_equity_ratio": 0.718248434559578, "profit_margin": 0.205221247918246, "quarter": 1, "return_on_assets": 0.19484992405522433, "return_on_equity": 0.28020303658358675 }, { "asset_turnover_ratio": 0.9426457319380563, "current_ratio": 1.4898132119554033, "debt_to_equity_ratio": 0.7205164258412524, "profit_margin": 0.2029878930559185, "quarter": 2, "return_on_assets": 0.1913456710242602, "return_on_equity": 0.2763374040112261 }, { "asset_turnover_ratio": 0.9358781286580474, "current_ratio": 1.392375238532559, "debt_to_equity_ratio": 0.7121255072459228, "profit_margin": 0.21175964931388772, "quarter": 3, "return_on_assets": 0.1981812243251656, "return_on_equity": 0.28318848796470464 }, { "asset_turnover_ratio": 0.929158549630456, "current_ratio": 1.5733650770970007, "debt_to_equity_ratio": 0.7005071599950254, "profit_margin": 0.22434719265146238, "quarter": 4, "return_on_assets": 0.20845411213769727, "return_on_equity": 0.29333154371373366 } ], "income_statement": [ { "depreciation": 88838, "expenses": 1204387, "income_tax": 127082, "marketing_expense": 139898, "net_income": 470883, "net_profit": 343801, "operational_expense": 621444, "product_revenue": 508029, "quarter": 1, "rd_expense": 222479, "revenue": 1675270, "salaries_expense": 400437, "service_revenue": 1167241 }, { "depreciation": 70435, "expenses": 1211145, "income_tax": 136942, "marketing_expense": 233109, "net_income": 480281, "net_profit": 343339, "operational_expense": 639028, "product_revenue": 591426, "quarter": 2, "rd_expense": 142718, "revenue": 1691426, "salaries_expense": 480463, "service_revenue": 1100000 }, { "depreciation": 116196, "expenses": 1217941, "income_tax": 128167, "marketing_expense": 183423, "net_income": 489797, "net_profit": 361630, "operational_expense": 742649, "product_revenue": 533199, "quarter": 3, "rd_expense": 243297, "revenue": 1707738, "salaries_expense": 430152, "service_revenue": 1174539 }, { "depreciation": 76947, "expenses": 1224776, "income_tax": 112610, "marketing_expense": 123598, "net_income": 499431, "net_profit": 386821, "operational_expense": 739949, "product_revenue": 632174, "quarter": 4, "rd_expense": 142949, "revenue": 1724207, "salaries_expense": 442811, "service_revenue": 1092033 } ], "market_conditions": { "gdp_growth": [ 0.045158205439818834, 0.055808330599231154, 0.05358183547144529, 0.05242830589067138 ], "inflation_rate": [ 0.004757820946899619, 0.011062237323371613, 0.012128307558732506, 0.006623748765066295 ], "interest_rate": [ 0.013430458345605474, 0.016075987087780855, 0.008641911306597212, 0.01624539313943678 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 140495, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 2885461, "net_revenue": 2408569, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 3041 }, { "average_project_size": 176433, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 2755671, "net_revenue": 2348541, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 2965 }, { "average_project_size": 63872, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 2639966, "net_revenue": 2290009, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2891 }, { "average_project_size": 111551, "billable_hours_per_employee": 97, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 2549708, "net_revenue": 2232936, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2819 } ], "balance_sheet": [ { "assets": 2427840, "current_assets": 823853, "current_liabilities": 620957, "equity": 1586374, "fixed_assets": 1603987, "liabilities": 1319708, "long_term_liabilities": 698751, "quarter": 1 }, { "assets": 2465363, "current_assets": 1216595, "current_liabilities": 585575, "equity": 1556786, "fixed_assets": 1248768, "liabilities": 1334773, "long_term_liabilities": 749198, "quarter": 2 }, { "assets": 2503466, "current_assets": 1130762, "current_liabilities": 618239, "equity": 1601896, "fixed_assets": 1372704, "liabilities": 1350010, "long_term_liabilities": 731771, "quarter": 3 }, { "assets": 2542158, "current_assets": 972775, "current_liabilities": 585785, "equity": 1576936, "fixed_assets": 1569383, "liabilities": 1365421, "long_term_liabilities": 779636, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39015, "financing_cash_flow": 197468, "investing_cash_flow": -339760, "net_cash_flow": 422658, "operating_cash_flow": 648692, "quarter": 1 }, { "change_in_working_capital": 68498, "financing_cash_flow": -166567, "investing_cash_flow": -127663, "net_cash_flow": 108081, "operating_cash_flow": 532591, "quarter": 2 }, { "change_in_working_capital": -18465, "financing_cash_flow": -5599, "investing_cash_flow": -111026, "net_cash_flow": 251496, "operating_cash_flow": 582574, "quarter": 3 }, { "change_in_working_capital": -64071, "financing_cash_flow": 50606, "investing_cash_flow": -377332, "net_cash_flow": 169223, "operating_cash_flow": 511732, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9920624917622248, "current_ratio": 1.326747262692908, "debt_to_equity_ratio": 0.831902187000039, "profit_margin": 0.19855856319665327, "quarter": 1, "return_on_assets": 0.19698250296559905, "return_on_equity": 0.30146863223930803 }, { "asset_turnover_ratio": 0.9526146859509127, "current_ratio": 2.07760747982752, "debt_to_equity_ratio": 0.8573901615250908, "profit_margin": 0.18147266749867258, "quarter": 2, "return_on_assets": 0.1728735281579224, "return_on_equity": 0.27376659348169885 }, { "asset_turnover_ratio": 0.9147354108264303, "current_ratio": 1.8290046406001563, "debt_to_equity_ratio": 0.842757582265016, "profit_margin": 0.19582455789475064, "quarter": 3, "return_on_assets": 0.17912765741575878, "return_on_equity": 0.2799432672283344 }, { "asset_turnover_ratio": 0.8783623991899795, "current_ratio": 1.6606348745700215, "debt_to_equity_ratio": 0.8658696358000578, "profit_margin": 0.17922546817284507, "quarter": 4, "return_on_assets": 0.15742491222024751, "return_on_equity": 0.2537826519275354 } ], "income_statement": [ { "depreciation": 170450, "expenses": 1777093, "income_tax": 153234, "marketing_expense": 185044, "net_income": 631476, "net_profit": 478242, "operational_expense": 953084, "product_revenue": 488946, "quarter": 1, "rd_expense": 338885, "revenue": 2408569, "salaries_expense": 768531, "service_revenue": 1919623 }, { "depreciation": 106395, "expenses": 1741074, "income_tax": 181271, "marketing_expense": 235777, "net_income": 607467, "net_profit": 426196, "operational_expense": 1203778, "product_revenue": 808297, "quarter": 2, "rd_expense": 219012, "revenue": 2348541, "salaries_expense": 768350, "service_revenue": 1540244 }, { "depreciation": 134134, "expenses": 1705786, "income_tax": 135783, "marketing_expense": 312569, "net_income": 584223, "net_profit": 448440, "operational_expense": 1054479, "product_revenue": 806134, "quarter": 3, "rd_expense": 184342, "revenue": 2290009, "salaries_expense": 523337, "service_revenue": 1483875 }, { "depreciation": 111533, "expenses": 1671213, "income_tax": 161524, "marketing_expense": 179013, "net_income": 561723, "net_profit": 400199, "operational_expense": 960984, "product_revenue": 520478, "quarter": 4, "rd_expense": 272881, "revenue": 2232936, "salaries_expense": 686175, "service_revenue": 1712458 } ], "market_conditions": { "gdp_growth": [ 0.03253678075751058, 0.037085565427385794, 0.030116314969174413, 0.043913558976625265 ], "inflation_rate": [ 0.004301462835130767, 0.003272381297060643, 0.005247882463296389, 0.010691888902542211 ], "interest_rate": [ 0.018532503344030123, 0.014905488215620443, 0.021905952458494887, 0.01880561465444247 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 79881, "billable_hours_per_employee": 91, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 3753536, "net_revenue": 3156710, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 3986 }, { "average_project_size": 50657, "billable_hours_per_employee": 157, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 4024180, "net_revenue": 3108539, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3925 }, { "average_project_size": 138779, "billable_hours_per_employee": 101, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 3568076, "net_revenue": 3061103, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 3865 }, { "average_project_size": 62157, "billable_hours_per_employee": 145, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 3563013, "net_revenue": 3014392, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3806 } ], "balance_sheet": [ { "assets": 3945031, "current_assets": 1913936, "current_liabilities": 1177085, "equity": 2335900, "fixed_assets": 2031095, "liabilities": 2248913, "long_term_liabilities": 1071828, "quarter": 1 }, { "assets": 4055262, "current_assets": 1668367, "current_liabilities": 1213801, "equity": 2478757, "fixed_assets": 2386895, "liabilities": 2274729, "long_term_liabilities": 1060928, "quarter": 2 }, { "assets": 4168572, "current_assets": 1949148, "current_liabilities": 989747, "equity": 2522944, "fixed_assets": 2219424, "liabilities": 2300841, "long_term_liabilities": 1311094, "quarter": 3 }, { "assets": 4285049, "current_assets": 2103868, "current_liabilities": 1132429, "equity": 2600125, "fixed_assets": 2181181, "liabilities": 2327253, "long_term_liabilities": 1194824, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45470, "financing_cash_flow": 31655, "investing_cash_flow": -496280, "net_cash_flow": 462477, "operating_cash_flow": 803188, "quarter": 1 }, { "change_in_working_capital": 70620, "financing_cash_flow": -32729, "investing_cash_flow": -368093, "net_cash_flow": 489133, "operating_cash_flow": 883423, "quarter": 2 }, { "change_in_working_capital": -60269, "financing_cash_flow": -105001, "investing_cash_flow": -390651, "net_cash_flow": 300861, "operating_cash_flow": 842511, "quarter": 3 }, { "change_in_working_capital": -80872, "financing_cash_flow": 164504, "investing_cash_flow": -124522, "net_cash_flow": 790752, "operating_cash_flow": 801272, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8001736868480881, "current_ratio": 1.625996423367896, "debt_to_equity_ratio": 0.9627608202405925, "profit_margin": 0.2026736697384302, "quarter": 1, "return_on_assets": 0.16217413754163149, "return_on_equity": 0.2738910056081168 }, { "asset_turnover_ratio": 0.7665445537181075, "current_ratio": 1.3744979613626946, "debt_to_equity_ratio": 0.9176893902871479, "profit_margin": 0.2246148431787409, "quarter": 2, "return_on_assets": 0.17217728472291063, "return_on_equity": 0.2816831177884722 }, { "asset_turnover_ratio": 0.7343289260686873, "current_ratio": 1.9693396393219682, "debt_to_equity_ratio": 0.9119667341011136, "profit_margin": 0.21404474138896992, "quarter": 3, "return_on_assets": 0.15717924507481218, "return_on_equity": 0.259701761117171 }, { "asset_turnover_ratio": 0.7034673349126229, "current_ratio": 1.8578365619389825, "debt_to_equity_ratio": 0.8950542762367194, "profit_margin": 0.2130874153063039, "quarter": 4, "return_on_assets": 0.14990003614894484, "return_on_equity": 0.24703773857026104 } ], "income_statement": [ { "depreciation": 163406, "expenses": 2269232, "income_tax": 247696, "marketing_expense": 267022, "net_income": 887478, "net_profit": 639782, "operational_expense": 1143768, "product_revenue": 1041900, "quarter": 1, "rd_expense": 282250, "revenue": 3156710, "salaries_expense": 749461, "service_revenue": 2114810 }, { "depreciation": 185199, "expenses": 2229133, "income_tax": 181182, "marketing_expense": 382785, "net_income": 879406, "net_profit": 698224, "operational_expense": 1407850, "product_revenue": 1133943, "quarter": 2, "rd_expense": 276014, "revenue": 3108539, "salaries_expense": 914131, "service_revenue": 1974596 }, { "depreciation": 187298, "expenses": 2189744, "income_tax": 216146, "marketing_expense": 365544, "net_income": 871359, "net_profit": 655213, "operational_expense": 1431372, "product_revenue": 872778, "quarter": 3, "rd_expense": 392393, "revenue": 3061103, "salaries_expense": 941253, "service_revenue": 2188325 }, { "depreciation": 158943, "expenses": 2151050, "income_tax": 221013, "marketing_expense": 240397, "net_income": 863342, "net_profit": 642329, "operational_expense": 1421637, "product_revenue": 642003, "quarter": 4, "rd_expense": 416852, "revenue": 3014392, "salaries_expense": 716421, "service_revenue": 2372389 } ], "market_conditions": { "gdp_growth": [ 0.04451298711340841, 0.04645550219698728, 0.036980276700621935, 0.047218654555571934 ], "inflation_rate": [ 0.012492044727834602, 0.005278600635708929, 0.008702711810211684, 0.010707703679686487 ], "interest_rate": [ 0.0116741016321394, 0.013285182148258707, 0.01713742634668593, 0.014200905835572479 ], "year": 1997 }, "random_event": { "description": "Scott-Carr New Ad Campaign Launch in 1997", "impact": 0.06, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 51426, "billable_hours_per_employee": 130, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 2573492, "net_revenue": 2094658, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2645 }, { "average_project_size": 93423, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.8, "gross_billings": 2358306, "net_revenue": 2103518, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 2656 }, { "average_project_size": 146059, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 2714160, "net_revenue": 2112417, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2667 }, { "average_project_size": 103051, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 2355831, "net_revenue": 2121353, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 2678 } ], "balance_sheet": [ { "assets": 3131180, "current_assets": 1042586, "current_liabilities": 834587, "equity": 2140584, "fixed_assets": 2088594, "liabilities": 1506470, "long_term_liabilities": 671883, "quarter": 1 }, { "assets": 3192970, "current_assets": 1223062, "current_liabilities": 686468, "equity": 2183031, "fixed_assets": 1969908, "liabilities": 1536315, "long_term_liabilities": 849847, "quarter": 2 }, { "assets": 3255978, "current_assets": 1049081, "current_liabilities": 779936, "equity": 2167086, "fixed_assets": 2206897, "liabilities": 1566751, "long_term_liabilities": 786815, "quarter": 3 }, { "assets": 3320230, "current_assets": 1450449, "current_liabilities": 860981, "equity": 2220337, "fixed_assets": 1869781, "liabilities": 1597790, "long_term_liabilities": 736809, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73847, "financing_cash_flow": -195034, "investing_cash_flow": -464696, "net_cash_flow": 289749, "operating_cash_flow": 658736, "quarter": 1 }, { "change_in_working_capital": 20722, "financing_cash_flow": 76545, "investing_cash_flow": -159957, "net_cash_flow": 213500, "operating_cash_flow": 622221, "quarter": 2 }, { "change_in_working_capital": 57129, "financing_cash_flow": 179937, "investing_cash_flow": -257087, "net_cash_flow": -32156, "operating_cash_flow": 582880, "quarter": 3 }, { "change_in_working_capital": 46466, "financing_cash_flow": 71976, "investing_cash_flow": -115084, "net_cash_flow": 101183, "operating_cash_flow": 583089, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.668967609655146, "current_ratio": 1.249223867613562, "debt_to_equity_ratio": 0.7037658881875226, "profit_margin": 0.24628077710060545, "quarter": 1, "return_on_assets": 0.16475386276100384, "return_on_equity": 0.24099684945790495 }, { "asset_turnover_ratio": 0.6587966689320601, "current_ratio": 1.7816737269617813, "debt_to_equity_ratio": 0.703753176203178, "profit_margin": 0.25023603315968773, "quarter": 2, "return_on_assets": 0.1648546650923748, "return_on_equity": 0.24112163317882337 }, { "asset_turnover_ratio": 0.648781103557825, "current_ratio": 1.3450860070569892, "debt_to_equity_ratio": 0.722975922506075, "profit_margin": 0.22621433173469063, "quarter": 3, "return_on_assets": 0.14676358378342852, "return_on_equity": 0.22050763098464943 }, { "asset_turnover_ratio": 0.6389174846320888, "current_ratio": 1.6846469318138264, "debt_to_equity_ratio": 0.7196159862219114, "profit_margin": 0.23470728351198503, "quarter": 4, "return_on_assets": 0.149958587206308, "return_on_equity": 0.22424388730179248 } ], "income_statement": [ { "depreciation": 142862, "expenses": 1435257, "income_tax": 143527, "marketing_expense": 198174, "net_income": 659401, "net_profit": 515874, "operational_expense": 848610, "product_revenue": 690017, "quarter": 1, "rd_expense": 190809, "revenue": 2094658, "salaries_expense": 711331, "service_revenue": 1404641 }, { "depreciation": 95845, "expenses": 1434672, "income_tax": 142470, "marketing_expense": 235340, "net_income": 668846, "net_profit": 526376, "operational_expense": 810334, "product_revenue": 430750, "quarter": 2, "rd_expense": 280982, "revenue": 2103518, "salaries_expense": 467584, "service_revenue": 1672768 }, { "depreciation": 105021, "expenses": 1434088, "income_tax": 200470, "marketing_expense": 197904, "net_income": 678329, "net_profit": 477859, "operational_expense": 896511, "product_revenue": 732714, "quarter": 3, "rd_expense": 177605, "revenue": 2112417, "salaries_expense": 533052, "service_revenue": 1379703 }, { "depreciation": 85192, "expenses": 1433505, "income_tax": 189951, "marketing_expense": 169652, "net_income": 687848, "net_profit": 497897, "operational_expense": 827048, "product_revenue": 465608, "quarter": 4, "rd_expense": 226249, "revenue": 2121353, "salaries_expense": 481504, "service_revenue": 1655745 } ], "market_conditions": { "gdp_growth": [ 0.0285445365525742, 0.0242291171597898, 0.02841401434886272, 0.022323293694406224 ], "inflation_rate": [ 0.0013659976476738346, 0.002407775663032228, 0.005680902968166013, 0.0077367622814219885 ], "interest_rate": [ 0.01844380095710814, 0.01492004757652277, 0.016094746751561792, 0.016410062708542332 ], "year": 1998 }, "random_event": { "description": "Scott-Carr Technology Adoption in 1998", "impact": 0.05, "type": "Technology Adoption" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 89081, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 1696605, "net_revenue": 1335536, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1686 }, { "average_project_size": 55129, "billable_hours_per_employee": 116, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 1514851, "net_revenue": 1354706, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 1710 }, { "average_project_size": 141721, "billable_hours_per_employee": 143, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 1774086, "net_revenue": 1374151, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 1735 }, { "average_project_size": 194315, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 1737403, "net_revenue": 1393876, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1760 } ], "balance_sheet": [ { "assets": 1915502, "current_assets": 899872, "current_liabilities": 525835, "equity": 1059732, "fixed_assets": 1015630, "liabilities": 1130857, "long_term_liabilities": 605022, "quarter": 1 }, { "assets": 1977633, "current_assets": 650564, "current_liabilities": 683214, "equity": 1091593, "fixed_assets": 1327069, "liabilities": 1159450, "long_term_liabilities": 476236, "quarter": 2 }, { "assets": 2041779, "current_assets": 877978, "current_liabilities": 596793, "equity": 1125757, "fixed_assets": 1163801, "liabilities": 1188765, "long_term_liabilities": 591972, "quarter": 3 }, { "assets": 2108005, "current_assets": 773196, "current_liabilities": 532543, "equity": 1170080, "fixed_assets": 1334809, "liabilities": 1218822, "long_term_liabilities": 686279, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42517, "financing_cash_flow": 174541, "investing_cash_flow": -141865, "net_cash_flow": 360059, "operating_cash_flow": 366458, "quarter": 1 }, { "change_in_working_capital": -43710, "financing_cash_flow": 189769, "investing_cash_flow": -491440, "net_cash_flow": 290043, "operating_cash_flow": 324170, "quarter": 2 }, { "change_in_working_capital": -99511, "financing_cash_flow": -181966, "investing_cash_flow": -476843, "net_cash_flow": 16958, "operating_cash_flow": 358186, "quarter": 3 }, { "change_in_working_capital": 16685, "financing_cash_flow": 139055, "investing_cash_flow": -109260, "net_cash_flow": 42832, "operating_cash_flow": 372449, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6972250616287532, "current_ratio": 1.71132009090304, "debt_to_equity_ratio": 1.0671160255611796, "profit_margin": 0.20597497933414, "quarter": 1, "return_on_assets": 0.14361091766022693, "return_on_equity": 0.25958166781790115 }, { "asset_turnover_ratio": 0.6850138524185225, "current_ratio": 0.9522111666330022, "debt_to_equity_ratio": 1.0621632788044628, "profit_margin": 0.20182238803105618, "quarter": 2, "return_on_assets": 0.13825113152945973, "return_on_equity": 0.2504688102617001 }, { "asset_turnover_ratio": 0.6730165213767014, "current_ratio": 1.4711600169573034, "debt_to_equity_ratio": 1.0559694498901628, "profit_margin": 0.1984810985110079, "quarter": 3, "return_on_assets": 0.13358105847890492, "return_on_equity": 0.24227519793347943 }, { "asset_turnover_ratio": 0.6612299306690449, "current_ratio": 1.451894025458977, "debt_to_equity_ratio": 1.041656980719267, "profit_margin": 0.2015222300979427, "quarter": 4, "return_on_assets": 0.13325253023593397, "return_on_equity": 0.24006649118009024 } ], "income_statement": [ { "depreciation": 91371, "expenses": 990884, "income_tax": 69565, "marketing_expense": 116775, "net_income": 344652, "net_profit": 275087, "operational_expense": 584048, "product_revenue": 322509, "quarter": 1, "rd_expense": 158600, "revenue": 1335536, "salaries_expense": 304448, "service_revenue": 1013027 }, { "depreciation": 50760, "expenses": 1001394, "income_tax": 79902, "marketing_expense": 174766, "net_income": 353312, "net_profit": 273410, "operational_expense": 623646, "product_revenue": 506614, "quarter": 2, "rd_expense": 138353, "revenue": 1354706, "salaries_expense": 457179, "service_revenue": 848092 }, { "depreciation": 85443, "expenses": 1012017, "income_tax": 89391, "marketing_expense": 197748, "net_income": 362134, "net_profit": 272743, "operational_expense": 531493, "product_revenue": 395040, "quarter": 3, "rd_expense": 180981, "revenue": 1374151, "salaries_expense": 461181, "service_revenue": 979111 }, { "depreciation": 91552, "expenses": 1022752, "income_tax": 90227, "marketing_expense": 185720, "net_income": 371124, "net_profit": 280897, "operational_expense": 594162, "product_revenue": 432794, "quarter": 4, "rd_expense": 121424, "revenue": 1393876, "salaries_expense": 343622, "service_revenue": 961082 } ], "market_conditions": { "gdp_growth": [ 0.04956583720919979, 0.037496763462354726, 0.055225730819995635, 0.05321201183780669 ], "inflation_rate": [ 0.009972840573713091, 0.010054673324058967, 0.004197156892982653, 0.00463194590783396 ], "interest_rate": [ 0.020259351712184025, 0.013849556577185866, 0.014727635042554218, 0.016287606252505745 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 77983, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 2961937, "net_revenue": 2322019, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 2932 }, { "average_project_size": 184775, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 2863339, "net_revenue": 2283702, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 2883 }, { "average_project_size": 60549, "billable_hours_per_employee": 153, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 2727286, "net_revenue": 2246018, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 2836 }, { "average_project_size": 115974, "billable_hours_per_employee": 154, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 2774239, "net_revenue": 2208956, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2789 } ], "balance_sheet": [ { "assets": 2682210, "current_assets": 903259, "current_liabilities": 900622, "equity": 1552031, "fixed_assets": 1778951, "liabilities": 1593442, "long_term_liabilities": 692820, "quarter": 1 }, { "assets": 2733431, "current_assets": 1321866, "current_liabilities": 820145, "equity": 1594422, "fixed_assets": 1411565, "liabilities": 1607000, "long_term_liabilities": 786855, "quarter": 2 }, { "assets": 2785629, "current_assets": 1027454, "current_liabilities": 830989, "equity": 1594122, "fixed_assets": 1758175, "liabilities": 1620672, "long_term_liabilities": 789683, "quarter": 3 }, { "assets": 2838825, "current_assets": 975155, "current_liabilities": 826608, "equity": 1665537, "fixed_assets": 1863670, "liabilities": 1634462, "long_term_liabilities": 807854, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98561, "financing_cash_flow": 167430, "investing_cash_flow": -223757, "net_cash_flow": 454066, "operating_cash_flow": 564122, "quarter": 1 }, { "change_in_working_capital": -1207, "financing_cash_flow": -83273, "investing_cash_flow": -186353, "net_cash_flow": 422088, "operating_cash_flow": 553430, "quarter": 2 }, { "change_in_working_capital": -77856, "financing_cash_flow": -71023, "investing_cash_flow": -479875, "net_cash_flow": 422931, "operating_cash_flow": 546661, "quarter": 3 }, { "change_in_working_capital": 38916, "financing_cash_flow": -72136, "investing_cash_flow": -206836, "net_cash_flow": 249355, "operating_cash_flow": 593329, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8657111113596624, "current_ratio": 1.0029279764429473, "debt_to_equity_ratio": 1.026681812412252, "profit_margin": 0.19950870341715551, "quarter": 1, "return_on_assets": 0.17271690136119097, "return_on_equity": 0.2984882389591445 }, { "asset_turnover_ratio": 0.8354708789064, "current_ratio": 1.6117467033268507, "debt_to_equity_ratio": 1.0078887521622255, "profit_margin": 0.20492647464511568, "quarter": 2, "return_on_assets": 0.17121010188294492, "return_on_equity": 0.2935176509104867 }, { "asset_turnover_ratio": 0.8062875565985277, "current_ratio": 1.2364231054803372, "debt_to_equity_ratio": 1.0166549360713923, "profit_margin": 0.19107816589181387, "quarter": 3, "return_on_assets": 0.15406394749623872, "return_on_equity": 0.26921716154723413 }, { "asset_turnover_ratio": 0.7781233432846336, "current_ratio": 1.1797067049919672, "debt_to_equity_ratio": 0.9813423538474378, "profit_margin": 0.20877464286296332, "quarter": 4, "return_on_assets": 0.1624524230975844, "return_on_equity": 0.2768920774500957 } ], "income_statement": [ { "depreciation": 100859, "expenses": 1726249, "income_tax": 132507, "marketing_expense": 272878, "net_income": 595770, "net_profit": 463263, "operational_expense": 955931, "product_revenue": 716840, "quarter": 1, "rd_expense": 268422, "revenue": 2322019, "salaries_expense": 590505, "service_revenue": 1605179 }, { "depreciation": 85439, "expenses": 1690816, "income_tax": 124895, "marketing_expense": 220460, "net_income": 592886, "net_profit": 467991, "operational_expense": 1088057, "product_revenue": 768029, "quarter": 2, "rd_expense": 313924, "revenue": 2283702, "salaries_expense": 662387, "service_revenue": 1515673 }, { "depreciation": 117496, "expenses": 1656111, "income_tax": 160742, "marketing_expense": 219299, "net_income": 589907, "net_profit": 429165, "operational_expense": 845893, "product_revenue": 519807, "quarter": 3, "rd_expense": 219503, "revenue": 2246018, "salaries_expense": 732107, "service_revenue": 1726211 }, { "depreciation": 132155, "expenses": 1622118, "income_tax": 125664, "marketing_expense": 251751, "net_income": 586838, "net_profit": 461174, "operational_expense": 831970, "product_revenue": 657035, "quarter": 4, "rd_expense": 226737, "revenue": 2208956, "salaries_expense": 609718, "service_revenue": 1551921 } ], "market_conditions": { "gdp_growth": [ 0.06213436780020673, 0.05655615477720303, 0.053870773464064166, 0.06200864194575277 ], "inflation_rate": [ 0.00747322074772058, 0.0062856888828704055, 0.002477281799044823, 0.005366916450855315 ], "interest_rate": [ 0.016181764146350256, 0.013888690553703053, 0.016786003019818165, 0.011516170571986664 ], "year": 2000 }, "random_event": { "description": "Scott-Carr Industry Recognition in 2000", "impact": 0.06, "type": "Industry Recognition" }, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Lake Calvinton", "name": "Mccormick LLC", "num_employees": 261, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.mccormickllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 93796, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 3014933, "net_revenue": 2647484, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 10144 }, { "average_project_size": 198305, "billable_hours_per_employee": 145, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 3455872, "net_revenue": 2759530, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 10573 }, { "average_project_size": 60134, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 3334280, "net_revenue": 2876319, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11020 }, { "average_project_size": 115280, "billable_hours_per_employee": 127, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 3641488, "net_revenue": 2998050, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 11487 } ], "balance_sheet": [ { "assets": 3605831, "current_assets": 1341778, "current_liabilities": 818062, "equity": 2576899, "fixed_assets": 2264053, "liabilities": 1639923, "long_term_liabilities": 821861, "quarter": 1 }, { "assets": 3663828, "current_assets": 1773060, "current_liabilities": 928823, "equity": 2613543, "fixed_assets": 1890768, "liabilities": 1680136, "long_term_liabilities": 751313, "quarter": 2 }, { "assets": 3722758, "current_assets": 1830120, "current_liabilities": 699190, "equity": 2731831, "fixed_assets": 1892638, "liabilities": 1721334, "long_term_liabilities": 1022144, "quarter": 3 }, { "assets": 3782636, "current_assets": 1714872, "current_liabilities": 939587, "equity": 2802089, "fixed_assets": 2067764, "liabilities": 1763543, "long_term_liabilities": 823956, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42125, "financing_cash_flow": -146469, "investing_cash_flow": -149659, "net_cash_flow": 185503, "operating_cash_flow": 740636, "quarter": 1 }, { "change_in_working_capital": -35505, "financing_cash_flow": 69616, "investing_cash_flow": -300065, "net_cash_flow": 528756, "operating_cash_flow": 747622, "quarter": 2 }, { "change_in_working_capital": -18656, "financing_cash_flow": 165723, "investing_cash_flow": -135592, "net_cash_flow": 418793, "operating_cash_flow": 885785, "quarter": 3 }, { "change_in_working_capital": -22335, "financing_cash_flow": -117808, "investing_cash_flow": -113331, "net_cash_flow": 642713, "operating_cash_flow": 886808, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7342229849374527, "current_ratio": 1.6401910857612259, "debt_to_equity_ratio": 0.6363939758601327, "profit_margin": 0.23078175354411962, "quarter": 1, "return_on_assets": 0.16944526795626305, "return_on_equity": 0.2371032003970664 }, { "asset_turnover_ratio": 0.7531821908670385, "current_ratio": 1.908932057022705, "debt_to_equity_ratio": 0.642857607470013, "profit_margin": 0.228245751993999, "quarter": 2, "return_on_assets": 0.17191063554293487, "return_on_equity": 0.24099507832853717 }, { "asset_turnover_ratio": 0.7726312051441432, "current_ratio": 2.6174859480255726, "debt_to_equity_ratio": 0.6301026674051213, "profit_margin": 0.2539381063087926, "quarter": 3, "return_on_assets": 0.19620050510938394, "return_on_equity": 0.2673690283183696 }, { "asset_turnover_ratio": 0.7925822098663472, "current_ratio": 1.8251338087904578, "debt_to_equity_ratio": 0.6293672328038117, "profit_margin": 0.26116842614366004, "quarter": 4, "return_on_assets": 0.20699744834025796, "return_on_equity": 0.279432951630016 } ], "income_statement": [ { "depreciation": 129645, "expenses": 1805762, "income_tax": 230731, "marketing_expense": 220047, "net_income": 841722, "net_profit": 610991, "operational_expense": 1238201, "product_revenue": 683749, "quarter": 1, "rd_expense": 341942, "revenue": 2647484, "salaries_expense": 744225, "service_revenue": 1963735 }, { "depreciation": 117771, "expenses": 1870781, "income_tax": 258898, "marketing_expense": 249743, "net_income": 888749, "net_profit": 629851, "operational_expense": 1008278, "product_revenue": 737396, "quarter": 2, "rd_expense": 346302, "revenue": 2759530, "salaries_expense": 563252, "service_revenue": 2022134 }, { "depreciation": 155378, "expenses": 1938141, "income_tax": 207771, "marketing_expense": 313263, "net_income": 938178, "net_profit": 730407, "operational_expense": 1098484, "product_revenue": 1138400, "quarter": 3, "rd_expense": 229310, "revenue": 2876319, "salaries_expense": 653008, "service_revenue": 1737919 }, { "depreciation": 103812, "expenses": 2007927, "income_tax": 207127, "marketing_expense": 352331, "net_income": 990123, "net_profit": 782996, "operational_expense": 1037186, "product_revenue": 683105, "quarter": 4, "rd_expense": 336302, "revenue": 2998050, "salaries_expense": 918964, "service_revenue": 2314945 } ], "market_conditions": { "gdp_growth": [ 0.01834511325330157, 0.03255201603303026, 0.024896070469637665, 0.026552977028838857 ], "inflation_rate": [ 0.021377225557390692, 0.01324303037235246, 0.016341700420407047, 0.020241277491803676 ], "interest_rate": [ 0.03117777742781936, 0.02971697893489947, 0.029457081781215935, 0.030565232557532365 ], "year": 2007 }, "random_event": { "description": "Mccormick LLC New Ad Campaign Launch in 2007", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 157101, "billable_hours_per_employee": 153, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 2069365, "net_revenue": 1827580, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 7002 }, { "average_project_size": 179128, "billable_hours_per_employee": 120, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 2427608, "net_revenue": 1870186, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7165 }, { "average_project_size": 109186, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 2293027, "net_revenue": 1913786, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 7333 }, { "average_project_size": 173783, "billable_hours_per_employee": 139, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 2418424, "net_revenue": 1958402, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 7503 } ], "balance_sheet": [ { "assets": 2139453, "current_assets": 717498, "current_liabilities": 635222, "equity": 1572902, "fixed_assets": 1421955, "liabilities": 1119516, "long_term_liabilities": 484294, "quarter": 1 }, { "assets": 2169937, "current_assets": 679581, "current_liabilities": 548284, "equity": 1545814, "fixed_assets": 1490356, "liabilities": 1139587, "long_term_liabilities": 591303, "quarter": 2 }, { "assets": 2200855, "current_assets": 1035399, "current_liabilities": 518082, "equity": 1589574, "fixed_assets": 1165456, "liabilities": 1160017, "long_term_liabilities": 641935, "quarter": 3 }, { "assets": 2232214, "current_assets": 973516, "current_liabilities": 522605, "equity": 1582566, "fixed_assets": 1258698, "liabilities": 1180814, "long_term_liabilities": 658209, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50753, "financing_cash_flow": -34635, "investing_cash_flow": -284997, "net_cash_flow": 149319, "operating_cash_flow": 616940, "quarter": 1 }, { "change_in_working_capital": -65680, "financing_cash_flow": -199486, "investing_cash_flow": -226788, "net_cash_flow": 463206, "operating_cash_flow": 583023, "quarter": 2 }, { "change_in_working_capital": 47237, "financing_cash_flow": -186245, "investing_cash_flow": -159440, "net_cash_flow": 210871, "operating_cash_flow": 645743, "quarter": 3 }, { "change_in_working_capital": -57114, "financing_cash_flow": -155077, "investing_cash_flow": -336090, "net_cash_flow": 452875, "operating_cash_flow": 601753, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.854227692779416, "current_ratio": 1.1295232218027713, "debt_to_equity_ratio": 0.7117519082562042, "profit_margin": 0.3025667823022795, "quarter": 1, "return_on_assets": 0.2584609243577681, "return_on_equity": 0.3515571853809074 }, { "asset_turnover_ratio": 0.8618618881561999, "current_ratio": 1.2394689613412027, "debt_to_equity_ratio": 0.7372083575384878, "profit_margin": 0.275621783073983, "quarter": 2, "return_on_assets": 0.23754791037712156, "return_on_equity": 0.33345797101074254 }, { "asset_turnover_ratio": 0.8695647827776023, "current_ratio": 1.9985233997706926, "debt_to_equity_ratio": 0.7297659624528333, "profit_margin": 0.2867279831705321, "quarter": 3, "return_on_assets": 0.2493285564019438, "return_on_equity": 0.34520947121681655 }, { "asset_turnover_ratio": 0.8773361335427518, "current_ratio": 1.8628141713148554, "debt_to_equity_ratio": 0.7461388656144514, "profit_margin": 0.2712241919687582, "quarter": 4, "return_on_assets": 0.23795478390512736, "return_on_equity": 0.3356359229251734 } ], "income_statement": [ { "depreciation": 63975, "expenses": 1120436, "income_tax": 154179, "marketing_expense": 119464, "net_income": 707144, "net_profit": 552965, "operational_expense": 594276, "product_revenue": 708951, "quarter": 1, "rd_expense": 143301, "revenue": 1827580, "salaries_expense": 462443, "service_revenue": 1118629 }, { "depreciation": 67559, "expenses": 1150914, "income_tax": 203808, "marketing_expense": 176733, "net_income": 719272, "net_profit": 515464, "operational_expense": 708513, "product_revenue": 637849, "quarter": 2, "rd_expense": 198037, "revenue": 1870186, "salaries_expense": 401297, "service_revenue": 1232337 }, { "depreciation": 97007, "expenses": 1182222, "income_tax": 182828, "marketing_expense": 157738, "net_income": 731564, "net_profit": 548736, "operational_expense": 806316, "product_revenue": 501351, "quarter": 3, "rd_expense": 127216, "revenue": 1913786, "salaries_expense": 578448, "service_revenue": 1412435 }, { "depreciation": 70587, "expenses": 1214381, "income_tax": 212855, "marketing_expense": 191404, "net_income": 744021, "net_profit": 531166, "operational_expense": 688867, "product_revenue": 624657, "quarter": 4, "rd_expense": 128477, "revenue": 1958402, "salaries_expense": 440670, "service_revenue": 1333745 } ], "market_conditions": { "gdp_growth": [ 0.022577698663790502, 0.01708119964951358, 0.021057934773728616, 0.020864665659790546 ], "inflation_rate": [ 0.011651691988926838, 0.010232659810751953, 0.010939647083703036, 0.011995140789178689 ], "interest_rate": [ 0.03638929304315852, 0.03785280028729282, 0.03519934403196586, 0.03719927018037676 ], "year": 2008 }, "random_event": { "description": "Mccormick LLC Industry Recognition in 2008", "impact": -0.03, "type": "Industry Recognition" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 97944, "billable_hours_per_employee": 106, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 1915590, "net_revenue": 1477360, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 5660 }, { "average_project_size": 103462, "billable_hours_per_employee": 94, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 1694589, "net_revenue": 1522612, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5834 }, { "average_project_size": 99109, "billable_hours_per_employee": 84, "client_concentration": 0.36, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 1773202, "net_revenue": 1569251, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6012 }, { "average_project_size": 171813, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 1894270, "net_revenue": 1617318, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 6197 } ], "balance_sheet": [ { "assets": 1648639, "current_assets": 778497, "current_liabilities": 417432, "equity": 979662, "fixed_assets": 870142, "liabilities": 924894, "long_term_liabilities": 507462, "quarter": 1 }, { "assets": 1698853, "current_assets": 818177, "current_liabilities": 487332, "equity": 1006982, "fixed_assets": 880676, "liabilities": 942613, "long_term_liabilities": 455281, "quarter": 2 }, { "assets": 1750597, "current_assets": 727097, "current_liabilities": 390132, "equity": 1062546, "fixed_assets": 1023500, "liabilities": 960672, "long_term_liabilities": 570540, "quarter": 3 }, { "assets": 1803917, "current_assets": 849724, "current_liabilities": 440133, "equity": 1121980, "fixed_assets": 954193, "liabilities": 979077, "long_term_liabilities": 538944, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37664, "financing_cash_flow": 162826, "investing_cash_flow": -147382, "net_cash_flow": 11109, "operating_cash_flow": 333146, "quarter": 1 }, { "change_in_working_capital": -26086, "financing_cash_flow": 86094, "investing_cash_flow": -490520, "net_cash_flow": 410122, "operating_cash_flow": 352221, "quarter": 2 }, { "change_in_working_capital": 16103, "financing_cash_flow": -123628, "investing_cash_flow": -277085, "net_cash_flow": -132972, "operating_cash_flow": 337335, "quarter": 3 }, { "change_in_working_capital": -33948, "financing_cash_flow": -189279, "investing_cash_flow": -132727, "net_cash_flow": -150742, "operating_cash_flow": 409426, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8961088509977018, "current_ratio": 1.864967228195251, "debt_to_equity_ratio": 0.9440950041953245, "profit_margin": 0.1732258894243786, "quarter": 1, "return_on_assets": 0.15522925273513485, "return_on_equity": 0.26122989357553933 }, { "asset_turnover_ratio": 0.8962588287509279, "current_ratio": 1.6788903663211117, "debt_to_equity_ratio": 0.9360773082339109, "profit_margin": 0.1646788544947761, "quarter": 2, "return_on_assets": 0.1475948772495325, "return_on_equity": 0.24900345785724073 }, { "asset_turnover_ratio": 0.8964090535971443, "current_ratio": 1.863720484348887, "debt_to_equity_ratio": 0.9041227391567047, "profit_margin": 0.17372682891392136, "quarter": 3, "return_on_assets": 0.15573030229116125, "return_on_equity": 0.2565733624708954 }, { "asset_turnover_ratio": 0.8965589880243936, "current_ratio": 1.930607339145213, "debt_to_equity_ratio": 0.8726332020178613, "profit_margin": 0.18372391823995035, "quarter": 4, "return_on_assets": 0.1647193302130863, "return_on_equity": 0.26483538030980946 } ], "income_statement": [ { "depreciation": 77229, "expenses": 1141932, "income_tax": 79511, "marketing_expense": 160960, "net_income": 335428, "net_profit": 255917, "operational_expense": 751383, "product_revenue": 538353, "quarter": 1, "rd_expense": 134730, "revenue": 1477360, "salaries_expense": 466915, "service_revenue": 939007 }, { "depreciation": 101479, "expenses": 1172787, "income_tax": 99083, "marketing_expense": 185361, "net_income": 349825, "net_profit": 250742, "operational_expense": 626685, "product_revenue": 538474, "quarter": 2, "rd_expense": 161153, "revenue": 1522612, "salaries_expense": 524558, "service_revenue": 984138 }, { "depreciation": 64714, "expenses": 1204475, "income_tax": 92155, "marketing_expense": 208656, "net_income": 364776, "net_profit": 272621, "operational_expense": 645989, "product_revenue": 471281, "quarter": 3, "rd_expense": 137418, "revenue": 1569251, "salaries_expense": 368178, "service_revenue": 1097970 }, { "depreciation": 112286, "expenses": 1237020, "income_tax": 83158, "marketing_expense": 166591, "net_income": 380298, "net_profit": 297140, "operational_expense": 761775, "product_revenue": 633629, "quarter": 4, "rd_expense": 224379, "revenue": 1617318, "salaries_expense": 498315, "service_revenue": 983689 } ], "market_conditions": { "gdp_growth": [ 0.00665663464733092, 0.013324466229247697, 0.022510910247252762, 0.020392785973601273 ], "inflation_rate": [ 0.02158669192584294, 0.01920621738724795, 0.0156342297053597, 0.02057262615606509 ], "interest_rate": [ 0.029524333958782286, 0.03316289226855915, 0.03419053378531906, 0.03268954913558772 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 181895, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 4711886, "net_revenue": 4273987, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 16375 }, { "average_project_size": 78214, "billable_hours_per_employee": 136, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 5763668, "net_revenue": 4465062, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 17108 }, { "average_project_size": 190508, "billable_hours_per_employee": 92, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 5726996, "net_revenue": 4664681, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 17872 }, { "average_project_size": 174196, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 6219047, "net_revenue": 4873223, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 18671 } ], "balance_sheet": [ { "assets": 5219286, "current_assets": 2033041, "current_liabilities": 1305493, "equity": 3706552, "fixed_assets": 3186245, "liabilities": 2387385, "long_term_liabilities": 1081892, "quarter": 1 }, { "assets": 5390442, "current_assets": 2350976, "current_liabilities": 1114022, "equity": 3876157, "fixed_assets": 3039466, "liabilities": 2415982, "long_term_liabilities": 1301960, "quarter": 2 }, { "assets": 5567211, "current_assets": 2105142, "current_liabilities": 1206149, "equity": 4089723, "fixed_assets": 3462069, "liabilities": 2444922, "long_term_liabilities": 1238773, "quarter": 3 }, { "assets": 5749777, "current_assets": 2850781, "current_liabilities": 1305928, "equity": 4400688, "fixed_assets": 2898996, "liabilities": 2474209, "long_term_liabilities": 1168281, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26532, "financing_cash_flow": 63939, "investing_cash_flow": -414676, "net_cash_flow": 610518, "operating_cash_flow": 1071204, "quarter": 1 }, { "change_in_working_capital": -54169, "financing_cash_flow": 127073, "investing_cash_flow": -459740, "net_cash_flow": 605038, "operating_cash_flow": 1121403, "quarter": 2 }, { "change_in_working_capital": 3093, "financing_cash_flow": -162692, "investing_cash_flow": -153517, "net_cash_flow": 688304, "operating_cash_flow": 1216452, "quarter": 3 }, { "change_in_working_capital": -58803, "financing_cash_flow": 136198, "investing_cash_flow": -473543, "net_cash_flow": 1087814, "operating_cash_flow": 1416520, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8188834641366655, "current_ratio": 1.5572975113616083, "debt_to_equity_ratio": 0.6440986124031175, "profit_margin": 0.20464521768550067, "quarter": 1, "return_on_assets": 0.16758058477730478, "return_on_equity": 0.23597429632715256 }, { "asset_turnover_ratio": 0.8283294765067503, "current_ratio": 2.1103497058406386, "debt_to_equity_ratio": 0.6232931225437979, "profit_margin": 0.20194501218572106, "quarter": 2, "return_on_assets": 0.16727700622694763, "return_on_equity": 0.23262654221694323 }, { "asset_turnover_ratio": 0.8378847146264081, "current_ratio": 1.74534157885966, "debt_to_equity_ratio": 0.5978209282144537, "profit_margin": 0.20739553251337015, "quarter": 3, "return_on_assets": 0.1737735465747571, "return_on_equity": 0.2365524511073244 }, { "asset_turnover_ratio": 0.847549913674913, "current_ratio": 2.1829541904301, "debt_to_equity_ratio": 0.5622323145835378, "profit_margin": 0.23087800414633192, "quarter": 4, "return_on_assets": 0.1956806324836598, "return_on_equity": 0.2556691135567893 } ], "income_statement": [ { "depreciation": 196553, "expenses": 3050605, "income_tax": 348731, "marketing_expense": 541482, "net_income": 1223382, "net_profit": 874651, "operational_expense": 1916982, "product_revenue": 913816, "quarter": 1, "rd_expense": 522053, "revenue": 4273987, "salaries_expense": 1115790, "service_revenue": 3360171 }, { "depreciation": 219706, "expenses": 3177974, "income_tax": 385391, "marketing_expense": 346818, "net_income": 1287088, "net_profit": 901697, "operational_expense": 2079655, "product_revenue": 1528457, "quarter": 2, "rd_expense": 446395, "revenue": 4465062, "salaries_expense": 1245452, "service_revenue": 2936605 }, { "depreciation": 249018, "expenses": 3310662, "income_tax": 386585, "marketing_expense": 506932, "net_income": 1354019, "net_profit": 967434, "operational_expense": 1827270, "product_revenue": 1397925, "quarter": 3, "rd_expense": 562241, "revenue": 4664681, "salaries_expense": 1513618, "service_revenue": 3266756 }, { "depreciation": 291400, "expenses": 3448890, "income_tax": 299213, "marketing_expense": 387709, "net_income": 1424333, "net_profit": 1125120, "operational_expense": 1827310, "product_revenue": 995489, "quarter": 4, "rd_expense": 399632, "revenue": 4873223, "salaries_expense": 1397339, "service_revenue": 3877734 } ], "market_conditions": { "gdp_growth": [ 0.018499480462090354, 0.010337164900365497, 0.02468010572986714, 0.0069924355510102305 ], "inflation_rate": [ 0.008712679534244736, 0.013218079816008225, 0.013178510641257302, 0.011734476489821066 ], "interest_rate": [ 0.03261503608652465, 0.034613461600675945, 0.030094543205916414, 0.03753462560800512 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 100905, "billable_hours_per_employee": 88, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 5201558, "net_revenue": 4125514, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 15807 }, { "average_project_size": 95674, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 5554904, "net_revenue": 4297142, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 16464 }, { "average_project_size": 118515, "billable_hours_per_employee": 118, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 5078566, "net_revenue": 4475911, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 17149 }, { "average_project_size": 190776, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 5291279, "net_revenue": 4662116, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 17863 } ], "balance_sheet": [ { "assets": 5501747, "current_assets": 2200246, "current_liabilities": 1492832, "equity": 3233183, "fixed_assets": 3301501, "liabilities": 3280985, "long_term_liabilities": 1788153, "quarter": 1 }, { "assets": 5608016, "current_assets": 2385184, "current_liabilities": 1898506, "equity": 3375564, "fixed_assets": 3222832, "liabilities": 3362995, "long_term_liabilities": 1464489, "quarter": 2 }, { "assets": 5716338, "current_assets": 2441641, "current_liabilities": 1740373, "equity": 3350458, "fixed_assets": 3274697, "liabilities": 3447054, "long_term_liabilities": 1706681, "quarter": 3 }, { "assets": 5826752, "current_assets": 2083882, "current_liabilities": 1884936, "equity": 3465435, "fixed_assets": 3742870, "liabilities": 3533214, "long_term_liabilities": 1648278, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30796, "financing_cash_flow": 58805, "investing_cash_flow": -241143, "net_cash_flow": 854503, "operating_cash_flow": 1248809, "quarter": 1 }, { "change_in_working_capital": 20241, "financing_cash_flow": -7709, "investing_cash_flow": -337968, "net_cash_flow": 1237838, "operating_cash_flow": 1305659, "quarter": 2 }, { "change_in_working_capital": 64248, "financing_cash_flow": -192246, "investing_cash_flow": -470475, "net_cash_flow": 913194, "operating_cash_flow": 1366847, "quarter": 3 }, { "change_in_working_capital": 88219, "financing_cash_flow": -56969, "investing_cash_flow": -484399, "net_cash_flow": 841096, "operating_cash_flow": 1349003, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.749855273243208, "current_ratio": 1.4738738183533042, "debt_to_equity_ratio": 1.0147848111288473, "profit_margin": 0.2454048150121415, "quarter": 1, "return_on_assets": 0.1840180946161283, "return_on_equity": 0.31313445604532747 }, { "asset_turnover_ratio": 0.7662499536377928, "current_ratio": 1.2563478861799753, "debt_to_equity_ratio": 0.9962764740944032, "profit_margin": 0.2630918410422555, "quarter": 2, "return_on_assets": 0.20159411100110983, "return_on_equity": 0.3349197348946724 }, { "asset_turnover_ratio": 0.7830032093973449, "current_ratio": 1.4029412085799997, "debt_to_equity_ratio": 1.02883068523766, "profit_margin": 0.2415539540442158, "quarter": 3, "return_on_assets": 0.18913752125923974, "return_on_equity": 0.3226943898416276 }, { "asset_turnover_ratio": 0.8001226069000362, "current_ratio": 1.1055452280607936, "debt_to_equity_ratio": 1.0195585835544456, "profit_margin": 0.2513659033794955, "quarter": 4, "return_on_assets": 0.20112354189778456, "return_on_equity": 0.3381673584990052 } ], "income_statement": [ { "depreciation": 236388, "expenses": 2730553, "income_tax": 382540, "marketing_expense": 306572, "net_income": 1394961, "net_profit": 1012421, "operational_expense": 1896315, "product_revenue": 1117778, "quarter": 1, "rd_expense": 393620, "revenue": 4125514, "salaries_expense": 1277786, "service_revenue": 3007736 }, { "depreciation": 175116, "expenses": 2852796, "income_tax": 313803, "marketing_expense": 396921, "net_income": 1444346, "net_profit": 1130543, "operational_expense": 1645642, "product_revenue": 1341262, "quarter": 2, "rd_expense": 518924, "revenue": 4297142, "salaries_expense": 1253164, "service_revenue": 2955880 }, { "depreciation": 285673, "expenses": 2980512, "income_tax": 414225, "marketing_expense": 479351, "net_income": 1495399, "net_profit": 1081174, "operational_expense": 1635501, "product_revenue": 1570077, "quarter": 3, "rd_expense": 563456, "revenue": 4475911, "salaries_expense": 1228406, "service_revenue": 2905834 }, { "depreciation": 177106, "expenses": 3113946, "income_tax": 376273, "marketing_expense": 610515, "net_income": 1548170, "net_profit": 1171897, "operational_expense": 2061010, "product_revenue": 1362036, "quarter": 4, "rd_expense": 405977, "revenue": 4662116, "salaries_expense": 1166165, "service_revenue": 3300080 } ], "market_conditions": { "gdp_growth": [ 0.036250158979455216, 0.029370159403733997, 0.02385481153628804, 0.03532880982041924 ], "inflation_rate": [ 0.011719606240429122, 0.015905907051836667, 0.008050816698101674, 0.014657048447458663 ], "interest_rate": [ 0.017643110253307302, 0.019413624171342053, 0.017724894891534736, 0.017924430306455835 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 142733, "billable_hours_per_employee": 144, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 1555842, "net_revenue": 1244800, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4769 }, { "average_project_size": 154129, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 1483633, "net_revenue": 1269344, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4863 }, { "average_project_size": 134477, "billable_hours_per_employee": 137, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 1463974, "net_revenue": 1294373, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4959 }, { "average_project_size": 175185, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 1593257, "net_revenue": 1319895, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 5057 } ], "balance_sheet": [ { "assets": 1781294, "current_assets": 709980, "current_liabilities": 399844, "equity": 1262088, "fixed_assets": 1071314, "liabilities": 835416, "long_term_liabilities": 435572, "quarter": 1 }, { "assets": 1836311, "current_assets": 692571, "current_liabilities": 475249, "equity": 1292922, "fixed_assets": 1143740, "liabilities": 853848, "long_term_liabilities": 378599, "quarter": 2 }, { "assets": 1893027, "current_assets": 620852, "current_liabilities": 366381, "equity": 1323820, "fixed_assets": 1272175, "liabilities": 872686, "long_term_liabilities": 506305, "quarter": 3 }, { "assets": 1951495, "current_assets": 836992, "current_liabilities": 365506, "equity": 1397941, "fixed_assets": 1114503, "liabilities": 891941, "long_term_liabilities": 526435, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7172, "financing_cash_flow": -187074, "investing_cash_flow": -320612, "net_cash_flow": 138298, "operating_cash_flow": 388871, "quarter": 1 }, { "change_in_working_capital": -57136, "financing_cash_flow": 85033, "investing_cash_flow": -468152, "net_cash_flow": 301993, "operating_cash_flow": 388152, "quarter": 2 }, { "change_in_working_capital": 97282, "financing_cash_flow": 98781, "investing_cash_flow": -169682, "net_cash_flow": 139751, "operating_cash_flow": 356226, "quarter": 3 }, { "change_in_working_capital": 69414, "financing_cash_flow": 100292, "investing_cash_flow": -244565, "net_cash_flow": 207736, "operating_cash_flow": 420182, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6988178256930074, "current_ratio": 1.7756425005752243, "debt_to_equity_ratio": 0.6619316561127275, "profit_margin": 0.25402474293059124, "quarter": 1, "return_on_assets": 0.17751701852698096, "return_on_equity": 0.2505451283904134 }, { "asset_turnover_ratio": 0.6912467441517259, "current_ratio": 1.4572802888591034, "debt_to_equity_ratio": 0.660401787578833, "profit_margin": 0.24458224090553862, "quarter": 2, "return_on_assets": 0.16906667770328665, "return_on_equity": 0.24012198725058434 }, { "asset_turnover_ratio": 0.6837583404779752, "current_ratio": 1.6945529380617446, "debt_to_equity_ratio": 0.6592180205768156, "profit_margin": 0.2344602367323793, "quarter": 3, "return_on_assets": 0.1603141423762049, "return_on_equity": 0.22924491245033313 }, { "asset_turnover_ratio": 0.6763506952362164, "current_ratio": 2.289954200478241, "debt_to_equity_ratio": 0.6380390874865248, "profit_margin": 0.25637418127957146, "quarter": 4, "return_on_assets": 0.17339885574905392, "return_on_equity": 0.24206100257450064 } ], "income_statement": [ { "depreciation": 72661, "expenses": 825639, "income_tax": 102951, "marketing_expense": 146328, "net_income": 419161, "net_profit": 316210, "operational_expense": 443083, "product_revenue": 473619, "quarter": 1, "rd_expense": 108483, "revenue": 1244800, "salaries_expense": 381369, "service_revenue": 771181 }, { "depreciation": 77693, "expenses": 843769, "income_tax": 115116, "marketing_expense": 167425, "net_income": 425575, "net_profit": 310459, "operational_expense": 424873, "product_revenue": 331599, "quarter": 2, "rd_expense": 164297, "revenue": 1269344, "salaries_expense": 420140, "service_revenue": 937745 }, { "depreciation": 52747, "expenses": 862298, "income_tax": 128596, "marketing_expense": 98146, "net_income": 432075, "net_profit": 303479, "operational_expense": 485286, "product_revenue": 429402, "quarter": 3, "rd_expense": 158999, "revenue": 1294373, "salaries_expense": 261170, "service_revenue": 864971 }, { "depreciation": 81795, "expenses": 881234, "income_tax": 100274, "marketing_expense": 165559, "net_income": 438661, "net_profit": 338387, "operational_expense": 445089, "product_revenue": 398684, "quarter": 4, "rd_expense": 89827, "revenue": 1319895, "salaries_expense": 301753, "service_revenue": 921211 } ], "market_conditions": { "gdp_growth": [ 0.012966895413427621, 0.018708140522282438, 0.018738955400792845, 0.009033560264524301 ], "inflation_rate": [ 0.011645988698542177, 0.013770131972299638, 0.01061087622635068, 0.01657029189893434 ], "interest_rate": [ 0.033250998685259416, 0.032999410271777496, 0.040691667730267694, 0.03447444367689889 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 171356, "billable_hours_per_employee": 90, "client_concentration": 0.35, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 6069933, "net_revenue": 4712914, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 18057 }, { "average_project_size": 181207, "billable_hours_per_employee": 118, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 5693521, "net_revenue": 4897213, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 18763 }, { "average_project_size": 166977, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 5923161, "net_revenue": 5088720, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19497 }, { "average_project_size": 154887, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 6350320, "net_revenue": 5287716, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 20259 } ], "balance_sheet": [ { "assets": 6603313, "current_assets": 3213717, "current_liabilities": 1657230, "equity": 5147008, "fixed_assets": 3389596, "liabilities": 2923341, "long_term_liabilities": 1266111, "quarter": 1 }, { "assets": 6758608, "current_assets": 2576561, "current_liabilities": 1515025, "equity": 5238701, "fixed_assets": 4182047, "liabilities": 2968925, "long_term_liabilities": 1453900, "quarter": 2 }, { "assets": 6917555, "current_assets": 2430811, "current_liabilities": 1461302, "equity": 5507685, "fixed_assets": 4486744, "liabilities": 3015219, "long_term_liabilities": 1553917, "quarter": 3 }, { "assets": 7080239, "current_assets": 2907357, "current_liabilities": 1613378, "equity": 5711129, "fixed_assets": 4172882, "liabilities": 3062236, "long_term_liabilities": 1448858, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55662, "financing_cash_flow": -113295, "investing_cash_flow": -432582, "net_cash_flow": 1561234, "operating_cash_flow": 1664765, "quarter": 1 }, { "change_in_working_capital": -14517, "financing_cash_flow": -124157, "investing_cash_flow": -102080, "net_cash_flow": 1757139, "operating_cash_flow": 1731002, "quarter": 2 }, { "change_in_working_capital": 51031, "financing_cash_flow": -21740, "investing_cash_flow": -483966, "net_cash_flow": 1788512, "operating_cash_flow": 1809450, "quarter": 3 }, { "change_in_working_capital": -23102, "financing_cash_flow": -171270, "investing_cash_flow": -451397, "net_cash_flow": 1752285, "operating_cash_flow": 1940729, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7137196131699346, "current_ratio": 1.9392100070599736, "debt_to_equity_ratio": 0.5679690025739226, "profit_margin": 0.31128002760075824, "quarter": 1, "return_on_assets": 0.22216666088673973, "return_on_equity": 0.2850269515804133 }, { "asset_turnover_ratio": 0.724588998207915, "current_ratio": 1.7006722661342222, "debt_to_equity_ratio": 0.5667292330675104, "profit_margin": 0.2958862520376386, "quarter": 2, "return_on_assets": 0.21439592294744717, "return_on_equity": 0.2765987217060107 }, { "asset_turnover_ratio": 0.735624075269369, "current_ratio": 1.663455603290764, "debt_to_equity_ratio": 0.5474566900612508, "profit_margin": 0.31547206370167746, "quarter": 3, "return_on_assets": 0.23206884513386594, "return_on_equity": 0.2914743671796771 }, { "asset_turnover_ratio": 0.7468273316762329, "current_ratio": 1.8020308941859875, "debt_to_equity_ratio": 0.5361875033815555, "profit_margin": 0.32019987457722765, "quarter": 4, "return_on_assets": 0.23913401793357542, "return_on_equity": 0.29646082236979765 } ], "income_statement": [ { "depreciation": 197729, "expenses": 2845886, "income_tax": 399992, "marketing_expense": 514898, "net_income": 1867028, "net_profit": 1467036, "operational_expense": 1759895, "product_revenue": 1755696, "quarter": 1, "rd_expense": 526441, "revenue": 4712914, "salaries_expense": 1107363, "service_revenue": 2957218 }, { "depreciation": 281984, "expenses": 2934446, "income_tax": 513749, "marketing_expense": 312094, "net_income": 1962767, "net_profit": 1449018, "operational_expense": 1576068, "product_revenue": 1617407, "quarter": 2, "rd_expense": 569597, "revenue": 4897213, "salaries_expense": 909066, "service_revenue": 3279806 }, { "depreciation": 204101, "expenses": 3025763, "income_tax": 457608, "marketing_expense": 377388, "net_income": 2062957, "net_profit": 1605349, "operational_expense": 1959584, "product_revenue": 1368016, "quarter": 3, "rd_expense": 476722, "revenue": 5088720, "salaries_expense": 1462511, "service_revenue": 3720704 }, { "depreciation": 247603, "expenses": 3119921, "income_tax": 474669, "marketing_expense": 495889, "net_income": 2167795, "net_profit": 1693126, "operational_expense": 1626921, "product_revenue": 1493314, "quarter": 4, "rd_expense": 400896, "revenue": 5287716, "salaries_expense": 1424279, "service_revenue": 3794402 } ], "market_conditions": { "gdp_growth": [ 0.028121945116488252, 0.022736217873547803, 0.0278756391787992, 0.015218002067696138 ], "inflation_rate": [ 0.008963554902776952, 0.006955959351579365, 0.007953698798036039, 0.013454853822821924 ], "interest_rate": [ 0.019442068660839237, 0.022111752507582825, 0.027203306007419516, 0.01885488336341227 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 100725, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 5112544, "net_revenue": 3947176, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 15123 }, { "average_project_size": 130850, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 5076281, "net_revenue": 4084137, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 15648 }, { "average_project_size": 150453, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 4893510, "net_revenue": 4225850, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16191 }, { "average_project_size": 77659, "billable_hours_per_employee": 92, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 4832967, "net_revenue": 4372481, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 16753 } ], "balance_sheet": [ { "assets": 4147235, "current_assets": 1937770, "current_liabilities": 1067050, "equity": 3344988, "fixed_assets": 2209465, "liabilities": 2038708, "long_term_liabilities": 971658, "quarter": 1 }, { "assets": 4237081, "current_assets": 1494021, "current_liabilities": 1017175, "equity": 3373369, "fixed_assets": 2743060, "liabilities": 2057760, "long_term_liabilities": 1040585, "quarter": 2 }, { "assets": 4328873, "current_assets": 1497270, "current_liabilities": 866939, "equity": 3452975, "fixed_assets": 2831603, "liabilities": 2076990, "long_term_liabilities": 1210051, "quarter": 3 }, { "assets": 4422654, "current_assets": 1432509, "current_liabilities": 874175, "equity": 3656727, "fixed_assets": 2990145, "liabilities": 2096400, "long_term_liabilities": 1222225, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35567, "financing_cash_flow": 162537, "investing_cash_flow": -223403, "net_cash_flow": 1379071, "operating_cash_flow": 1428898, "quarter": 1 }, { "change_in_working_capital": 7627, "financing_cash_flow": -70142, "investing_cash_flow": -105218, "net_cash_flow": 1295935, "operating_cash_flow": 1357830, "quarter": 2 }, { "change_in_working_capital": -77671, "financing_cash_flow": 25522, "investing_cash_flow": -108751, "net_cash_flow": 1172948, "operating_cash_flow": 1354833, "quarter": 3 }, { "change_in_working_capital": 22153, "financing_cash_flow": -37806, "investing_cash_flow": -234629, "net_cash_flow": 1591410, "operating_cash_flow": 1595601, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9517608720026717, "current_ratio": 1.8160067475750903, "debt_to_equity_ratio": 0.6094814092008701, "profit_margin": 0.31325205666025535, "quarter": 1, "return_on_assets": 0.2981410506035949, "return_on_equity": 0.3696458701795044 }, { "asset_turnover_ratio": 0.963903451456321, "current_ratio": 1.4687944552314007, "debt_to_equity_ratio": 0.6100014555182075, "profit_margin": 0.29236237667835335, "quarter": 2, "return_on_assets": 0.2818091039562378, "return_on_equity": 0.35396305592421107 }, { "asset_turnover_ratio": 0.9762009650086755, "current_ratio": 1.727076530182631, "debt_to_equity_ratio": 0.6015073957963785, "profit_margin": 0.2842249488268632, "quarter": 3, "return_on_assets": 0.2774606693243253, "return_on_equity": 0.3478426574186028 }, { "asset_turnover_ratio": 0.9886554543945785, "current_ratio": 1.6386982011610947, "debt_to_equity_ratio": 0.5732995654310535, "profit_margin": 0.3042833119229106, "quarter": 4, "return_on_assets": 0.30083135601383243, "return_on_equity": 0.36384258381880846 } ], "income_statement": [ { "depreciation": 192437, "expenses": 2389097, "income_tax": 321618, "marketing_expense": 335404, "net_income": 1558079, "net_profit": 1236461, "operational_expense": 1665642, "product_revenue": 1366282, "quarter": 1, "rd_expense": 429268, "revenue": 3947176, "salaries_expense": 1129306, "service_revenue": 2580894 }, { "depreciation": 163782, "expenses": 2486685, "income_tax": 403404, "marketing_expense": 462533, "net_income": 1597452, "net_profit": 1194048, "operational_expense": 1325418, "product_revenue": 1122478, "quarter": 2, "rd_expense": 289342, "revenue": 4084137, "salaries_expense": 1209236, "service_revenue": 2961659 }, { "depreciation": 153741, "expenses": 2588260, "income_tax": 436498, "marketing_expense": 414635, "net_income": 1637590, "net_profit": 1201092, "operational_expense": 1678634, "product_revenue": 900550, "quarter": 3, "rd_expense": 307957, "revenue": 4225850, "salaries_expense": 822375, "service_revenue": 3325300 }, { "depreciation": 265128, "expenses": 2693983, "income_tax": 348025, "marketing_expense": 438698, "net_income": 1678498, "net_profit": 1330473, "operational_expense": 1718635, "product_revenue": 1065286, "quarter": 4, "rd_expense": 333981, "revenue": 4372481, "salaries_expense": 823176, "service_revenue": 3307195 } ], "market_conditions": { "gdp_growth": [ 0.012544939570165748, 0.016503600298473677, 0.015043175468050344, 0.022890618634482364 ], "inflation_rate": [ 0.016476873507748877, 0.017859671715506228, 0.01511180489765741, 0.0177895857046933 ], "interest_rate": [ 0.035189561199966114, 0.03620957308287007, 0.03440391919767461, 0.04031590709588065 ], "year": 2014 }, "random_event": { "description": "Mccormick LLC Award Nomination in 2014", "impact": -0.08, "type": "Award Nomination" }, "year": 2014 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1993, "industry": "Advertising", "location": "East Miguel", "name": "Gill Group", "num_employees": 638, "region": "Europe", "revenue_size": "Large", "website": "www.gillgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 189225, "billable_hours_per_employee": 140, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 100145867, "net_revenue": 88249290, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 138322 }, { "average_project_size": 73066, "billable_hours_per_employee": 116, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 109782216, "net_revenue": 88876144, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 139304 }, { "average_project_size": 63509, "billable_hours_per_employee": 83, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 113576298, "net_revenue": 89507451, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 140294 }, { "average_project_size": 90591, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 100871208, "net_revenue": 90143243, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 141290 } ], "balance_sheet": [ { "assets": 107421807, "current_assets": 51634301, "current_liabilities": 22949223, "equity": 79750520, "fixed_assets": 55787506, "liabilities": 50909766, "long_term_liabilities": 27960543, "quarter": 1 }, { "assets": 110892555, "current_assets": 54482269, "current_liabilities": 22458862, "equity": 83425946, "fixed_assets": 56410286, "liabilities": 51505477, "long_term_liabilities": 29046615, "quarter": 2 }, { "assets": 114475441, "current_assets": 40855059, "current_liabilities": 25392444, "equity": 87130740, "fixed_assets": 73620382, "liabilities": 52108159, "long_term_liabilities": 26715715, "quarter": 3 }, { "assets": 118174089, "current_assets": 43942633, "current_liabilities": 26860679, "equity": 88173685, "fixed_assets": 74231456, "liabilities": 52717893, "long_term_liabilities": 25857214, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26425, "financing_cash_flow": 20392, "investing_cash_flow": -345587, "net_cash_flow": 27003607, "operating_cash_flow": 27053372, "quarter": 1 }, { "change_in_working_capital": -83828, "financing_cash_flow": 26023, "investing_cash_flow": -432932, "net_cash_flow": 27036169, "operating_cash_flow": 26988527, "quarter": 2 }, { "change_in_working_capital": -40985, "financing_cash_flow": 193270, "investing_cash_flow": -171682, "net_cash_flow": 27833680, "operating_cash_flow": 28343398, "quarter": 3 }, { "change_in_working_capital": -85860, "financing_cash_flow": 180211, "investing_cash_flow": -454278, "net_cash_flow": 25890063, "operating_cash_flow": 26372859, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8215211833105731, "current_ratio": 2.2499367843521325, "debt_to_equity_ratio": 0.63836280942118, "profit_margin": 0.26332765963329563, "quarter": 1, "return_on_assets": 0.21632925054034885, "return_on_equity": 0.2913896862365286 }, { "asset_turnover_ratio": 0.801461775319362, "current_ratio": 2.4258695298096584, "debt_to_equity_ratio": 0.6173795979490602, "profit_margin": 0.27047604585545476, "quarter": 2, "return_on_assets": 0.21677621189267396, "return_on_equity": 0.28814618416193927 }, { "asset_turnover_ratio": 0.7818921702166668, "current_ratio": 1.6089455193836402, "debt_to_equity_ratio": 0.5980456380836431, "profit_margin": 0.2766636489290707, "quarter": 3, "return_on_assets": 0.21632114088121313, "return_on_equity": 0.2842103487242275 }, { "asset_turnover_ratio": 0.762800405425592, "current_ratio": 1.6359464703033009, "debt_to_equity_ratio": 0.5978869205704627, "profit_margin": 0.2520154394711537, "quarter": 4, "return_on_assets": 0.1922374794021048, "return_on_equity": 0.2576447723603703 } ], "income_statement": [ { "depreciation": 3814893, "expenses": 57769840, "income_tax": 7240971, "marketing_expense": 11078407, "net_income": 30479450, "net_profit": 23238479, "operational_expense": 30059594, "product_revenue": 23530078, "quarter": 1, "rd_expense": 9533871, "revenue": 88249290, "salaries_expense": 18169382, "service_revenue": 64719212 }, { "depreciation": 2949659, "expenses": 58116972, "income_tax": 6720304, "marketing_expense": 8585103, "net_income": 30759172, "net_profit": 24038868, "operational_expense": 30644702, "product_revenue": 19015427, "quarter": 2, "rd_expense": 11571506, "revenue": 88876144, "salaries_expense": 20901326, "service_revenue": 69860717 }, { "depreciation": 3579940, "expenses": 58466191, "income_tax": 6277802, "marketing_expense": 5880715, "net_income": 31041260, "net_profit": 24763458, "operational_expense": 30216848, "product_revenue": 18545012, "quarter": 3, "rd_expense": 9102091, "revenue": 89507451, "salaries_expense": 24402166, "service_revenue": 70962439 }, { "depreciation": 3655370, "expenses": 58817509, "income_tax": 8608245, "marketing_expense": 11325668, "net_income": 31325734, "net_profit": 22717489, "operational_expense": 39932383, "product_revenue": 18484112, "quarter": 4, "rd_expense": 9785115, "revenue": 90143243, "salaries_expense": 18741587, "service_revenue": 71659131 } ], "market_conditions": { "gdp_growth": [ -0.00016092057733485196, 0.00226424713083569, -0.011533478370201246, -0.013617336987444982 ], "inflation_rate": [ 0.023136763340497163, 0.023799572494285888, 0.019400973783407625, 0.026195982051432056 ], "interest_rate": [ 0.05754781169139112, 0.05463431461038407, 0.05307605061137119, 0.05627258591334726 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 89508, "billable_hours_per_employee": 95, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 94574863, "net_revenue": 74275671, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 116420 }, { "average_project_size": 197234, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 80658567, "net_revenue": 73261483, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 114830 }, { "average_project_size": 73300, "billable_hours_per_employee": 136, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 88164198, "net_revenue": 72261143, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 113262 }, { "average_project_size": 186040, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 79112934, "net_revenue": 71274462, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 111715 } ], "balance_sheet": [ { "assets": 108263195, "current_assets": 47878204, "current_liabilities": 25807630, "equity": 68666124, "fixed_assets": 60384991, "liabilities": 57289281, "long_term_liabilities": 31481651, "quarter": 1 }, { "assets": 110734481, "current_assets": 49275411, "current_liabilities": 24869848, "equity": 70695195, "fixed_assets": 61459070, "liabilities": 58019130, "long_term_liabilities": 33149282, "quarter": 2 }, { "assets": 113262179, "current_assets": 35906389, "current_liabilities": 30762733, "equity": 71542435, "fixed_assets": 77355790, "liabilities": 58758278, "long_term_liabilities": 27995545, "quarter": 3 }, { "assets": 115847575, "current_assets": 36586506, "current_liabilities": 25262984, "equity": 73815565, "fixed_assets": 79261069, "liabilities": 59506842, "long_term_liabilities": 34243858, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11264, "financing_cash_flow": -9570, "investing_cash_flow": -465130, "net_cash_flow": 21170789, "operating_cash_flow": 21523853, "quarter": 1 }, { "change_in_working_capital": 70642, "financing_cash_flow": -74675, "investing_cash_flow": -346391, "net_cash_flow": 21333152, "operating_cash_flow": 21461899, "quarter": 2 }, { "change_in_working_capital": -36484, "financing_cash_flow": 102932, "investing_cash_flow": -242901, "net_cash_flow": 19928616, "operating_cash_flow": 20284796, "quarter": 3 }, { "change_in_working_capital": 84019, "financing_cash_flow": -85151, "investing_cash_flow": -212499, "net_cash_flow": 21305394, "operating_cash_flow": 21443954, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6860657585433351, "current_ratio": 1.8551956921267083, "debt_to_equity_ratio": 0.8343165110062132, "profit_margin": 0.23819656910268774, "quarter": 1, "return_on_assets": 0.1634185098638554, "return_on_equity": 0.2576555799188549 }, { "asset_turnover_ratio": 0.6615959395700785, "current_ratio": 1.9813314098260673, "debt_to_equity_ratio": 0.8206941079941854, "profit_margin": 0.2454201479923632, "quarter": 2, "return_on_assets": 0.16236897340043524, "return_on_equity": 0.254329081347042 }, { "asset_turnover_ratio": 0.6379988769243085, "current_ratio": 1.1672041297501103, "debt_to_equity_ratio": 0.8213066552738945, "profit_margin": 0.23579109453056948, "quarter": 3, "return_on_assets": 0.1504344534992568, "return_on_equity": 0.23815982780010214 }, { "asset_turnover_ratio": 0.6152434524417106, "current_ratio": 1.4482258311211376, "debt_to_equity_ratio": 0.8061557477748765, "profit_margin": 0.24517662441282265, "quarter": 4, "return_on_assets": 0.1508433128617496, "return_on_equity": 0.23673641189361622 } ], "income_statement": [ { "depreciation": 3831643, "expenses": 49959514, "income_tax": 6623947, "marketing_expense": 8250952, "net_income": 24316157, "net_profit": 17692210, "operational_expense": 28827803, "product_revenue": 21760806, "quarter": 1, "rd_expense": 5726442, "revenue": 74275671, "salaries_expense": 16129299, "service_revenue": 52514865 }, { "depreciation": 3482055, "expenses": 49463238, "income_tax": 5818401, "marketing_expense": 6762721, "net_income": 23798245, "net_profit": 17979844, "operational_expense": 27313707, "product_revenue": 24770762, "quarter": 2, "rd_expense": 7571587, "revenue": 73261483, "salaries_expense": 21510144, "service_revenue": 48490721 }, { "depreciation": 3246262, "expenses": 48971893, "income_tax": 6250716, "marketing_expense": 7722402, "net_income": 23289250, "net_profit": 17038534, "operational_expense": 30711874, "product_revenue": 17438081, "quarter": 3, "rd_expense": 8942093, "revenue": 72261143, "salaries_expense": 16742290, "service_revenue": 54823062 }, { "depreciation": 3969122, "expenses": 48485428, "income_tax": 5314202, "marketing_expense": 6349661, "net_income": 22789034, "net_profit": 17474832, "operational_expense": 28920434, "product_revenue": 15237751, "quarter": 4, "rd_expense": 8541994, "revenue": 71274462, "salaries_expense": 14922851, "service_revenue": 56036711 } ], "market_conditions": { "gdp_growth": [ -0.005423695602877211, 0.00512218969911791, -0.0015240555959311047, -0.002082761334078042 ], "inflation_rate": [ 0.037357315823116535, 0.038517343298341014, 0.03473009484726351, 0.03750901847155397 ], "interest_rate": [ 0.06139805819627188, 0.0596337785593958, 0.06092333266009054, 0.06198867450106674 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 88957, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 62371190, "net_revenue": 55458026, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 86925 }, { "average_project_size": 76303, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 62569605, "net_revenue": 55967218, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 87723 }, { "average_project_size": 171650, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 63186162, "net_revenue": 56481086, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 88528 }, { "average_project_size": 154713, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 66714515, "net_revenue": 56999672, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 89341 } ], "balance_sheet": [ { "assets": 67093867, "current_assets": 22187154, "current_liabilities": 15807719, "equity": 46284590, "fixed_assets": 44906713, "liabilities": 33300318, "long_term_liabilities": 17492599, "quarter": 1 }, { "assets": 69324725, "current_assets": 25219894, "current_liabilities": 20240847, "equity": 47916884, "fixed_assets": 44104831, "liabilities": 34122658, "long_term_liabilities": 13881811, "quarter": 2 }, { "assets": 71629758, "current_assets": 22603255, "current_liabilities": 15666074, "equity": 49472407, "fixed_assets": 49026503, "liabilities": 34965305, "long_term_liabilities": 19299231, "quarter": 3 }, { "assets": 74011434, "current_assets": 27344301, "current_liabilities": 15406122, "equity": 50994207, "fixed_assets": 46667133, "liabilities": 35828761, "long_term_liabilities": 20422639, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42629, "financing_cash_flow": -56746, "investing_cash_flow": -211395, "net_cash_flow": 15431213, "operating_cash_flow": 15884948, "quarter": 1 }, { "change_in_working_capital": 12511, "financing_cash_flow": -42290, "investing_cash_flow": -112962, "net_cash_flow": 15637147, "operating_cash_flow": 15669840, "quarter": 2 }, { "change_in_working_capital": 35228, "financing_cash_flow": -188585, "investing_cash_flow": -338302, "net_cash_flow": 16409679, "operating_cash_flow": 16700978, "quarter": 3 }, { "change_in_working_capital": 62084, "financing_cash_flow": -105918, "investing_cash_flow": -333712, "net_cash_flow": 16276382, "operating_cash_flow": 16541967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8265737015873597, "current_ratio": 1.4035645496987896, "debt_to_equity_ratio": 0.7194687908005667, "profit_margin": 0.22523414374684017, "quarter": 1, "return_on_assets": 0.18617261992068515, "return_on_equity": 0.2698747250434756 }, { "asset_turnover_ratio": 0.8073197261150332, "current_ratio": 1.2459900517008997, "debt_to_equity_ratio": 0.712121806584919, "profit_margin": 0.2271832950496128, "quarter": 2, "return_on_assets": 0.18340955553736418, "return_on_equity": 0.26535149906659206 }, { "asset_turnover_ratio": 0.7885142652583023, "current_ratio": 1.4428155388516613, "debt_to_equity_ratio": 0.7067637723792174, "profit_margin": 0.2267653635413455, "quarter": 3, "return_on_assets": 0.17880772401883585, "return_on_equity": 0.2588908601111727 }, { "asset_turnover_ratio": 0.7701468397437077, "current_ratio": 1.7748983813058212, "debt_to_equity_ratio": 0.7026045330992204, "profit_margin": 0.2247650477708012, "quarter": 4, "return_on_assets": 0.17310209122552606, "return_on_equity": 0.25123508636971253 } ], "income_statement": [ { "depreciation": 3393907, "expenses": 39095467, "income_tax": 3871518, "marketing_expense": 7760727, "net_income": 16362559, "net_profit": 12491041, "operational_expense": 20053880, "product_revenue": 12135437, "quarter": 1, "rd_expense": 7511879, "revenue": 55458026, "salaries_expense": 16492221, "service_revenue": 43322589 }, { "depreciation": 2955023, "expenses": 39303803, "income_tax": 3948598, "marketing_expense": 5635114, "net_income": 16663415, "net_profit": 12714817, "operational_expense": 23972314, "product_revenue": 14062232, "quarter": 2, "rd_expense": 3986138, "revenue": 55967218, "salaries_expense": 18621407, "service_revenue": 41904986 }, { "depreciation": 3893024, "expenses": 39513249, "income_tax": 4159883, "marketing_expense": 6980913, "net_income": 16967837, "net_profit": 12807954, "operational_expense": 22725607, "product_revenue": 15164495, "quarter": 3, "rd_expense": 7596659, "revenue": 56481086, "salaries_expense": 18734525, "service_revenue": 41316591 }, { "depreciation": 3730433, "expenses": 39723812, "income_tax": 4464326, "marketing_expense": 5926787, "net_income": 17275860, "net_profit": 12811534, "operational_expense": 20920607, "product_revenue": 17929281, "quarter": 4, "rd_expense": 4771944, "revenue": 56999672, "salaries_expense": 13933858, "service_revenue": 39070391 } ], "market_conditions": { "gdp_growth": [ -0.008257125784176473, -0.018960711834432386, -0.021893474226346795, -0.010988104624644371 ], "inflation_rate": [ 0.02542275902219461, 0.022422027100785016, 0.02527414631009142, 0.021474280850142212 ], "interest_rate": [ 0.05213721218378476, 0.050890940657634255, 0.05225974547318593, 0.05038062428086586 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 139129, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 60585211, "net_revenue": 50775634, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 79586 }, { "average_project_size": 106578, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 57351711, "net_revenue": 50215240, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 78707 }, { "average_project_size": 143371, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 62062161, "net_revenue": 49661031, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 77839 }, { "average_project_size": 136106, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 60816091, "net_revenue": 49112938, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 76980 } ], "balance_sheet": [ { "assets": 67072272, "current_assets": 30840006, "current_liabilities": 13607969, "equity": 49351104, "fixed_assets": 36232266, "liabilities": 27245417, "long_term_liabilities": 13637448, "quarter": 1 }, { "assets": 69256665, "current_assets": 30224212, "current_liabilities": 15818125, "equity": 50442125, "fixed_assets": 39032453, "liabilities": 27872008, "long_term_liabilities": 12053883, "quarter": 2 }, { "assets": 71512199, "current_assets": 35457333, "current_liabilities": 14806598, "equity": 51112511, "fixed_assets": 36054866, "liabilities": 28513009, "long_term_liabilities": 13706411, "quarter": 3 }, { "assets": 73841191, "current_assets": 25482863, "current_liabilities": 17396254, "equity": 53410466, "fixed_assets": 48358328, "liabilities": 29168752, "long_term_liabilities": 11772498, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58830, "financing_cash_flow": -138618, "investing_cash_flow": -454839, "net_cash_flow": 11332051, "operating_cash_flow": 11707350, "quarter": 1 }, { "change_in_working_capital": 40342, "financing_cash_flow": 65718, "investing_cash_flow": -142166, "net_cash_flow": 11038661, "operating_cash_flow": 11406853, "quarter": 2 }, { "change_in_working_capital": 91070, "financing_cash_flow": 92774, "investing_cash_flow": -442732, "net_cash_flow": 11594844, "operating_cash_flow": 11740116, "quarter": 3 }, { "change_in_working_capital": 1273, "financing_cash_flow": 87292, "investing_cash_flow": -223830, "net_cash_flow": 10387604, "operating_cash_flow": 11069188, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7570286869065656, "current_ratio": 2.266319536736158, "debt_to_equity_ratio": 0.5520731005328675, "profit_margin": 0.18757518616114177, "quarter": 1, "return_on_assets": 0.14199979687582373, "return_on_equity": 0.19298958337385927 }, { "asset_turnover_ratio": 0.7250600357380766, "current_ratio": 1.9107329092417717, "debt_to_equity_ratio": 0.5525541994910008, "profit_margin": 0.18037289077977123, "quarter": 2, "return_on_assets": 0.13078117463496114, "return_on_equity": 0.17956158666987165 }, { "asset_turnover_ratio": 0.6944413917407294, "current_ratio": 2.3946981609144786, "debt_to_equity_ratio": 0.5578479405952097, "profit_margin": 0.1633739943900883, "quarter": 3, "return_on_assets": 0.11345366403849502, "return_on_equity": 0.15873454152937233 }, { "asset_turnover_ratio": 0.6651157346581802, "current_ratio": 1.4648477195147875, "debt_to_equity_ratio": 0.5461242745944213, "profit_margin": 0.17791700834513302, "quarter": 4, "return_on_assets": 0.11833540171365871, "return_on_equity": 0.16360139977059926 } ], "income_statement": [ { "depreciation": 2183101, "expenses": 38243463, "income_tax": 3007922, "marketing_expense": 4291416, "net_income": 12532171, "net_profit": 9524249, "operational_expense": 23950417, "product_revenue": 12760251, "quarter": 1, "rd_expense": 4417661, "revenue": 50775634, "salaries_expense": 11864006, "service_revenue": 38015383 }, { "depreciation": 2349385, "expenses": 38208289, "income_tax": 2949483, "marketing_expense": 6741081, "net_income": 12006951, "net_profit": 9057468, "operational_expense": 19233813, "product_revenue": 19511833, "quarter": 2, "rd_expense": 7532048, "revenue": 50215240, "salaries_expense": 11870443, "service_revenue": 30703407 }, { "depreciation": 3626795, "expenses": 38173148, "income_tax": 3374562, "marketing_expense": 5011110, "net_income": 11487883, "net_profit": 8113321, "operational_expense": 20676176, "product_revenue": 15295949, "quarter": 3, "rd_expense": 7192160, "revenue": 49661031, "salaries_expense": 17436174, "service_revenue": 34365082 }, { "depreciation": 2331161, "expenses": 38138039, "income_tax": 2236872, "marketing_expense": 6055854, "net_income": 10974899, "net_profit": 8738027, "operational_expense": 25219771, "product_revenue": 19242524, "quarter": 4, "rd_expense": 4952837, "revenue": 49112938, "salaries_expense": 14197712, "service_revenue": 29870414 } ], "market_conditions": { "gdp_growth": [ 0.0015355988239397402, -0.004973026188764882, -0.002119548778156514, -0.00787144146115543 ], "inflation_rate": [ 0.03465556307785836, 0.03278561199316549, 0.03474978007790133, 0.030102719486044913 ], "interest_rate": [ 0.05291469640141474, 0.05068233609016871, 0.05146154602895554, 0.053639954790252485 ], "year": 1996 }, "random_event": { "description": "Gill Group Senior Leadership Change in 1996", "impact": 0.01, "type": "Senior Leadership Change" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 71643, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 82081628, "net_revenue": 66543926, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 104301 }, { "average_project_size": 123949, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 75589229, "net_revenue": 65331520, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 102401 }, { "average_project_size": 74185, "billable_hours_per_employee": 122, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 79234716, "net_revenue": 64141203, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 100535 }, { "average_project_size": 120892, "billable_hours_per_employee": 91, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 77120967, "net_revenue": 62972574, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 98703 } ], "balance_sheet": [ { "assets": 75041862, "current_assets": 23566759, "current_liabilities": 19032245, "equity": 47864226, "fixed_assets": 51475103, "liabilities": 40097695, "long_term_liabilities": 21065450, "quarter": 1 }, { "assets": 76852906, "current_assets": 24540112, "current_liabilities": 17319314, "equity": 48404166, "fixed_assets": 52312794, "liabilities": 40479740, "long_term_liabilities": 23160426, "quarter": 2 }, { "assets": 78707657, "current_assets": 25733541, "current_liabilities": 22502046, "equity": 49971311, "fixed_assets": 52974116, "liabilities": 40865426, "long_term_liabilities": 18363380, "quarter": 3 }, { "assets": 80607171, "current_assets": 39230223, "current_liabilities": 20232902, "equity": 51032639, "fixed_assets": 41376948, "liabilities": 41254786, "long_term_liabilities": 21021884, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36540, "financing_cash_flow": 192193, "investing_cash_flow": -211594, "net_cash_flow": 16717189, "operating_cash_flow": 17295349, "quarter": 1 }, { "change_in_working_capital": 67255, "financing_cash_flow": 73674, "investing_cash_flow": -198813, "net_cash_flow": 14422616, "operating_cash_flow": 14521000, "quarter": 2 }, { "change_in_working_capital": 17622, "financing_cash_flow": 117082, "investing_cash_flow": -445190, "net_cash_flow": 14580336, "operating_cash_flow": 15263660, "quarter": 3 }, { "change_in_working_capital": -4878, "financing_cash_flow": -155545, "investing_cash_flow": -469671, "net_cash_flow": 14791712, "operating_cash_flow": 15189447, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8867573941595426, "current_ratio": 1.2382542889711645, "debt_to_equity_ratio": 0.8377382933132566, "profit_margin": 0.19415835188323574, "quarter": 1, "return_on_assets": 0.17217135417028964, "return_on_equity": 0.2699314306262886 }, { "asset_turnover_ratio": 0.8500852264454385, "current_ratio": 1.416921709485722, "debt_to_equity_ratio": 0.836286281639477, "profit_margin": 0.18415307037093273, "quarter": 2, "return_on_assets": 0.15654580452689715, "return_on_equity": 0.24855298612107066 }, { "asset_turnover_ratio": 0.814929645282161, "current_ratio": 1.1436089411602839, "debt_to_equity_ratio": 0.8177777445142473, "profit_margin": 0.18909966500004685, "quarter": 3, "return_on_assets": 0.15410292292146366, "return_on_equity": 0.24272086837985898 }, { "asset_turnover_ratio": 0.78122793814461, "current_ratio": 1.9389320918966542, "debt_to_equity_ratio": 0.8084000123920693, "profit_margin": 0.1854816034675667, "quarter": 4, "return_on_assets": 0.14490341064072326, "return_on_equity": 0.22887811073223158 } ], "income_statement": [ { "depreciation": 4375290, "expenses": 50289447, "income_tax": 3334420, "marketing_expense": 6417329, "net_income": 16254479, "net_profit": 12920059, "operational_expense": 34914328, "product_revenue": 17848926, "quarter": 1, "rd_expense": 8080828, "revenue": 66543926, "salaries_expense": 17710340, "service_revenue": 48695000 }, { "depreciation": 2490000, "expenses": 49488374, "income_tax": 3812146, "marketing_expense": 8021602, "net_income": 15843146, "net_profit": 12031000, "operational_expense": 29850123, "product_revenue": 25146823, "quarter": 2, "rd_expense": 6491637, "revenue": 65331520, "salaries_expense": 15752311, "service_revenue": 40184697 }, { "depreciation": 3134580, "expenses": 48700062, "income_tax": 3312061, "marketing_expense": 7298610, "net_income": 15441141, "net_profit": 12129080, "operational_expense": 33026122, "product_revenue": 19621597, "quarter": 3, "rd_expense": 9492544, "revenue": 64141203, "salaries_expense": 23853324, "service_revenue": 44519606 }, { "depreciation": 3509193, "expenses": 47924307, "income_tax": 3368013, "marketing_expense": 4869382, "net_income": 15048267, "net_profit": 11680254, "operational_expense": 30813472, "product_revenue": 13638687, "quarter": 4, "rd_expense": 8476536, "revenue": 62972574, "salaries_expense": 15497006, "service_revenue": 49333887 } ], "market_conditions": { "gdp_growth": [ -0.020382304729898378, -0.011657286026078762, -0.009277254636755298, -0.02369359119228099 ], "inflation_rate": [ 0.038635385682117, 0.03969284726905786, 0.03495872240574853, 0.03696278429577926 ], "interest_rate": [ 0.05474300445510181, 0.055134485321620984, 0.06048480800993928, 0.05360017367413073 ], "year": 1997 }, "random_event": { "description": "Gill Group Data Privacy Regulation Impact in 1997", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 172964, "billable_hours_per_employee": 144, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 81553357, "net_revenue": 71602595, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 112230 }, { "average_project_size": 97499, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 84934129, "net_revenue": 71597056, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 112221 }, { "average_project_size": 137777, "billable_hours_per_employee": 88, "client_concentration": 0.4, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 79021991, "net_revenue": 71591518, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 112212 }, { "average_project_size": 116706, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 80396109, "net_revenue": 71585980, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 112204 } ], "balance_sheet": [ { "assets": 107209931, "current_assets": 45707919, "current_liabilities": 20964966, "equity": 73459786, "fixed_assets": 61502012, "liabilities": 51456074, "long_term_liabilities": 30491108, "quarter": 1 }, { "assets": 110340653, "current_assets": 39208440, "current_liabilities": 23272428, "equity": 77632835, "fixed_assets": 71132213, "liabilities": 51970387, "long_term_liabilities": 28697959, "quarter": 2 }, { "assets": 113562799, "current_assets": 55833905, "current_liabilities": 26271292, "equity": 80199509, "fixed_assets": 57728894, "liabilities": 52489840, "long_term_liabilities": 26218548, "quarter": 3 }, { "assets": 116879036, "current_assets": 37504467, "current_liabilities": 25342843, "equity": 82719908, "fixed_assets": 79374569, "liabilities": 53014486, "long_term_liabilities": 27671643, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 226, "financing_cash_flow": 168888, "investing_cash_flow": -179228, "net_cash_flow": 20981708, "operating_cash_flow": 21189961, "quarter": 1 }, { "change_in_working_capital": 57033, "financing_cash_flow": -76390, "investing_cash_flow": -348061, "net_cash_flow": 21785256, "operating_cash_flow": 22297666, "quarter": 2 }, { "change_in_working_capital": 80660, "financing_cash_flow": 168795, "investing_cash_flow": -208713, "net_cash_flow": 22216481, "operating_cash_flow": 22545147, "quarter": 3 }, { "change_in_working_capital": 85925, "financing_cash_flow": -70717, "investing_cash_flow": -359237, "net_cash_flow": 21798276, "operating_cash_flow": 22057951, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.667872783165955, "current_ratio": 2.18020477591044, "debt_to_equity_ratio": 0.7004658848311919, "profit_margin": 0.2472805489801033, "quarter": 1, "return_on_assets": 0.16515194847014686, "return_on_equity": 0.24102886714099603 }, { "asset_turnover_ratio": 0.6488728682800164, "current_ratio": 1.684759321201896, "debt_to_equity_ratio": 0.6694382215978587, "profit_margin": 0.2690413555551781, "quarter": 2, "return_on_assets": 0.17457363606503218, "return_on_equity": 0.2481239928955319 }, { "asset_turnover_ratio": 0.6304134684105488, "current_ratio": 2.1252820378990114, "debt_to_equity_ratio": 0.6544907899623176, "profit_margin": 0.26716223561567726, "quarter": 3, "return_on_assets": 0.16842267158279534, "return_on_equity": 0.23848712091242355 }, { "asset_turnover_ratio": 0.6124792131242424, "current_ratio": 1.479883965662416, "debt_to_equity_ratio": 0.6408915009915146, "profit_margin": 0.26339456413113294, "quarter": 4, "return_on_assets": 0.1613236953802391, "return_on_equity": 0.22794220225680134 } ], "income_statement": [ { "depreciation": 3484032, "expenses": 46777814, "income_tax": 7118852, "marketing_expense": 7376862, "net_income": 24824781, "net_profit": 17705929, "operational_expense": 24867455, "product_revenue": 24680312, "quarter": 1, "rd_expense": 8864399, "revenue": 71602595, "salaries_expense": 20572601, "service_revenue": 46922283 }, { "depreciation": 3035097, "expenses": 47174615, "income_tax": 5159872, "marketing_expense": 6439688, "net_income": 24422441, "net_profit": 19262569, "operational_expense": 29334815, "product_revenue": 19490173, "quarter": 2, "rd_expense": 5208412, "revenue": 71597056, "salaries_expense": 23450971, "service_revenue": 52106883 }, { "depreciation": 3418597, "expenses": 47574783, "income_tax": 4890185, "marketing_expense": 9083251, "net_income": 24016735, "net_profit": 19126550, "operational_expense": 26755721, "product_revenue": 16053165, "quarter": 3, "rd_expense": 5444363, "revenue": 71591518, "salaries_expense": 23025530, "service_revenue": 55538353 }, { "depreciation": 3202593, "expenses": 47978345, "income_tax": 4752277, "marketing_expense": 5515529, "net_income": 23607635, "net_profit": 18855358, "operational_expense": 26344032, "product_revenue": 17983853, "quarter": 4, "rd_expense": 6610337, "revenue": 71585980, "salaries_expense": 20249301, "service_revenue": 53602127 } ], "market_conditions": { "gdp_growth": [ 0.017017548497148094, 0.006150540521137591, 0.018304279773313593, 0.0017500300847678105 ], "inflation_rate": [ 0.025753945795184845, 0.031113240209754284, 0.027172915689226494, 0.022733573706878903 ], "interest_rate": [ 0.04818105040377148, 0.051172674103445615, 0.05292518247302519, 0.04541388292770764 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2002, "industry": "Advertising", "location": "Kathleenberg", "name": "Young LLC", "num_employees": 330, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.youngllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 144131, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 3259068, "net_revenue": 2637402, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 7992 }, { "average_project_size": 182991, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 3107721, "net_revenue": 2685172, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 8137 }, { "average_project_size": 180288, "billable_hours_per_employee": 101, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 3117891, "net_revenue": 2733808, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 8284 }, { "average_project_size": 128291, "billable_hours_per_employee": 103, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 3098537, "net_revenue": 2783324, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8434 } ], "balance_sheet": [ { "assets": 3063708, "current_assets": 1203147, "current_liabilities": 825221, "equity": 2057781, "fixed_assets": 1860561, "liabilities": 1723723, "long_term_liabilities": 898502, "quarter": 1 }, { "assets": 3132326, "current_assets": 1125278, "current_liabilities": 857209, "equity": 2103853, "fixed_assets": 2007048, "liabilities": 1740085, "long_term_liabilities": 882876, "quarter": 2 }, { "assets": 3202480, "current_assets": 1112205, "current_liabilities": 763305, "equity": 2210983, "fixed_assets": 2090275, "liabilities": 1756602, "long_term_liabilities": 993297, "quarter": 3 }, { "assets": 3274205, "current_assets": 1216200, "current_liabilities": 1006585, "equity": 2302405, "fixed_assets": 2058005, "liabilities": 1773275, "long_term_liabilities": 766690, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43556, "financing_cash_flow": -73139, "investing_cash_flow": -202038, "net_cash_flow": 274679, "operating_cash_flow": 879253, "quarter": 1 }, { "change_in_working_capital": 95970, "financing_cash_flow": 81657, "investing_cash_flow": -219861, "net_cash_flow": 637676, "operating_cash_flow": 878119, "quarter": 2 }, { "change_in_working_capital": -33671, "financing_cash_flow": 165349, "investing_cash_flow": -162703, "net_cash_flow": 583626, "operating_cash_flow": 897013, "quarter": 3 }, { "change_in_working_capital": -64795, "financing_cash_flow": 68514, "investing_cash_flow": -210812, "net_cash_flow": 442375, "operating_cash_flow": 948902, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.860852927237191, "current_ratio": 1.4579694409134039, "debt_to_equity_ratio": 0.8376610533385234, "profit_margin": 0.27216025467486565, "quarter": 1, "return_on_assets": 0.2342899519144775, "return_on_equity": 0.34882040411491794 }, { "asset_turnover_ratio": 0.8572453825048861, "current_ratio": 1.3127230348724757, "debt_to_equity_ratio": 0.8270943834954249, "profit_margin": 0.26501542545505463, "quarter": 2, "return_on_assets": 0.22718324976391346, "return_on_equity": 0.338242263123897 }, { "asset_turnover_ratio": 0.8536534186005845, "current_ratio": 1.4570912020751863, "debt_to_equity_ratio": 0.7944891480395824, "profit_margin": 0.27986786197128694, "quarter": 3, "return_on_assets": 0.23891015712822564, "return_on_equity": 0.3460474368188267 }, { "asset_turnover_ratio": 0.8500762780583379, "current_ratio": 1.2082437151358305, "debt_to_equity_ratio": 0.7701837860845507, "profit_margin": 0.2879560554215032, "quarter": 4, "return_on_assets": 0.2447846118370719, "return_on_equity": 0.348103396231332 } ], "income_statement": [ { "depreciation": 161457, "expenses": 1671022, "income_tax": 248584, "marketing_expense": 275434, "net_income": 966380, "net_profit": 717796, "operational_expense": 1014774, "product_revenue": 646204, "quarter": 1, "rd_expense": 238203, "revenue": 2637402, "salaries_expense": 633115, "service_revenue": 1991198 }, { "depreciation": 166507, "expenses": 1703999, "income_tax": 269561, "marketing_expense": 269253, "net_income": 981173, "net_profit": 711612, "operational_expense": 1140238, "product_revenue": 820957, "quarter": 2, "rd_expense": 274711, "revenue": 2685172, "salaries_expense": 736014, "service_revenue": 1864215 }, { "depreciation": 131908, "expenses": 1737626, "income_tax": 231077, "marketing_expense": 230568, "net_income": 996182, "net_profit": 765105, "operational_expense": 895056, "product_revenue": 839432, "quarter": 3, "rd_expense": 224276, "revenue": 2733808, "salaries_expense": 834543, "service_revenue": 1894376 }, { "depreciation": 147427, "expenses": 1771918, "income_tax": 209931, "marketing_expense": 277174, "net_income": 1011406, "net_profit": 801475, "operational_expense": 1212591, "product_revenue": 1027763, "quarter": 4, "rd_expense": 348619, "revenue": 2783324, "salaries_expense": 549183, "service_revenue": 1755561 } ], "market_conditions": { "gdp_growth": [ 0.007461901162788656, 0.009654002098331952, 0.013779465241022837, -0.001103941908842318 ], "inflation_rate": [ 0.04009010289432603, 0.03908463280755122, 0.03441369518212271, 0.03817111564550105 ], "interest_rate": [ 0.052511982676674965, 0.05274043485733939, 0.05792841430148531, 0.05389888864108799 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 79880, "billable_hours_per_employee": 129, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 736371, "net_revenue": 653662, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 1981 }, { "average_project_size": 167629, "billable_hours_per_employee": 129, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 890898, "net_revenue": 685516, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2077 }, { "average_project_size": 111479, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 927927, "net_revenue": 718923, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2179 }, { "average_project_size": 86360, "billable_hours_per_employee": 99, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 901942, "net_revenue": 753958, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2285 } ], "balance_sheet": [ { "assets": 939068, "current_assets": 332812, "current_liabilities": 254486, "equity": 642398, "fixed_assets": 606256, "liabilities": 438109, "long_term_liabilities": 183623, "quarter": 1 }, { "assets": 954069, "current_assets": 346600, "current_liabilities": 241174, "equity": 651492, "fixed_assets": 607469, "liabilities": 450357, "long_term_liabilities": 209183, "quarter": 2 }, { "assets": 969310, "current_assets": 347605, "current_liabilities": 230004, "equity": 670221, "fixed_assets": 621705, "liabilities": 462948, "long_term_liabilities": 232944, "quarter": 3 }, { "assets": 984794, "current_assets": 400405, "current_liabilities": 260195, "equity": 684318, "fixed_assets": 584389, "liabilities": 475890, "long_term_liabilities": 215695, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54530, "financing_cash_flow": 57346, "investing_cash_flow": -237567, "net_cash_flow": 219622, "operating_cash_flow": 175326, "quarter": 1 }, { "change_in_working_capital": -34815, "financing_cash_flow": -37740, "investing_cash_flow": -409695, "net_cash_flow": 71215, "operating_cash_flow": 175883, "quarter": 2 }, { "change_in_working_capital": -19722, "financing_cash_flow": 76354, "investing_cash_flow": -290981, "net_cash_flow": 277351, "operating_cash_flow": 213734, "quarter": 3 }, { "change_in_working_capital": -33359, "financing_cash_flow": 165705, "investing_cash_flow": -155270, "net_cash_flow": 65281, "operating_cash_flow": 216654, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6960752575958291, "current_ratio": 1.307781174602925, "debt_to_equity_ratio": 0.6819899812888583, "profit_margin": 0.21637941321355686, "quarter": 1, "return_on_assets": 0.15061635579106092, "return_on_equity": 0.22017347501081883 }, { "asset_turnover_ratio": 0.7185182623059758, "current_ratio": 1.4371366731073831, "debt_to_equity_ratio": 0.6912701921128732, "profit_margin": 0.215574837057049, "quarter": 2, "return_on_assets": 0.1548944573191247, "return_on_equity": 0.22683317676963033 }, { "asset_turnover_ratio": 0.7416853225490297, "current_ratio": 1.5112998034816785, "debt_to_equity_ratio": 0.6907393232978376, "profit_margin": 0.2279228790844082, "quarter": 3, "return_on_assets": 0.1690470540900228, "return_on_equity": 0.2444850280728297 }, { "asset_turnover_ratio": 0.765599709177757, "current_ratio": 1.5388650819577625, "debt_to_equity_ratio": 0.6954223036658396, "profit_margin": 0.23265752203703655, "quarter": 4, "return_on_assets": 0.17812253120957278, "return_on_equity": 0.2563340435294702 } ], "income_statement": [ { "depreciation": 33887, "expenses": 462036, "income_tax": 50187, "marketing_expense": 48450, "net_income": 191626, "net_profit": 141439, "operational_expense": 315901, "product_revenue": 158958, "quarter": 1, "rd_expense": 59513, "revenue": 653662, "salaries_expense": 141398, "service_revenue": 494704 }, { "depreciation": 28103, "expenses": 483306, "income_tax": 54430, "marketing_expense": 77791, "net_income": 202210, "net_profit": 147780, "operational_expense": 247576, "product_revenue": 253444, "quarter": 2, "rd_expense": 62092, "revenue": 685516, "salaries_expense": 195755, "service_revenue": 432072 }, { "depreciation": 49875, "expenses": 505556, "income_tax": 49508, "marketing_expense": 53467, "net_income": 213367, "net_profit": 163859, "operational_expense": 313487, "product_revenue": 215252, "quarter": 3, "rd_expense": 88265, "revenue": 718923, "salaries_expense": 178301, "service_revenue": 503671 }, { "depreciation": 41240, "expenses": 528829, "income_tax": 49715, "marketing_expense": 55664, "net_income": 225129, "net_profit": 175414, "operational_expense": 322056, "product_revenue": 274071, "quarter": 4, "rd_expense": 53482, "revenue": 753958, "salaries_expense": 232584, "service_revenue": 479887 } ], "market_conditions": { "gdp_growth": [ -0.004973196746642346, 0.007594263201401842, 0.007389526215606573, 0.005441812792063898 ], "inflation_rate": [ 0.02419412980070168, 0.02503010056945115, 0.030819462600301988, 0.027722652650807495 ], "interest_rate": [ 0.04823531787060659, 0.045446802980327945, 0.0445653800601655, 0.0495738711209983 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 67379, "billable_hours_per_employee": 158, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 3040809, "net_revenue": 2353813, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7133 }, { "average_project_size": 87533, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 2799414, "net_revenue": 2407005, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 7294 }, { "average_project_size": 149509, "billable_hours_per_employee": 100, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 2716959, "net_revenue": 2461400, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7459 }, { "average_project_size": 82601, "billable_hours_per_employee": 139, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 2950770, "net_revenue": 2517024, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 7627 } ], "balance_sheet": [ { "assets": 3385943, "current_assets": 1202256, "current_liabilities": 944031, "equity": 2353273, "fixed_assets": 2183687, "liabilities": 1687867, "long_term_liabilities": 743836, "quarter": 1 }, { "assets": 3447334, "current_assets": 1434491, "current_liabilities": 851163, "equity": 2431734, "fixed_assets": 2012843, "liabilities": 1712896, "long_term_liabilities": 861733, "quarter": 2 }, { "assets": 3509839, "current_assets": 1390179, "current_liabilities": 1004388, "equity": 2458798, "fixed_assets": 2119660, "liabilities": 1738297, "long_term_liabilities": 733909, "quarter": 3 }, { "assets": 3573476, "current_assets": 1784499, "current_liabilities": 1028995, "equity": 2534330, "fixed_assets": 1788977, "liabilities": 1764073, "long_term_liabilities": 735078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68572, "financing_cash_flow": 13637, "investing_cash_flow": -461815, "net_cash_flow": 639502, "operating_cash_flow": 746476, "quarter": 1 }, { "change_in_working_capital": -10174, "financing_cash_flow": -7181, "investing_cash_flow": -493105, "net_cash_flow": 455094, "operating_cash_flow": 774516, "quarter": 2 }, { "change_in_working_capital": 75470, "financing_cash_flow": -82844, "investing_cash_flow": -396304, "net_cash_flow": 615895, "operating_cash_flow": 816227, "quarter": 3 }, { "change_in_working_capital": 84232, "financing_cash_flow": 16915, "investing_cash_flow": -110887, "net_cash_flow": 472625, "operating_cash_flow": 843921, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6951720687560304, "current_ratio": 1.2735344496102352, "debt_to_equity_ratio": 0.7172423259009898, "profit_margin": 0.27835558729601717, "quarter": 1, "return_on_assets": 0.19350502947037207, "return_on_equity": 0.2784194608955272 }, { "asset_turnover_ratio": 0.6982221624014383, "current_ratio": 1.68533054185861, "debt_to_equity_ratio": 0.7043928324397323, "profit_margin": 0.2896944543114784, "quarter": 2, "return_on_assets": 0.2022710883250651, "return_on_equity": 0.2867484683768866 }, { "asset_turnover_ratio": 0.70128572849068, "current_ratio": 1.3841055448691144, "debt_to_equity_ratio": 0.7069702350498089, "profit_margin": 0.27921345575688633, "quarter": 3, "return_on_assets": 0.1958084117248683, "return_on_equity": 0.27950893078650624 }, { "asset_turnover_ratio": 0.7043629228236037, "current_ratio": 1.7342154237872875, "debt_to_equity_ratio": 0.6960707563734794, "profit_margin": 0.2880095700319107, "quarter": 4, "return_on_assets": 0.20286326254884599, "return_on_equity": 0.28604285945397795 } ], "income_statement": [ { "depreciation": 91279, "expenses": 1436634, "income_tax": 261982, "marketing_expense": 150793, "net_income": 917179, "net_profit": 655197, "operational_expense": 816071, "product_revenue": 726988, "quarter": 1, "rd_expense": 180508, "revenue": 2353813, "salaries_expense": 614510, "service_revenue": 1626825 }, { "depreciation": 77220, "expenses": 1463879, "income_tax": 245830, "marketing_expense": 211916, "net_income": 943126, "net_profit": 697296, "operational_expense": 900027, "product_revenue": 560787, "quarter": 2, "rd_expense": 208569, "revenue": 2407005, "salaries_expense": 443967, "service_revenue": 1846218 }, { "depreciation": 128971, "expenses": 1491642, "income_tax": 282502, "marketing_expense": 190945, "net_income": 969758, "net_profit": 687256, "operational_expense": 1028538, "product_revenue": 658636, "quarter": 3, "rd_expense": 293128, "revenue": 2461400, "salaries_expense": 564979, "service_revenue": 1802764 }, { "depreciation": 118994, "expenses": 1519931, "income_tax": 272166, "marketing_expense": 196580, "net_income": 997093, "net_profit": 724927, "operational_expense": 866228, "product_revenue": 970052, "quarter": 4, "rd_expense": 184893, "revenue": 2517024, "salaries_expense": 747652, "service_revenue": 1546972 } ], "market_conditions": { "gdp_growth": [ -0.012871533340778018, -0.020807269203020423, -0.009521775033223935, -0.01851664520064838 ], "inflation_rate": [ 0.027611668105145766, 0.029329578536377826, 0.024918380239971973, 0.020739962801753734 ], "interest_rate": [ 0.05664738124961422, 0.05524223798896009, 0.04904749721159124, 0.05617838010319979 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 132444, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 2334419, "net_revenue": 1880308, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 5698 }, { "average_project_size": 147555, "billable_hours_per_employee": 141, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 2335819, "net_revenue": 1976185, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5988 }, { "average_project_size": 103091, "billable_hours_per_employee": 91, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 2403516, "net_revenue": 2076952, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6294 }, { "average_project_size": 79767, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 2448102, "net_revenue": 2182856, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 6615 } ], "balance_sheet": [ { "assets": 2623726, "current_assets": 817527, "current_liabilities": 718294, "equity": 1581196, "fixed_assets": 1806199, "liabilities": 1500046, "long_term_liabilities": 781752, "quarter": 1 }, { "assets": 2683921, "current_assets": 857683, "current_liabilities": 744463, "equity": 1689281, "fixed_assets": 1826238, "liabilities": 1525049, "long_term_liabilities": 780586, "quarter": 2 }, { "assets": 2745497, "current_assets": 1155574, "current_liabilities": 893443, "equity": 1763458, "fixed_assets": 1589923, "liabilities": 1550469, "long_term_liabilities": 657026, "quarter": 3 }, { "assets": 2808486, "current_assets": 1228378, "current_liabilities": 800271, "equity": 1810936, "fixed_assets": 1580108, "liabilities": 1576313, "long_term_liabilities": 776042, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60571, "financing_cash_flow": 32107, "investing_cash_flow": -109401, "net_cash_flow": 696691, "operating_cash_flow": 563006, "quarter": 1 }, { "change_in_working_capital": 84722, "financing_cash_flow": 37303, "investing_cash_flow": -459546, "net_cash_flow": 331839, "operating_cash_flow": 646816, "quarter": 2 }, { "change_in_working_capital": 30973, "financing_cash_flow": -60089, "investing_cash_flow": -388864, "net_cash_flow": 483305, "operating_cash_flow": 688603, "quarter": 3 }, { "change_in_working_capital": -71302, "financing_cash_flow": -189805, "investing_cash_flow": -492797, "net_cash_flow": 364981, "operating_cash_flow": 682390, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7166556263878164, "current_ratio": 1.1381509521170996, "debt_to_equity_ratio": 0.9486780892438382, "profit_margin": 0.24331971145152814, "quarter": 1, "return_on_assets": 0.17437644022279766, "return_on_equity": 0.2893480631117205 }, { "asset_turnover_ratio": 0.736305204214282, "current_ratio": 1.152082776444229, "debt_to_equity_ratio": 0.9027799401046954, "profit_margin": 0.2684004787001217, "quarter": 2, "return_on_assets": 0.19762466928050415, "return_on_equity": 0.3139850622838947 }, { "asset_turnover_ratio": 0.756493997261698, "current_ratio": 1.2933942064574908, "debt_to_equity_ratio": 0.8792208263536756, "profit_margin": 0.27368470720555893, "quarter": 3, "return_on_assets": 0.20704083814333069, "return_on_equity": 0.3223382694682833 }, { "asset_turnover_ratio": 0.7772358487811583, "current_ratio": 1.5349525348288267, "debt_to_equity_ratio": 0.8704410315991289, "profit_margin": 0.2651402566179354, "quarter": 4, "return_on_assets": 0.20607651239849514, "return_on_equity": 0.3195932931920289 } ], "income_statement": [ { "depreciation": 105490, "expenses": 1232533, "income_tax": 190259, "marketing_expense": 190271, "net_income": 647775, "net_profit": 457516, "operational_expense": 774931, "product_revenue": 484634, "quarter": 1, "rd_expense": 126637, "revenue": 1880308, "salaries_expense": 551187, "service_revenue": 1395674 }, { "depreciation": 116407, "expenses": 1290529, "income_tax": 155247, "marketing_expense": 232370, "net_income": 685656, "net_profit": 530409, "operational_expense": 788590, "product_revenue": 450743, "quarter": 2, "rd_expense": 239638, "revenue": 1976185, "salaries_expense": 633662, "service_revenue": 1525442 }, { "depreciation": 120173, "expenses": 1351255, "income_tax": 157267, "marketing_expense": 252428, "net_income": 725697, "net_profit": 568430, "operational_expense": 685277, "product_revenue": 601151, "quarter": 3, "rd_expense": 167566, "revenue": 2076952, "salaries_expense": 474209, "service_revenue": 1475801 }, { "depreciation": 103627, "expenses": 1414839, "income_tax": 189254, "marketing_expense": 207100, "net_income": 768017, "net_profit": 578763, "operational_expense": 961659, "product_revenue": 491093, "quarter": 4, "rd_expense": 152246, "revenue": 2182856, "salaries_expense": 628651, "service_revenue": 1691763 } ], "market_conditions": { "gdp_growth": [ -0.013378223347345309, -0.002360676109075737, -0.004459303082173115, -0.00829044974189069 ], "inflation_rate": [ 0.02865962678459334, 0.02838250187063438, 0.03230403812853792, 0.03324931540561592 ], "interest_rate": [ 0.05765954510975333, 0.0600579321634325, 0.05687705516373936, 0.05674552859532766 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 61748, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 3016451, "net_revenue": 2435342, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 7380 }, { "average_project_size": 133423, "billable_hours_per_employee": 132, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 2753074, "net_revenue": 2484302, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7528 }, { "average_project_size": 55485, "billable_hours_per_employee": 93, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 2868684, "net_revenue": 2534246, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7680 }, { "average_project_size": 68786, "billable_hours_per_employee": 112, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 3022451, "net_revenue": 2585194, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 7834 } ], "balance_sheet": [ { "assets": 2754751, "current_assets": 968207, "current_liabilities": 679798, "equity": 2203725, "fixed_assets": 1786544, "liabilities": 1215826, "long_term_liabilities": 536028, "quarter": 1 }, { "assets": 2837897, "current_assets": 1025159, "current_liabilities": 516472, "equity": 2232800, "fixed_assets": 1812738, "liabilities": 1247075, "long_term_liabilities": 730603, "quarter": 2 }, { "assets": 2923552, "current_assets": 959472, "current_liabilities": 612679, "equity": 2303614, "fixed_assets": 1964080, "liabilities": 1279128, "long_term_liabilities": 666449, "quarter": 3 }, { "assets": 3011792, "current_assets": 1464257, "current_liabilities": 730536, "equity": 2369161, "fixed_assets": 1547535, "liabilities": 1312004, "long_term_liabilities": 581468, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99488, "financing_cash_flow": 197027, "investing_cash_flow": -204540, "net_cash_flow": 434466, "operating_cash_flow": 755155, "quarter": 1 }, { "change_in_working_capital": -7753, "financing_cash_flow": -127652, "investing_cash_flow": -253376, "net_cash_flow": 454371, "operating_cash_flow": 778338, "quarter": 2 }, { "change_in_working_capital": 22001, "financing_cash_flow": 98526, "investing_cash_flow": -491696, "net_cash_flow": 314474, "operating_cash_flow": 785729, "quarter": 3 }, { "change_in_working_capital": 11720, "financing_cash_flow": -133028, "investing_cash_flow": -425851, "net_cash_flow": 646967, "operating_cash_flow": 831683, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8840515894177006, "current_ratio": 1.4242569116119788, "debt_to_equity_ratio": 0.5517140296543352, "profit_margin": 0.2729801399557023, "quarter": 1, "return_on_assets": 0.24132852660730497, "return_on_equity": 0.30167103427151754 }, { "asset_turnover_ratio": 0.8754024547050158, "current_ratio": 1.9849265787883952, "debt_to_equity_ratio": 0.5585251701898961, "profit_margin": 0.25841383213474045, "quarter": 2, "return_on_assets": 0.22621610298048167, "return_on_equity": 0.28752149767108565 }, { "asset_turnover_ratio": 0.8668380107485688, "current_ratio": 1.566027234489839, "debt_to_equity_ratio": 0.5552701103570303, "profit_margin": 0.2601128698634623, "quarter": 3, "return_on_assets": 0.22547572268254507, "return_on_equity": 0.2861547116834678 }, { "asset_turnover_ratio": 0.8583574164484135, "current_ratio": 2.0043598125212174, "debt_to_equity_ratio": 0.5537842299446935, "profit_margin": 0.25892563575499555, "quarter": 4, "return_on_assets": 0.22225073975892093, "return_on_equity": 0.2825358850664856 } ], "income_statement": [ { "depreciation": 90355, "expenses": 1596205, "income_tax": 174337, "marketing_expense": 274129, "net_income": 839137, "net_profit": 664800, "operational_expense": 973727, "product_revenue": 768740, "quarter": 1, "rd_expense": 205358, "revenue": 2435342, "salaries_expense": 742082, "service_revenue": 1666602 }, { "depreciation": 136360, "expenses": 1633067, "income_tax": 209257, "marketing_expense": 270497, "net_income": 851235, "net_profit": 641978, "operational_expense": 1133430, "product_revenue": 686057, "quarter": 2, "rd_expense": 237812, "revenue": 2484302, "salaries_expense": 775072, "service_revenue": 1798245 }, { "depreciation": 126539, "expenses": 1670780, "income_tax": 204276, "marketing_expense": 322183, "net_income": 863466, "net_profit": 659190, "operational_expense": 925965, "product_revenue": 650084, "quarter": 3, "rd_expense": 310234, "revenue": 2534246, "salaries_expense": 766172, "service_revenue": 1884162 }, { "depreciation": 162310, "expenses": 1709364, "income_tax": 206457, "marketing_expense": 260138, "net_income": 875830, "net_profit": 669373, "operational_expense": 955740, "product_revenue": 956704, "quarter": 4, "rd_expense": 302119, "revenue": 2585194, "salaries_expense": 591231, "service_revenue": 1628490 } ], "market_conditions": { "gdp_growth": [ -0.00547385659170721, -0.005130222544965028, -0.014414592707830826, -0.005058079981275335 ], "inflation_rate": [ 0.0350519177718033, 0.03378614803102501, 0.035666761051472186, 0.036857821262583385 ], "interest_rate": [ 0.04938646684345779, 0.04569319550256365, 0.04603401687328589, 0.04819562085520173 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 60762, "billable_hours_per_employee": 130, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 3648673, "net_revenue": 2895292, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 8774 }, { "average_project_size": 190308, "billable_hours_per_employee": 136, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 3797459, "net_revenue": 2972812, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 9009 }, { "average_project_size": 50505, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 3693453, "net_revenue": 3052409, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 9250 }, { "average_project_size": 147565, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 3858425, "net_revenue": 3134137, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 9497 } ], "balance_sheet": [ { "assets": 3272550, "current_assets": 1385031, "current_liabilities": 739719, "equity": 2386232, "fixed_assets": 1887519, "liabilities": 1452812, "long_term_liabilities": 713093, "quarter": 1 }, { "assets": 3313813, "current_assets": 1219131, "current_liabilities": 766502, "equity": 2439019, "fixed_assets": 2094682, "liabilities": 1478916, "long_term_liabilities": 712414, "quarter": 2 }, { "assets": 3355596, "current_assets": 1274837, "current_liabilities": 639584, "equity": 2528041, "fixed_assets": 2080759, "liabilities": 1505489, "long_term_liabilities": 865905, "quarter": 3 }, { "assets": 3397906, "current_assets": 1244635, "current_liabilities": 790033, "equity": 2512556, "fixed_assets": 2153271, "liabilities": 1532540, "long_term_liabilities": 742507, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8040, "financing_cash_flow": 195677, "investing_cash_flow": -487278, "net_cash_flow": 364948, "operating_cash_flow": 768208, "quarter": 1 }, { "change_in_working_capital": -24731, "financing_cash_flow": -68334, "investing_cash_flow": -348832, "net_cash_flow": 574414, "operating_cash_flow": 776975, "quarter": 2 }, { "change_in_working_capital": -32987, "financing_cash_flow": -6811, "investing_cash_flow": -330481, "net_cash_flow": 585294, "operating_cash_flow": 796383, "quarter": 3 }, { "change_in_working_capital": -24552, "financing_cash_flow": -149901, "investing_cash_flow": -446715, "net_cash_flow": 570343, "operating_cash_flow": 829770, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8847204779147759, "current_ratio": 1.872374509780065, "debt_to_equity_ratio": 0.6088309938011057, "profit_margin": 0.19566040316486213, "quarter": 1, "return_on_assets": 0.17310476539701455, "return_on_equity": 0.23740105739928055 }, { "asset_turnover_ratio": 0.8970970902703321, "current_ratio": 1.5905124839856908, "debt_to_equity_ratio": 0.6063569000487491, "profit_margin": 0.20321567593241685, "quarter": 2, "return_on_assets": 0.1823041915762899, "return_on_equity": 0.24769056739615394 }, { "asset_turnover_ratio": 0.9096473472968737, "current_ratio": 1.9932284109671285, "debt_to_equity_ratio": 0.595516053734888, "profit_margin": 0.22209802159540218, "quarter": 3, "return_on_assets": 0.20203087618414137, "return_on_equity": 0.2681657457295985 }, { "asset_turnover_ratio": 0.9223730732986728, "current_ratio": 1.5754215330245698, "debt_to_equity_ratio": 0.6099525741913812, "profit_margin": 0.2064970357071181, "quarter": 4, "return_on_assets": 0.1904673054522403, "return_on_equity": 0.2575823185632479 } ], "income_statement": [ { "depreciation": 201714, "expenses": 2097380, "income_tax": 231418, "marketing_expense": 395263, "net_income": 797912, "net_profit": 566494, "operational_expense": 1119848, "product_revenue": 865372, "quarter": 1, "rd_expense": 380994, "revenue": 2895292, "salaries_expense": 640094, "service_revenue": 2029920 }, { "depreciation": 172853, "expenses": 2136707, "income_tax": 231983, "marketing_expense": 363100, "net_income": 836105, "net_profit": 604122, "operational_expense": 1440368, "product_revenue": 710362, "quarter": 2, "rd_expense": 355535, "revenue": 2972812, "salaries_expense": 833838, "service_revenue": 2262450 }, { "depreciation": 118449, "expenses": 2176772, "income_tax": 197703, "marketing_expense": 343327, "net_income": 875637, "net_profit": 677934, "operational_expense": 1321914, "product_revenue": 817059, "quarter": 3, "rd_expense": 385685, "revenue": 3052409, "salaries_expense": 998524, "service_revenue": 2235350 }, { "depreciation": 182580, "expenses": 2217588, "income_tax": 269359, "marketing_expense": 436270, "net_income": 916549, "net_profit": 647190, "operational_expense": 1440966, "product_revenue": 803234, "quarter": 4, "rd_expense": 375185, "revenue": 3134137, "salaries_expense": 773503, "service_revenue": 2330903 } ], "market_conditions": { "gdp_growth": [ -0.026746880660674783, -0.007494336717530822, -0.01938761872772186, -0.021939725708546756 ], "inflation_rate": [ 0.025246420835200047, 0.03367558133003069, 0.02819539751263278, 0.02830414029433784 ], "interest_rate": [ 0.055982040717490335, 0.05191002516627683, 0.04977323694575634, 0.05447912272651669 ], "year": 2007 }, "random_event": { "description": "Young LLC Senior Leadership Change in 2007", "impact": 0.04, "type": "Senior Leadership Change" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 91566, "billable_hours_per_employee": 83, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 1076572, "net_revenue": 952101, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 2885 }, { "average_project_size": 73179, "billable_hours_per_employee": 134, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 1162411, "net_revenue": 971681, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2944 }, { "average_project_size": 123204, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 1206224, "net_revenue": 991663, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 3005 }, { "average_project_size": 105680, "billable_hours_per_employee": 115, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 1282941, "net_revenue": 1012057, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 3067 } ], "balance_sheet": [ { "assets": 1254976, "current_assets": 553232, "current_liabilities": 331848, "equity": 822976, "fixed_assets": 701744, "liabilities": 606930, "long_term_liabilities": 275082, "quarter": 1 }, { "assets": 1273333, "current_assets": 537529, "current_liabilities": 269794, "equity": 846962, "fixed_assets": 735804, "liabilities": 617882, "long_term_liabilities": 348088, "quarter": 2 }, { "assets": 1291958, "current_assets": 483061, "current_liabilities": 267889, "equity": 846823, "fixed_assets": 808897, "liabilities": 629031, "long_term_liabilities": 361142, "quarter": 3 }, { "assets": 1310855, "current_assets": 651059, "current_liabilities": 353972, "equity": 865564, "fixed_assets": 659796, "liabilities": 640382, "long_term_liabilities": 286410, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98904, "financing_cash_flow": -109885, "investing_cash_flow": -249484, "net_cash_flow": -244908, "operating_cash_flow": 232749, "quarter": 1 }, { "change_in_working_capital": 82350, "financing_cash_flow": -155917, "investing_cash_flow": -465373, "net_cash_flow": 43203, "operating_cash_flow": 246245, "quarter": 2 }, { "change_in_working_capital": 42692, "financing_cash_flow": -189414, "investing_cash_flow": -292639, "net_cash_flow": -29168, "operating_cash_flow": 255714, "quarter": 3 }, { "change_in_working_capital": -65672, "financing_cash_flow": 160659, "investing_cash_flow": -348766, "net_cash_flow": 132507, "operating_cash_flow": 247673, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7586607233923198, "current_ratio": 1.6671247076975, "debt_to_equity_ratio": 0.7374820164865075, "profit_margin": 0.18373050758270393, "quarter": 1, "return_on_assets": 0.13938911979193228, "return_on_equity": 0.21255783886771912 }, { "asset_turnover_ratio": 0.7631004615446234, "current_ratio": 1.992368251332498, "debt_to_equity_ratio": 0.7295274168144498, "profit_margin": 0.19709246141480588, "quarter": 2, "return_on_assets": 0.15040134827260426, "return_on_equity": 0.2261152212259818 }, { "asset_turnover_ratio": 0.7675659735068787, "current_ratio": 1.8032132711682824, "debt_to_equity_ratio": 0.7428128428254783, "profit_margin": 0.18544203020582598, "quarter": 3, "return_on_assets": 0.1423389924440268, "return_on_equity": 0.21715990236448468 }, { "asset_turnover_ratio": 0.7720586945161746, "current_ratio": 1.8392951984902761, "debt_to_equity_ratio": 0.7398436164165793, "profit_margin": 0.19276681056501757, "quarter": 4, "return_on_assets": 0.1488272921108742, "return_on_equity": 0.22539176767980185 } ], "income_statement": [ { "depreciation": 57819, "expenses": 712180, "income_tax": 64991, "marketing_expense": 72851, "net_income": 239921, "net_profit": 174930, "operational_expense": 359941, "product_revenue": 318646, "quarter": 1, "rd_expense": 93470, "revenue": 952101, "salaries_expense": 285276, "service_revenue": 633455 }, { "depreciation": 54734, "expenses": 722780, "income_tax": 57390, "marketing_expense": 78601, "net_income": 248901, "net_profit": 191511, "operational_expense": 488999, "product_revenue": 239731, "quarter": 2, "rd_expense": 137134, "revenue": 971681, "salaries_expense": 247630, "service_revenue": 731950 }, { "depreciation": 71818, "expenses": 733539, "income_tax": 74228, "marketing_expense": 90372, "net_income": 258124, "net_profit": 183896, "operational_expense": 510708, "product_revenue": 386476, "quarter": 3, "rd_expense": 89481, "revenue": 991663, "salaries_expense": 245854, "service_revenue": 605187 }, { "depreciation": 52582, "expenses": 744457, "income_tax": 72509, "marketing_expense": 113678, "net_income": 267600, "net_profit": 195091, "operational_expense": 490445, "product_revenue": 269734, "quarter": 4, "rd_expense": 116765, "revenue": 1012057, "salaries_expense": 255623, "service_revenue": 742323 } ], "market_conditions": { "gdp_growth": [ -0.011483934086686652, -0.007130484155427665, -0.011074564238045077, -0.007394157636943687 ], "inflation_rate": [ 0.039983269643610646, 0.030810025726779044, 0.03703934481394576, 0.03429694683324842 ], "interest_rate": [ 0.04166588292745353, 0.04863808808855746, 0.043257868717060236, 0.03987302716191991 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 59166, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 2764281, "net_revenue": 2491047, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7549 }, { "average_project_size": 125379, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 3039591, "net_revenue": 2561879, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 7763 }, { "average_project_size": 136613, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 3018292, "net_revenue": 2634725, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7984 }, { "average_project_size": 150706, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 3283183, "net_revenue": 2709643, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 8211 } ], "balance_sheet": [ { "assets": 3035859, "current_assets": 1317668, "current_liabilities": 882463, "equity": 1975251, "fixed_assets": 1718191, "liabilities": 1671886, "long_term_liabilities": 789423, "quarter": 1 }, { "assets": 3103356, "current_assets": 1498172, "current_liabilities": 888607, "equity": 2090771, "fixed_assets": 1605184, "liabilities": 1692595, "long_term_liabilities": 803988, "quarter": 2 }, { "assets": 3172353, "current_assets": 1393570, "current_liabilities": 969071, "equity": 2183759, "fixed_assets": 1778783, "liabilities": 1713562, "long_term_liabilities": 744491, "quarter": 3 }, { "assets": 3242885, "current_assets": 1000084, "current_liabilities": 855011, "equity": 2189724, "fixed_assets": 2242801, "liabilities": 1734787, "long_term_liabilities": 879776, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69768, "financing_cash_flow": -150074, "investing_cash_flow": -362344, "net_cash_flow": 223945, "operating_cash_flow": 702259, "quarter": 1 }, { "change_in_working_capital": 50562, "financing_cash_flow": 14361, "investing_cash_flow": -422431, "net_cash_flow": 284524, "operating_cash_flow": 796594, "quarter": 2 }, { "change_in_working_capital": -38370, "financing_cash_flow": -198678, "investing_cash_flow": -491539, "net_cash_flow": 351363, "operating_cash_flow": 849256, "quarter": 3 }, { "change_in_working_capital": -7018, "financing_cash_flow": 29819, "investing_cash_flow": -202109, "net_cash_flow": 497635, "operating_cash_flow": 782562, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.820541072559694, "current_ratio": 1.49317081849324, "debt_to_equity_ratio": 0.8464169870057021, "profit_margin": 0.24538999063446013, "quarter": 1, "return_on_assets": 0.20135256611061317, "return_on_equity": 0.3094685181781961 }, { "asset_turnover_ratio": 0.82551888987277, "current_ratio": 1.6859781658258375, "debt_to_equity_ratio": 0.8095554223776779, "profit_margin": 0.26543408178138, "quarter": 2, "return_on_assets": 0.21912084852656286, "return_on_equity": 0.32524365413524486 }, { "asset_turnover_ratio": 0.8305270567304458, "current_ratio": 1.438047367014388, "debt_to_equity_ratio": 0.7846845737098279, "profit_margin": 0.27515888754993406, "quarter": 3, "return_on_assets": 0.22852690101007045, "return_on_equity": 0.33198168845554843 }, { "asset_turnover_ratio": 0.835565553511765, "current_ratio": 1.1696738404535145, "debt_to_equity_ratio": 0.7922400265969592, "profit_margin": 0.25155564773662065, "quarter": 4, "return_on_assets": 0.21019123404006002, "return_on_equity": 0.31128397916815087 } ], "income_statement": [ { "depreciation": 90981, "expenses": 1618421, "income_tax": 261348, "marketing_expense": 322868, "net_income": 872626, "net_profit": 611278, "operational_expense": 1065682, "product_revenue": 510403, "quarter": 1, "rd_expense": 194160, "revenue": 2491047, "salaries_expense": 582521, "service_revenue": 1980644 }, { "depreciation": 116584, "expenses": 1663057, "income_tax": 218812, "marketing_expense": 261438, "net_income": 898822, "net_profit": 680010, "operational_expense": 1091068, "product_revenue": 733093, "quarter": 2, "rd_expense": 244008, "revenue": 2561879, "salaries_expense": 727532, "service_revenue": 1828786 }, { "depreciation": 124288, "expenses": 1708924, "income_tax": 200833, "marketing_expense": 254532, "net_income": 925801, "net_profit": 724968, "operational_expense": 1076519, "product_revenue": 773472, "quarter": 3, "rd_expense": 175821, "revenue": 2634725, "salaries_expense": 834363, "service_revenue": 1861253 }, { "depreciation": 100936, "expenses": 1756057, "income_tax": 271960, "marketing_expense": 203084, "net_income": 953586, "net_profit": 681626, "operational_expense": 914542, "product_revenue": 895808, "quarter": 4, "rd_expense": 193620, "revenue": 2709643, "salaries_expense": 846692, "service_revenue": 1813835 } ], "market_conditions": { "gdp_growth": [ -0.006521741296458496, -0.0022394287616354647, -0.0028108365308159716, -0.009509233600558295 ], "inflation_rate": [ 0.021016769671701737, 0.02217493294030989, 0.018052216430138206, 0.019987491442909257 ], "interest_rate": [ 0.04460070699034883, 0.04854056767778177, 0.04362858597049939, 0.049250363140642094 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "East Angela", "name": "Pitts-Lynch", "num_employees": 188, "region": "Europe", "revenue_size": "Small", "website": "www.pitts-lynch.com" }

[ { "advertising_kpis": [ { "average_project_size": 132212, "billable_hours_per_employee": 112, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 2803225, "net_revenue": 2298587, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 12227 }, { "average_project_size": 142587, "billable_hours_per_employee": 87, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 3002894, "net_revenue": 2362304, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 12565 }, { "average_project_size": 107040, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 2671911, "net_revenue": 2427788, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 12914 }, { "average_project_size": 178760, "billable_hours_per_employee": 146, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 2806319, "net_revenue": 2495088, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 13272 } ], "balance_sheet": [ { "assets": 3410310, "current_assets": 1323200, "current_liabilities": 817400, "equity": 2526025, "fixed_assets": 2087110, "liabilities": 1502066, "long_term_liabilities": 684666, "quarter": 1 }, { "assets": 3478542, "current_assets": 1078020, "current_liabilities": 762938, "equity": 2602914, "fixed_assets": 2400522, "liabilities": 1524144, "long_term_liabilities": 761206, "quarter": 2 }, { "assets": 3548138, "current_assets": 1704386, "current_liabilities": 788718, "equity": 2667549, "fixed_assets": 1843752, "liabilities": 1546547, "long_term_liabilities": 757829, "quarter": 3 }, { "assets": 3619127, "current_assets": 1294192, "current_liabilities": 715386, "equity": 2764005, "fixed_assets": 2324935, "liabilities": 1569279, "long_term_liabilities": 853893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40830, "financing_cash_flow": -26384, "investing_cash_flow": -302311, "net_cash_flow": 375638, "operating_cash_flow": 712084, "quarter": 1 }, { "change_in_working_capital": 7182, "financing_cash_flow": 55770, "investing_cash_flow": -357700, "net_cash_flow": 201858, "operating_cash_flow": 751008, "quarter": 2 }, { "change_in_working_capital": -98429, "financing_cash_flow": 21662, "investing_cash_flow": -185704, "net_cash_flow": 607762, "operating_cash_flow": 796074, "quarter": 3 }, { "change_in_working_capital": -52449, "financing_cash_flow": 167002, "investing_cash_flow": -223865, "net_cash_flow": 393723, "operating_cash_flow": 815957, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.674011160275752, "current_ratio": 1.6187912894543675, "debt_to_equity_ratio": 0.5946362367751705, "profit_margin": 0.26876555031417126, "quarter": 1, "return_on_assets": 0.1811509804094056, "return_on_equity": 0.24456646311893193 }, { "asset_turnover_ratio": 0.6791075111354125, "current_ratio": 1.4129850656278753, "debt_to_equity_ratio": 0.5855529610275253, "profit_margin": 0.2745269025493755, "quarter": 2, "return_on_assets": 0.18643328153002034, "return_on_equity": 0.24914999112533107 }, { "asset_turnover_ratio": 0.6842428338469361, "current_ratio": 2.160957401758296, "debt_to_equity_ratio": 0.5797632958194957, "profit_margin": 0.27430648804590846, "quarter": 3, "return_on_assets": 0.1876922487231331, "return_on_equity": 0.24965164651146052 }, { "asset_turnover_ratio": 0.6894170887067517, "current_ratio": 1.809082089948643, "debt_to_equity_ratio": 0.5677554852469514, "profit_margin": 0.28622517522428065, "quarter": 4, "return_on_assets": 0.19732852701770345, "return_on_equity": 0.258377607855268 } ], "income_statement": [ { "depreciation": 94303, "expenses": 1443334, "income_tax": 237472, "marketing_expense": 230722, "net_income": 855253, "net_profit": 617781, "operational_expense": 754224, "product_revenue": 754022, "quarter": 1, "rd_expense": 266534, "revenue": 2298587, "salaries_expense": 529998, "service_revenue": 1544565 }, { "depreciation": 102492, "expenses": 1480407, "income_tax": 233381, "marketing_expense": 230757, "net_income": 881897, "net_profit": 648516, "operational_expense": 952252, "product_revenue": 491959, "quarter": 2, "rd_expense": 274356, "revenue": 2362304, "salaries_expense": 587719, "service_revenue": 1870345 }, { "depreciation": 130116, "expenses": 1518434, "income_tax": 243396, "marketing_expense": 179119, "net_income": 909354, "net_profit": 665958, "operational_expense": 852232, "product_revenue": 812551, "quarter": 3, "rd_expense": 226290, "revenue": 2427788, "salaries_expense": 501859, "service_revenue": 1615237 }, { "depreciation": 101800, "expenses": 1557437, "income_tax": 223494, "marketing_expense": 297782, "net_income": 937651, "net_profit": 714157, "operational_expense": 941569, "product_revenue": 577274, "quarter": 4, "rd_expense": 280843, "revenue": 2495088, "salaries_expense": 756344, "service_revenue": 1917814 } ], "market_conditions": { "gdp_growth": [ 0.017670644153642515, 0.01721825920527397, 0.024194601791341058, 0.02897617976804969 ], "inflation_rate": [ 0.006908739579934067, 0.016042202249618182, 0.014839866103598495, 0.012238436011283525 ], "interest_rate": [ 0.030402087129465884, 0.03286281027660041, 0.029882665744684584, 0.023839386434667542 ], "year": 2001 }, "random_event": { "description": "Pitts-Lynch Award Nomination in 2001", "impact": -0.08, "type": "Award Nomination" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 56034, "billable_hours_per_employee": 155, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 3306765, "net_revenue": 2607252, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 13868 }, { "average_project_size": 81358, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 3419528, "net_revenue": 2683719, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 14275 }, { "average_project_size": 135307, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 3584408, "net_revenue": 2762429, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 14694 }, { "average_project_size": 75120, "billable_hours_per_employee": 98, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 3250454, "net_revenue": 2843447, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 15125 } ], "balance_sheet": [ { "assets": 3837995, "current_assets": 1526867, "current_liabilities": 830093, "equity": 2891294, "fixed_assets": 2311128, "liabilities": 1754947, "long_term_liabilities": 924854, "quarter": 1 }, { "assets": 3972312, "current_assets": 1297615, "current_liabilities": 1003816, "equity": 3023138, "fixed_assets": 2674697, "liabilities": 1773208, "long_term_liabilities": 769392, "quarter": 2 }, { "assets": 4111329, "current_assets": 1251055, "current_liabilities": 960880, "equity": 3180108, "fixed_assets": 2860274, "liabilities": 1791659, "long_term_liabilities": 830779, "quarter": 3 }, { "assets": 4255212, "current_assets": 1856981, "current_liabilities": 976089, "equity": 3320268, "fixed_assets": 2398231, "liabilities": 1810302, "long_term_liabilities": 834213, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29139, "financing_cash_flow": 187967, "investing_cash_flow": -246872, "net_cash_flow": 728707, "operating_cash_flow": 912203, "quarter": 1 }, { "change_in_working_capital": 21062, "financing_cash_flow": 32345, "investing_cash_flow": -255605, "net_cash_flow": 796050, "operating_cash_flow": 919352, "quarter": 2 }, { "change_in_working_capital": 70381, "financing_cash_flow": 92033, "investing_cash_flow": -341250, "net_cash_flow": 543125, "operating_cash_flow": 976553, "quarter": 3 }, { "change_in_working_capital": 83466, "financing_cash_flow": -77969, "investing_cash_flow": -245135, "net_cash_flow": 585679, "operating_cash_flow": 977498, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6793265754645329, "current_ratio": 1.8393926945535017, "debt_to_equity_ratio": 0.6069763227122528, "profit_margin": 0.3099991868833546, "quarter": 1, "return_on_assets": 0.21059068602225903, "return_on_equity": 0.2795447297991833 }, { "asset_turnover_ratio": 0.6756062967863552, "current_ratio": 1.2926821250109581, "debt_to_equity_ratio": 0.586545503380924, "profit_margin": 0.3070492849661235, "quarter": 2, "return_on_assets": 0.20744443034686097, "return_on_equity": 0.27257571437360784 }, { "asset_turnover_ratio": 0.6719065781405478, "current_ratio": 1.3019888019315626, "debt_to_equity_ratio": 0.5633956456824737, "profit_margin": 0.3114787746580998, "quarter": 3, "return_on_assets": 0.2092846376439346, "return_on_equity": 0.27056879829238506 }, { "asset_turnover_ratio": 0.6682268709526106, "current_ratio": 1.9024709836910363, "debt_to_equity_ratio": 0.545227674392549, "profit_margin": 0.3078509991570091, "quarter": 4, "return_on_assets": 0.20571430988632294, "return_on_equity": 0.2636407663477767 } ], "income_statement": [ { "depreciation": 103957, "expenses": 1567235, "income_tax": 231771, "marketing_expense": 289039, "net_income": 1040017, "net_profit": 808246, "operational_expense": 983156, "product_revenue": 760488, "quarter": 1, "rd_expense": 271075, "revenue": 2607252, "salaries_expense": 578409, "service_revenue": 1846764 }, { "depreciation": 95318, "expenses": 1618191, "income_tax": 241494, "marketing_expense": 322866, "net_income": 1065528, "net_profit": 824034, "operational_expense": 952970, "product_revenue": 1037510, "quarter": 2, "rd_expense": 258959, "revenue": 2683719, "salaries_expense": 679554, "service_revenue": 1646209 }, { "depreciation": 116115, "expenses": 1670804, "income_tax": 231187, "marketing_expense": 241902, "net_income": 1091625, "net_profit": 860438, "operational_expense": 844246, "product_revenue": 781562, "quarter": 3, "rd_expense": 301360, "revenue": 2762429, "salaries_expense": 512285, "service_revenue": 1980867 }, { "depreciation": 102140, "expenses": 1725128, "income_tax": 242961, "marketing_expense": 339083, "net_income": 1118319, "net_profit": 875358, "operational_expense": 1002304, "product_revenue": 1118275, "quarter": 4, "rd_expense": 323965, "revenue": 2843447, "salaries_expense": 773218, "service_revenue": 1725172 } ], "market_conditions": { "gdp_growth": [ 0.019043541515789526, 0.003502357934740949, 0.011420776893779338, 0.020854310397568153 ], "inflation_rate": [ 0.012985689157877834, 0.01257959109604774, 0.016001545234242603, 0.01812588732100894 ], "interest_rate": [ 0.0243397303241987, 0.027147216062870353, 0.02693460235586817, 0.024445029913288386 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 97773, "billable_hours_per_employee": 136, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 1475902, "net_revenue": 1265364, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6731 }, { "average_project_size": 118278, "billable_hours_per_employee": 114, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 1472641, "net_revenue": 1320640, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7025 }, { "average_project_size": 137180, "billable_hours_per_employee": 111, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 1552266, "net_revenue": 1378332, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 7332 }, { "average_project_size": 185108, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 1737638, "net_revenue": 1438544, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 7652 } ], "balance_sheet": [ { "assets": 1338856, "current_assets": 544421, "current_liabilities": 250585, "equity": 1053337, "fixed_assets": 794435, "liabilities": 541386, "long_term_liabilities": 290801, "quarter": 1 }, { "assets": 1358702, "current_assets": 440517, "current_liabilities": 306104, "equity": 1046569, "fixed_assets": 918185, "liabilities": 552111, "long_term_liabilities": 246007, "quarter": 2 }, { "assets": 1378843, "current_assets": 530599, "current_liabilities": 283911, "equity": 1071188, "fixed_assets": 848244, "liabilities": 563049, "long_term_liabilities": 279138, "quarter": 3 }, { "assets": 1399282, "current_assets": 591933, "current_liabilities": 281577, "equity": 1113062, "fixed_assets": 807349, "liabilities": 574203, "long_term_liabilities": 292626, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88501, "financing_cash_flow": -73167, "investing_cash_flow": -255422, "net_cash_flow": -56145, "operating_cash_flow": 313104, "quarter": 1 }, { "change_in_working_capital": -97766, "financing_cash_flow": 107372, "investing_cash_flow": -499380, "net_cash_flow": -171063, "operating_cash_flow": 296596, "quarter": 2 }, { "change_in_working_capital": -89019, "financing_cash_flow": 121024, "investing_cash_flow": -476372, "net_cash_flow": -85722, "operating_cash_flow": 339983, "quarter": 3 }, { "change_in_working_capital": -42563, "financing_cash_flow": -122201, "investing_cash_flow": -409182, "net_cash_flow": 217788, "operating_cash_flow": 389474, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.945108361168042, "current_ratio": 2.172600115729194, "debt_to_equity_ratio": 0.5139722614889631, "profit_margin": 0.20220821834665756, "quarter": 1, "return_on_assets": 0.19110867785631913, "return_on_equity": 0.24291086328496958 }, { "asset_turnover_ratio": 0.9719864988790773, "current_ratio": 1.4391089302981992, "debt_to_equity_ratio": 0.5275438122092284, "profit_margin": 0.18171341167918584, "quarter": 2, "return_on_assets": 0.17662298281742428, "return_on_equity": 0.22929974038978795 }, { "asset_turnover_ratio": 0.9996293994312623, "current_ratio": 1.8688920119333172, "debt_to_equity_ratio": 0.5256304215506522, "profit_margin": 0.18529207767069183, "quarter": 3, "return_on_assets": 0.18522340832132447, "return_on_equity": 0.23842126685511786 }, { "asset_turnover_ratio": 1.0280586758065922, "current_ratio": 2.1022065012412234, "debt_to_equity_ratio": 0.5158769232980732, "profit_margin": 0.20019060939394276, "quarter": 4, "return_on_assets": 0.20580769280245154, "return_on_equity": 0.25873042112658595 } ], "income_statement": [ { "depreciation": 57237, "expenses": 943827, "income_tax": 65670, "marketing_expense": 142018, "net_income": 321537, "net_profit": 255867, "operational_expense": 600881, "product_revenue": 304685, "quarter": 1, "rd_expense": 104795, "revenue": 1265364, "salaries_expense": 436763, "service_revenue": 960679 }, { "depreciation": 56618, "expenses": 984675, "income_tax": 95987, "marketing_expense": 146320, "net_income": 335965, "net_profit": 239978, "operational_expense": 505812, "product_revenue": 275116, "quarter": 2, "rd_expense": 109690, "revenue": 1320640, "salaries_expense": 470954, "service_revenue": 1045524 }, { "depreciation": 84589, "expenses": 1027291, "income_tax": 95647, "marketing_expense": 185077, "net_income": 351041, "net_profit": 255394, "operational_expense": 564416, "product_revenue": 355983, "quarter": 3, "rd_expense": 140337, "revenue": 1378332, "salaries_expense": 502433, "service_revenue": 1022349 }, { "depreciation": 101491, "expenses": 1071751, "income_tax": 78810, "marketing_expense": 178901, "net_income": 366793, "net_profit": 287983, "operational_expense": 720345, "product_revenue": 400658, "quarter": 4, "rd_expense": 163254, "revenue": 1438544, "salaries_expense": 416689, "service_revenue": 1037886 } ], "market_conditions": { "gdp_growth": [ 0.013554470760762851, 0.015591522937630928, 0.00996535090936869, 0.008055357105985447 ], "inflation_rate": [ 0.013407457106314392, 0.013200910167386214, 0.01862197460482394, 0.01848643813057096 ], "interest_rate": [ 0.033019370613663356, 0.02559244579437388, 0.03124268057473039, 0.025216706274132753 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 68974, "billable_hours_per_employee": 90, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 3067136, "net_revenue": 2437811, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 12967 }, { "average_project_size": 73590, "billable_hours_per_employee": 128, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 3044947, "net_revenue": 2486046, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 13224 }, { "average_project_size": 56319, "billable_hours_per_employee": 139, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 3048407, "net_revenue": 2535235, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 13485 }, { "average_project_size": 88107, "billable_hours_per_employee": 155, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 3226762, "net_revenue": 2585398, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 13752 } ], "balance_sheet": [ { "assets": 2630823, "current_assets": 1049353, "current_liabilities": 560460, "equity": 2166699, "fixed_assets": 1581470, "liabilities": 1078286, "long_term_liabilities": 517826, "quarter": 1 }, { "assets": 2666833, "current_assets": 993284, "current_liabilities": 547792, "equity": 2201559, "fixed_assets": 1673549, "liabilities": 1098682, "long_term_liabilities": 550890, "quarter": 2 }, { "assets": 2703335, "current_assets": 834229, "current_liabilities": 491587, "equity": 2247131, "fixed_assets": 1869106, "liabilities": 1119465, "long_term_liabilities": 627878, "quarter": 3 }, { "assets": 2740337, "current_assets": 870112, "current_liabilities": 618679, "equity": 2237450, "fixed_assets": 1870225, "liabilities": 1140640, "long_term_liabilities": 521961, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14505, "financing_cash_flow": -140585, "investing_cash_flow": -273255, "net_cash_flow": 535540, "operating_cash_flow": 696707, "quarter": 1 }, { "change_in_working_capital": 13083, "financing_cash_flow": 170921, "investing_cash_flow": -230429, "net_cash_flow": 498133, "operating_cash_flow": 763164, "quarter": 2 }, { "change_in_working_capital": -33162, "financing_cash_flow": -149016, "investing_cash_flow": -386052, "net_cash_flow": 499736, "operating_cash_flow": 772444, "quarter": 3 }, { "change_in_working_capital": -64583, "financing_cash_flow": 49767, "investing_cash_flow": -486866, "net_cash_flow": 647789, "operating_cash_flow": 766929, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9266343649876864, "current_ratio": 1.872306676658459, "debt_to_equity_ratio": 0.4976630348747103, "profit_margin": 0.2519317535280627, "quarter": 1, "return_on_assets": 0.23344862045071066, "return_on_equity": 0.2834551545923084 }, { "asset_turnover_ratio": 0.9322091034571719, "current_ratio": 1.8132502847796244, "debt_to_equity_ratio": 0.499047266051012, "profit_margin": 0.2547853096845352, "quarter": 2, "return_on_assets": 0.23751318511507843, "return_on_equity": 0.2877088463220836 }, { "asset_turnover_ratio": 0.9378175475847426, "current_ratio": 1.697011922609833, "debt_to_equity_ratio": 0.4981752287694843, "profit_margin": 0.2616171676392918, "quarter": 3, "return_on_assets": 0.24534917056154712, "return_on_equity": 0.29515902722182197 }, { "asset_turnover_ratio": 0.9434598737308586, "current_ratio": 1.4064029973540397, "debt_to_equity_ratio": 0.5097946322822856, "profit_margin": 0.24667498002241822, "quarter": 4, "return_on_assets": 0.23272794550451276, "return_on_equity": 0.28503564325459785 } ], "income_statement": [ { "depreciation": 82545, "expenses": 1638681, "income_tax": 184968, "marketing_expense": 246596, "net_income": 799130, "net_profit": 614162, "operational_expense": 868476, "product_revenue": 682862, "quarter": 1, "rd_expense": 251422, "revenue": 2437811, "salaries_expense": 660818, "service_revenue": 1754949 }, { "depreciation": 129756, "expenses": 1663993, "income_tax": 188645, "marketing_expense": 199673, "net_income": 822053, "net_profit": 633408, "operational_expense": 1057260, "product_revenue": 708964, "quarter": 2, "rd_expense": 321609, "revenue": 2486046, "salaries_expense": 565426, "service_revenue": 1777082 }, { "depreciation": 109183, "expenses": 1689697, "income_tax": 182277, "marketing_expense": 276743, "net_income": 845538, "net_profit": 663261, "operational_expense": 853563, "product_revenue": 1006780, "quarter": 3, "rd_expense": 298224, "revenue": 2535235, "salaries_expense": 656836, "service_revenue": 1528455 }, { "depreciation": 129176, "expenses": 1715797, "income_tax": 231848, "marketing_expense": 261942, "net_income": 869601, "net_profit": 637753, "operational_expense": 1064795, "product_revenue": 771203, "quarter": 4, "rd_expense": 194401, "revenue": 2585398, "salaries_expense": 793393, "service_revenue": 1814195 } ], "market_conditions": { "gdp_growth": [ 0.021549365885352195, 0.019300276886620744, 0.015126923464122966, 0.01761382941076057 ], "inflation_rate": [ 0.013175767846909166, 0.007256096443006557, 0.015329087209629, 0.009677886273698746 ], "interest_rate": [ 0.018804699550014823, 0.023813868217798868, 0.021424021336690496, 0.019198733886425512 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 173021, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 4540224, "net_revenue": 3887494, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 20678 }, { "average_project_size": 171219, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 4863284, "net_revenue": 3934652, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 20929 }, { "average_project_size": 65012, "billable_hours_per_employee": 103, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 4918810, "net_revenue": 3982383, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 21183 }, { "average_project_size": 100271, "billable_hours_per_employee": 93, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 5184888, "net_revenue": 4030693, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 21440 } ], "balance_sheet": [ { "assets": 4473306, "current_assets": 1432174, "current_liabilities": 1171229, "equity": 2906189, "fixed_assets": 3041132, "liabilities": 2346611, "long_term_liabilities": 1175382, "quarter": 1 }, { "assets": 4600433, "current_assets": 1396473, "current_liabilities": 1400127, "equity": 3088584, "fixed_assets": 3203960, "liabilities": 2380433, "long_term_liabilities": 980306, "quarter": 2 }, { "assets": 4731174, "current_assets": 2249074, "current_liabilities": 1327537, "equity": 3161677, "fixed_assets": 2482100, "liabilities": 2414742, "long_term_liabilities": 1087205, "quarter": 3 }, { "assets": 4865630, "current_assets": 1880134, "current_liabilities": 1468267, "equity": 3242876, "fixed_assets": 2985496, "liabilities": 2449546, "long_term_liabilities": 981279, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34205, "financing_cash_flow": -67377, "investing_cash_flow": -243867, "net_cash_flow": 621049, "operating_cash_flow": 1028455, "quarter": 1 }, { "change_in_working_capital": 54617, "financing_cash_flow": 192640, "investing_cash_flow": -354469, "net_cash_flow": 799286, "operating_cash_flow": 1087433, "quarter": 2 }, { "change_in_working_capital": -34695, "financing_cash_flow": -163135, "investing_cash_flow": -432969, "net_cash_flow": 817678, "operating_cash_flow": 1099042, "quarter": 3 }, { "change_in_working_capital": -75728, "financing_cash_flow": -12767, "investing_cash_flow": -293921, "net_cash_flow": 825745, "operating_cash_flow": 1079521, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8690427169525179, "current_ratio": 1.2227958836401762, "debt_to_equity_ratio": 0.8074529908412701, "profit_margin": 0.20051323551882008, "quarter": 1, "return_on_assets": 0.17425456698021552, "return_on_equity": 0.2682186189542387 }, { "asset_turnover_ratio": 0.8552786226861689, "current_ratio": 0.9973902367428098, "debt_to_equity_ratio": 0.770719850909025, "profit_margin": 0.22075243248958232, "quarter": 2, "return_on_assets": 0.18880483641431142, "return_on_equity": 0.2812240172195414 }, { "asset_turnover_ratio": 0.8417325171299977, "current_ratio": 1.6941704826306159, "debt_to_equity_ratio": 0.763753539656328, "profit_margin": 0.2122460345978777, "quarter": 3, "return_on_assets": 0.1786543889529322, "return_on_equity": 0.2673407182327607 }, { "asset_turnover_ratio": 0.8284010498126656, "current_ratio": 1.2805123318851408, "debt_to_equity_ratio": 0.7553622155148702, "profit_margin": 0.20512403202129262, "quarter": 4, "return_on_assets": 0.16992496346824562, "return_on_equity": 0.25495640289668803 } ], "income_statement": [ { "depreciation": 248961, "expenses": 2798630, "income_tax": 309370, "marketing_expense": 457311, "net_income": 1088864, "net_profit": 779494, "operational_expense": 1736765, "product_revenue": 990005, "quarter": 1, "rd_expense": 471726, "revenue": 3887494, "salaries_expense": 1005726, "service_revenue": 2897489 }, { "depreciation": 218849, "expenses": 2836168, "income_tax": 229900, "marketing_expense": 484575, "net_income": 1098484, "net_profit": 868584, "operational_expense": 1749144, "product_revenue": 1045824, "quarter": 2, "rd_expense": 299782, "revenue": 3934652, "salaries_expense": 1049879, "service_revenue": 2888828 }, { "depreciation": 253797, "expenses": 2874210, "income_tax": 262928, "marketing_expense": 356957, "net_income": 1108173, "net_profit": 845245, "operational_expense": 1920920, "product_revenue": 1452119, "quarter": 3, "rd_expense": 478531, "revenue": 3982383, "salaries_expense": 1361502, "service_revenue": 2530264 }, { "depreciation": 252729, "expenses": 2912762, "income_tax": 291139, "marketing_expense": 567647, "net_income": 1117931, "net_profit": 826792, "operational_expense": 1500610, "product_revenue": 1363136, "quarter": 4, "rd_expense": 563140, "revenue": 4030693, "salaries_expense": 1253600, "service_revenue": 2667557 } ], "market_conditions": { "gdp_growth": [ 0.028635959139841405, 0.021822428299826155, 0.025759587715525088, 0.01787055132095297 ], "inflation_rate": [ 0.007417160600126485, 0.01633983178052884, 0.011171840915477798, 0.015679603471227578 ], "interest_rate": [ 0.02310503090861504, 0.028224212520172036, 0.02483693024563929, 0.028988568626255106 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 128285, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 3141686, "net_revenue": 2658081, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 14139 }, { "average_project_size": 53320, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 3115879, "net_revenue": 2710480, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 14417 }, { "average_project_size": 54088, "billable_hours_per_employee": 81, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 3142543, "net_revenue": 2763912, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 14702 }, { "average_project_size": 137203, "billable_hours_per_employee": 100, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 3298657, "net_revenue": 2818398, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 14991 } ], "balance_sheet": [ { "assets": 2917554, "current_assets": 1201913, "current_liabilities": 682464, "equity": 2202703, "fixed_assets": 1715641, "liabilities": 1344779, "long_term_liabilities": 662315, "quarter": 1 }, { "assets": 3005221, "current_assets": 1019875, "current_liabilities": 817779, "equity": 2231251, "fixed_assets": 1985346, "liabilities": 1364975, "long_term_liabilities": 547196, "quarter": 2 }, { "assets": 3095523, "current_assets": 1417166, "current_liabilities": 709288, "equity": 2347771, "fixed_assets": 1678357, "liabilities": 1385473, "long_term_liabilities": 676185, "quarter": 3 }, { "assets": 3188538, "current_assets": 979827, "current_liabilities": 745199, "equity": 2405059, "fixed_assets": 2208711, "liabilities": 1406280, "long_term_liabilities": 661081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59063, "financing_cash_flow": 70900, "investing_cash_flow": -467193, "net_cash_flow": 313546, "operating_cash_flow": 742257, "quarter": 1 }, { "change_in_working_capital": 34959, "financing_cash_flow": 163726, "investing_cash_flow": -167513, "net_cash_flow": 491285, "operating_cash_flow": 728968, "quarter": 2 }, { "change_in_working_capital": -70495, "financing_cash_flow": 178904, "investing_cash_flow": -433827, "net_cash_flow": 390785, "operating_cash_flow": 767116, "quarter": 3 }, { "change_in_working_capital": 18329, "financing_cash_flow": -117064, "investing_cash_flow": -375301, "net_cash_flow": 133261, "operating_cash_flow": 735397, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9110648851743618, "current_ratio": 1.7611375838139447, "debt_to_equity_ratio": 0.610513083243633, "profit_margin": 0.23698600606979245, "quarter": 1, "return_on_assets": 0.21590962840790606, "return_on_equity": 0.2859795442236198 }, { "asset_turnover_ratio": 0.9019236854793707, "current_ratio": 1.2471278915208144, "debt_to_equity_ratio": 0.6117532272254443, "profit_margin": 0.21804440541896639, "quarter": 2, "return_on_assets": 0.19665941373363224, "return_on_equity": 0.26487607176422556 }, { "asset_turnover_ratio": 0.8928739989979076, "current_ratio": 1.9980120909982968, "debt_to_equity_ratio": 0.5901227163978088, "profit_margin": 0.23073129679960866, "quarter": 3, "return_on_assets": 0.20601397566743973, "return_on_equity": 0.2716282806116951 }, { "asset_turnover_ratio": 0.8839154496512195, "current_ratio": 1.3148528111283027, "debt_to_equity_ratio": 0.5847174643116864, "profit_margin": 0.22097695215508953, "quarter": 4, "return_on_assets": 0.19532494202672196, "return_on_equity": 0.25895456202945544 } ], "income_statement": [ { "depreciation": 112329, "expenses": 1851591, "income_tax": 176562, "marketing_expense": 216588, "net_income": 806490, "net_profit": 629928, "operational_expense": 1184825, "product_revenue": 943659, "quarter": 1, "rd_expense": 322974, "revenue": 2658081, "salaries_expense": 878573, "service_revenue": 1714422 }, { "depreciation": 137963, "expenses": 1884924, "income_tax": 234551, "marketing_expense": 264383, "net_income": 825556, "net_profit": 591005, "operational_expense": 1042154, "product_revenue": 734932, "quarter": 2, "rd_expense": 321937, "revenue": 2710480, "salaries_expense": 811228, "service_revenue": 1975548 }, { "depreciation": 129395, "expenses": 1918858, "income_tax": 207333, "marketing_expense": 228835, "net_income": 845054, "net_profit": 637721, "operational_expense": 1303446, "product_revenue": 845834, "quarter": 3, "rd_expense": 289728, "revenue": 2763912, "salaries_expense": 671929, "service_revenue": 1918078 }, { "depreciation": 112596, "expenses": 1953403, "income_tax": 242194, "marketing_expense": 309759, "net_income": 864995, "net_profit": 622801, "operational_expense": 1273274, "product_revenue": 597529, "quarter": 4, "rd_expense": 279194, "revenue": 2818398, "salaries_expense": 793172, "service_revenue": 2220869 } ], "market_conditions": { "gdp_growth": [ 0.028965027558795743, 0.030355338485060196, 0.026257077009339824, 0.02592072322166123 ], "inflation_rate": [ 0.01909121260903306, 0.014013310966120763, 0.014545640006997512, 0.021995522280911034 ], "interest_rate": [ 0.025945163603166836, 0.02752760191296826, 0.028332975379449735, 0.02166817566360219 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 57287, "billable_hours_per_employee": 95, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 3753881, "net_revenue": 3276008, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 17426 }, { "average_project_size": 77526, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 4306175, "net_revenue": 3426132, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 18224 }, { "average_project_size": 82913, "billable_hours_per_employee": 130, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 4397669, "net_revenue": 3583137, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 19059 }, { "average_project_size": 51794, "billable_hours_per_employee": 107, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 4482074, "net_revenue": 3747336, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 19933 } ], "balance_sheet": [ { "assets": 4658369, "current_assets": 2035515, "current_liabilities": 1082217, "equity": 2878791, "fixed_assets": 2622854, "liabilities": 2564367, "long_term_liabilities": 1482150, "quarter": 1 }, { "assets": 4760306, "current_assets": 2057331, "current_liabilities": 1268829, "equity": 2952812, "fixed_assets": 2702975, "liabilities": 2637564, "long_term_liabilities": 1368735, "quarter": 2 }, { "assets": 4864473, "current_assets": 1529081, "current_liabilities": 1200875, "equity": 3002657, "fixed_assets": 3335392, "liabilities": 2712850, "long_term_liabilities": 1511975, "quarter": 3 }, { "assets": 4970919, "current_assets": 2096029, "current_liabilities": 1241529, "equity": 3052249, "fixed_assets": 2874890, "liabilities": 2790285, "long_term_liabilities": 1548756, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79695, "financing_cash_flow": -82041, "investing_cash_flow": -129626, "net_cash_flow": 531206, "operating_cash_flow": 925887, "quarter": 1 }, { "change_in_working_capital": -51299, "financing_cash_flow": -88067, "investing_cash_flow": -153393, "net_cash_flow": 872057, "operating_cash_flow": 972365, "quarter": 2 }, { "change_in_working_capital": -62981, "financing_cash_flow": -194049, "investing_cash_flow": -296101, "net_cash_flow": 1039093, "operating_cash_flow": 1071002, "quarter": 3 }, { "change_in_working_capital": 16009, "financing_cash_flow": 61340, "investing_cash_flow": -353282, "net_cash_flow": 749816, "operating_cash_flow": 1021493, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7032521468350833, "current_ratio": 1.8808750925184137, "debt_to_equity_ratio": 0.8907791499973426, "profit_margin": 0.2395564968095316, "quarter": 1, "return_on_assets": 0.16846862066959487, "return_on_equity": 0.27261062022216964 }, { "asset_turnover_ratio": 0.7197293619359764, "current_ratio": 1.62144071423336, "debt_to_equity_ratio": 0.8932380388592298, "profit_margin": 0.24227612946611515, "quarter": 2, "return_on_assets": 0.17437324407296506, "return_on_equity": 0.2811116996273383 }, { "asset_turnover_ratio": 0.7365930492367827, "current_ratio": 1.2733057145831166, "debt_to_equity_ratio": 0.9034831484248783, "profit_margin": 0.23751087385159986, "quarter": 3, "return_on_assets": 0.17494885879724278, "return_on_equity": 0.2834269781729981 }, { "asset_turnover_ratio": 0.7538517525632584, "current_ratio": 1.688264229027272, "debt_to_equity_ratio": 0.9141734504622657, "profit_margin": 0.23259590279601294, "quarter": 4, "return_on_assets": 0.17534282896180767, "return_on_equity": 0.28556484087635053 } ], "income_statement": [ { "depreciation": 141098, "expenses": 2251715, "income_tax": 239504, "marketing_expense": 267909, "net_income": 1024293, "net_profit": 784789, "operational_expense": 1516674, "product_revenue": 773723, "quarter": 1, "rd_expense": 230247, "revenue": 3276008, "salaries_expense": 788750, "service_revenue": 2502285 }, { "depreciation": 142295, "expenses": 2342969, "income_tax": 253093, "marketing_expense": 401696, "net_income": 1083163, "net_profit": 830070, "operational_expense": 1498682, "product_revenue": 833206, "quarter": 2, "rd_expense": 239700, "revenue": 3426132, "salaries_expense": 895923, "service_revenue": 2592926 }, { "depreciation": 219968, "expenses": 2437921, "income_tax": 294182, "marketing_expense": 465294, "net_income": 1145216, "net_profit": 851034, "operational_expense": 1338483, "product_revenue": 996191, "quarter": 3, "rd_expense": 346655, "revenue": 3583137, "salaries_expense": 939550, "service_revenue": 2586946 }, { "depreciation": 149878, "expenses": 2536722, "income_tax": 338999, "marketing_expense": 347352, "net_income": 1210614, "net_profit": 871615, "operational_expense": 1456778, "product_revenue": 1214658, "quarter": 4, "rd_expense": 397041, "revenue": 3747336, "salaries_expense": 1232272, "service_revenue": 2532678 } ], "market_conditions": { "gdp_growth": [ 0.019076428213703457, 0.02036372939730267, 0.00609737461781985, 0.007116625370282811 ], "inflation_rate": [ 0.016836318934529866, 0.014219222098366659, 0.021627459017960763, 0.01818314312502201 ], "interest_rate": [ 0.024809444693474063, 0.03368464171095724, 0.03219484161391043, 0.027970042430666545 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 189632, "billable_hours_per_employee": 127, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 5185205, "net_revenue": 4382036, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 23309 }, { "average_project_size": 156462, "billable_hours_per_employee": 95, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 5581178, "net_revenue": 4565224, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 24283 }, { "average_project_size": 166851, "billable_hours_per_employee": 144, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 5369898, "net_revenue": 4756071, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 25298 }, { "average_project_size": 96929, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 5617179, "net_revenue": 4954896, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 26356 } ], "balance_sheet": [ { "assets": 6214984, "current_assets": 3025586, "current_liabilities": 1257102, "equity": 3928558, "fixed_assets": 3189398, "liabilities": 3037658, "long_term_liabilities": 1780556, "quarter": 1 }, { "assets": 6397166, "current_assets": 2207916, "current_liabilities": 1643334, "equity": 4057447, "fixed_assets": 4189250, "liabilities": 3088984, "long_term_liabilities": 1445650, "quarter": 2 }, { "assets": 6584689, "current_assets": 2260008, "current_liabilities": 1337328, "equity": 4176144, "fixed_assets": 4324681, "liabilities": 3141178, "long_term_liabilities": 1803850, "quarter": 3 }, { "assets": 6777709, "current_assets": 2072674, "current_liabilities": 1683493, "equity": 4422944, "fixed_assets": 4705035, "liabilities": 3194254, "long_term_liabilities": 1510761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73047, "financing_cash_flow": 106139, "investing_cash_flow": -323646, "net_cash_flow": 955929, "operating_cash_flow": 1037480, "quarter": 1 }, { "change_in_working_capital": -25149, "financing_cash_flow": -53957, "investing_cash_flow": -187335, "net_cash_flow": 789158, "operating_cash_flow": 961028, "quarter": 2 }, { "change_in_working_capital": -2546, "financing_cash_flow": -22111, "investing_cash_flow": -259200, "net_cash_flow": 472581, "operating_cash_flow": 979219, "quarter": 3 }, { "change_in_working_capital": -6439, "financing_cash_flow": 148983, "investing_cash_flow": -413549, "net_cash_flow": 794860, "operating_cash_flow": 1215924, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7050759905415686, "current_ratio": 2.4067943571802446, "debt_to_equity_ratio": 0.7732246793861768, "profit_margin": 0.1714344656228292, "quarter": 1, "return_on_assets": 0.12087432566198078, "return_on_equity": 0.19122334454525045 }, { "asset_turnover_ratio": 0.7136322552830425, "current_ratio": 1.3435588869943664, "debt_to_equity_ratio": 0.761312224164604, "profit_margin": 0.16412447669599564, "quarter": 2, "return_on_assets": 0.11712452045171252, "return_on_equity": 0.1846641496487816 }, { "asset_turnover_ratio": 0.7222924271746167, "current_ratio": 1.6899429309787874, "debt_to_equity_ratio": 0.7521718599741771, "profit_margin": 0.1540416448787245, "quarter": 3, "return_on_assets": 0.11126311356542427, "return_on_equity": 0.17543288737169982 }, { "asset_turnover_ratio": 0.7310576479456407, "current_ratio": 1.2311747063991356, "debt_to_equity_ratio": 0.7222008689235043, "profit_margin": 0.16942615949961412, "quarter": 4, "return_on_assets": 0.12386028966425086, "return_on_equity": 0.1898032170427661 } ], "income_statement": [ { "depreciation": 286248, "expenses": 3371254, "income_tax": 259550, "marketing_expense": 412951, "net_income": 1010782, "net_profit": 751232, "operational_expense": 2128028, "product_revenue": 1283752, "quarter": 1, "rd_expense": 632106, "revenue": 4382036, "salaries_expense": 1151709, "service_revenue": 3098284 }, { "depreciation": 211763, "expenses": 3536492, "income_tax": 279467, "marketing_expense": 421815, "net_income": 1028732, "net_profit": 749265, "operational_expense": 2418332, "product_revenue": 1205960, "quarter": 2, "rd_expense": 453731, "revenue": 4565224, "salaries_expense": 1480885, "service_revenue": 3359264 }, { "depreciation": 246586, "expenses": 3709829, "income_tax": 313609, "marketing_expense": 568168, "net_income": 1046242, "net_profit": 732633, "operational_expense": 1925697, "product_revenue": 1528723, "quarter": 3, "rd_expense": 539316, "revenue": 4756071, "salaries_expense": 1542278, "service_revenue": 3227348 }, { "depreciation": 376435, "expenses": 3891662, "income_tax": 223745, "marketing_expense": 409398, "net_income": 1063234, "net_profit": 839489, "operational_expense": 2703072, "product_revenue": 1337695, "quarter": 4, "rd_expense": 696035, "revenue": 4954896, "salaries_expense": 1493074, "service_revenue": 3617201 } ], "market_conditions": { "gdp_growth": [ 0.016950347450032842, 0.026398685181353354, 0.03201978329440259, 0.022060881339343676 ], "inflation_rate": [ 0.014189661747807288, 0.015604478741027432, 0.01743843559214514, 0.0143988009305578 ], "interest_rate": [ 0.029120131989037037, 0.030750281534153934, 0.029663136206678233, 0.023523898913694913 ], "year": 2008 }, "random_event": { "description": "Pitts-Lynch Industry Recognition in 2008", "impact": -0.04, "type": "Industry Recognition" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 168268, "billable_hours_per_employee": 93, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 5472090, "net_revenue": 4879483, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 25955 }, { "average_project_size": 87890, "billable_hours_per_employee": 95, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 6032473, "net_revenue": 5084942, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 27048 }, { "average_project_size": 64367, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 6147064, "net_revenue": 5299052, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 28186 }, { "average_project_size": 56592, "billable_hours_per_employee": 105, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 7177184, "net_revenue": 5522178, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 29373 } ], "balance_sheet": [ { "assets": 5235088, "current_assets": 1895613, "current_liabilities": 1216127, "equity": 4209191, "fixed_assets": 3339475, "liabilities": 2258198, "long_term_liabilities": 1042071, "quarter": 1 }, { "assets": 5384410, "current_assets": 2096810, "current_liabilities": 989761, "equity": 4473995, "fixed_assets": 3287600, "liabilities": 2278060, "long_term_liabilities": 1288299, "quarter": 2 }, { "assets": 5537990, "current_assets": 2132226, "current_liabilities": 1181371, "equity": 4608680, "fixed_assets": 3405764, "liabilities": 2298098, "long_term_liabilities": 1116727, "quarter": 3 }, { "assets": 5695952, "current_assets": 2636500, "current_liabilities": 939270, "equity": 4845141, "fixed_assets": 3059452, "liabilities": 2318312, "long_term_liabilities": 1379042, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71135, "financing_cash_flow": -120194, "investing_cash_flow": -477790, "net_cash_flow": 857242, "operating_cash_flow": 1465617, "quarter": 1 }, { "change_in_working_capital": 38483, "financing_cash_flow": 8117, "investing_cash_flow": -102866, "net_cash_flow": 1160123, "operating_cash_flow": 1561182, "quarter": 2 }, { "change_in_working_capital": -27773, "financing_cash_flow": -164227, "investing_cash_flow": -251115, "net_cash_flow": 1510275, "operating_cash_flow": 1634017, "quarter": 3 }, { "change_in_working_capital": 42664, "financing_cash_flow": -139441, "investing_cash_flow": -464049, "net_cash_flow": 1516992, "operating_cash_flow": 1810140, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9320727750899316, "current_ratio": 1.558729474799918, "debt_to_equity_ratio": 0.5364921667845436, "profit_margin": 0.25254745226082354, "quarter": 1, "return_on_assets": 0.23539260467063783, "return_on_equity": 0.29276433404898944 }, { "asset_turnover_ratio": 0.9443823928712709, "current_ratio": 2.118501335170814, "debt_to_equity_ratio": 0.5091780388668293, "profit_margin": 0.2689598032779922, "quarter": 2, "return_on_assets": 0.25400090260585656, "return_on_equity": 0.30568764605235366 }, { "asset_turnover_ratio": 0.9568547433274528, "current_ratio": 1.8048741673868751, "debt_to_equity_ratio": 0.498645599173733, "profit_margin": 0.2583080898243686, "quarter": 3, "return_on_assets": 0.24716332098830082, "return_on_equity": 0.29700217849796473 }, { "asset_turnover_ratio": 0.9694916670646101, "current_ratio": 2.8069671127577798, "debt_to_equity_ratio": 0.4784818439752321, "profit_margin": 0.26574677600033897, "quarter": 4, "return_on_assets": 0.2576392848816142, "return_on_equity": 0.3028809687891436 } ], "income_statement": [ { "depreciation": 233316, "expenses": 3207964, "income_tax": 439218, "marketing_expense": 609150, "net_income": 1671519, "net_profit": 1232301, "operational_expense": 1842299, "product_revenue": 1760484, "quarter": 1, "rd_expense": 605282, "revenue": 4879483, "salaries_expense": 1298558, "service_revenue": 3118999 }, { "depreciation": 193537, "expenses": 3336868, "income_tax": 380429, "marketing_expense": 499910, "net_income": 1748074, "net_profit": 1367645, "operational_expense": 2131238, "product_revenue": 1528306, "quarter": 2, "rd_expense": 586918, "revenue": 5084942, "salaries_expense": 1502145, "service_revenue": 3556636 }, { "depreciation": 265229, "expenses": 3470951, "income_tax": 459313, "marketing_expense": 393851, "net_income": 1828101, "net_profit": 1368788, "operational_expense": 2242213, "product_revenue": 1122489, "quarter": 3, "rd_expense": 530660, "revenue": 5299052, "salaries_expense": 1075864, "service_revenue": 4176563 }, { "depreciation": 342639, "expenses": 3610423, "income_tax": 444254, "marketing_expense": 629966, "net_income": 1911755, "net_profit": 1467501, "operational_expense": 2033843, "product_revenue": 1744987, "quarter": 4, "rd_expense": 380723, "revenue": 5522178, "salaries_expense": 1329354, "service_revenue": 3777191 } ], "market_conditions": { "gdp_growth": [ 0.02172783135721323, 0.027282171576868137, 0.023299971621847992, 0.03144354498058133 ], "inflation_rate": [ 0.010485070069745655, 0.010462303804597348, 0.01474373396882791, 0.010964731551258855 ], "interest_rate": [ 0.026078782167190145, 0.018576208408708376, 0.02644250494986041, 0.02025949191421444 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "South Kathleen", "name": "Cruz Group", "num_employees": 402, "region": "Europe", "revenue_size": "Large", "website": "www.cruzgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 179775, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 45253507, "net_revenue": 38181379, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 94979 }, { "average_project_size": 90734, "billable_hours_per_employee": 132, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 47921461, "net_revenue": 38024029, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 94587 }, { "average_project_size": 76704, "billable_hours_per_employee": 103, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 47409205, "net_revenue": 37867327, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 94197 }, { "average_project_size": 190348, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 43548069, "net_revenue": 37711271, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 93809 } ], "balance_sheet": [ { "assets": 50739747, "current_assets": 19810863, "current_liabilities": 10196265, "equity": 34304873, "fixed_assets": 30928884, "liabilities": 24915073, "long_term_liabilities": 14718808, "quarter": 1 }, { "assets": 51731454, "current_assets": 17595488, "current_liabilities": 10806014, "equity": 34416951, "fixed_assets": 34135966, "liabilities": 25166872, "long_term_liabilities": 14360858, "quarter": 2 }, { "assets": 52742543, "current_assets": 25673523, "current_liabilities": 10689289, "equity": 35749343, "fixed_assets": 27069020, "liabilities": 25421215, "long_term_liabilities": 14731926, "quarter": 3 }, { "assets": 53773394, "current_assets": 19311734, "current_liabilities": 14832590, "equity": 36160916, "fixed_assets": 34461660, "liabilities": 25678129, "long_term_liabilities": 10845539, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98490, "financing_cash_flow": -59553, "investing_cash_flow": -267254, "net_cash_flow": 9940196, "operating_cash_flow": 9973998, "quarter": 1 }, { "change_in_working_capital": 15443, "financing_cash_flow": 84162, "investing_cash_flow": -254245, "net_cash_flow": 8947132, "operating_cash_flow": 9380693, "quarter": 2 }, { "change_in_working_capital": 27143, "financing_cash_flow": 174331, "investing_cash_flow": -374727, "net_cash_flow": 10806588, "operating_cash_flow": 11083791, "quarter": 3 }, { "change_in_working_capital": -99245, "financing_cash_flow": 48108, "investing_cash_flow": -257523, "net_cash_flow": 9407664, "operating_cash_flow": 9718794, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7524944694738033, "current_ratio": 1.942952934236213, "debt_to_equity_ratio": 0.7262837848138951, "profit_margin": 0.22210300471337088, "quarter": 1, "return_on_assets": 0.16713128270032565, "return_on_equity": 0.24720100260974584 }, { "asset_turnover_ratio": 0.7350272621372675, "current_ratio": 1.6283051271264317, "debt_to_equity_ratio": 0.731234791832664, "profit_margin": 0.20651070406031932, "quarter": 2, "return_on_assets": 0.15179099740749602, "return_on_equity": 0.22815411510450184 }, { "asset_turnover_ratio": 0.7179655141012067, "current_ratio": 2.4017989409772715, "debt_to_equity_ratio": 0.7110960053167971, "profit_margin": 0.22256693745507836, "quarter": 3, "return_on_assets": 0.15979538567186644, "return_on_equity": 0.23575300390835155 }, { "asset_turnover_ratio": 0.701299810088238, "current_ratio": 1.3019798969701177, "debt_to_equity_ratio": 0.7101072605572271, "profit_margin": 0.21387905488520925, "quarter": 4, "return_on_assets": 0.1499933405728491, "return_on_equity": 0.22304885750128675 } ], "income_statement": [ { "depreciation": 1493799, "expenses": 26983630, "income_tax": 2717550, "marketing_expense": 4385622, "net_income": 11197749, "net_profit": 8480199, "operational_expense": 13496153, "product_revenue": 14341019, "quarter": 1, "rd_expense": 4866449, "revenue": 38181379, "salaries_expense": 10523313, "service_revenue": 23840360 }, { "depreciation": 1528324, "expenses": 27024283, "income_tax": 3147377, "marketing_expense": 5122745, "net_income": 10999746, "net_profit": 7852369, "operational_expense": 13584999, "product_revenue": 12185402, "quarter": 2, "rd_expense": 5351296, "revenue": 38024029, "salaries_expense": 9760671, "service_revenue": 25838627 }, { "depreciation": 2655776, "expenses": 27064997, "income_tax": 2374315, "marketing_expense": 4392456, "net_income": 10802330, "net_profit": 8428015, "operational_expense": 15232398, "product_revenue": 11726676, "quarter": 3, "rd_expense": 5100159, "revenue": 37867327, "salaries_expense": 12683061, "service_revenue": 26140651 }, { "depreciation": 1653143, "expenses": 27105773, "income_tax": 2539847, "marketing_expense": 3634648, "net_income": 10605498, "net_profit": 8065651, "operational_expense": 18495395, "product_revenue": 13492380, "quarter": 4, "rd_expense": 3512160, "revenue": 37711271, "salaries_expense": 12842768, "service_revenue": 24218891 } ], "market_conditions": { "gdp_growth": [ 0.02548632971232271, 0.027183318890873057, 0.02369947600737153, 0.0330521627359608 ], "inflation_rate": [ 0.0222959613331808, 0.021086211675659987, 0.0194279810844378, 0.02271678822247209 ], "interest_rate": [ 0.019206566987430684, 0.015836740698963413, 0.023286471457196953, 0.023404084405593818 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 156089, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 109448874, "net_revenue": 87972400, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 218837 }, { "average_project_size": 182348, "billable_hours_per_employee": 154, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 109026583, "net_revenue": 86401747, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 214930 }, { "average_project_size": 164518, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 97923901, "net_revenue": 84859136, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 211092 }, { "average_project_size": 168353, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 107706071, "net_revenue": 83344067, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 207324 } ], "balance_sheet": [ { "assets": 116884137, "current_assets": 41971370, "current_liabilities": 29037756, "equity": 85113092, "fixed_assets": 74912767, "liabilities": 51056329, "long_term_liabilities": 22018573, "quarter": 1 }, { "assets": 119191340, "current_assets": 53749080, "current_liabilities": 27030578, "equity": 86150987, "fixed_assets": 65442260, "liabilities": 51917186, "long_term_liabilities": 24886608, "quarter": 2 }, { "assets": 121544086, "current_assets": 50028967, "current_liabilities": 23489497, "equity": 86718490, "fixed_assets": 71515119, "liabilities": 52792558, "long_term_liabilities": 29303061, "quarter": 3 }, { "assets": 123943273, "current_assets": 50493732, "current_liabilities": 25711489, "equity": 88376751, "fixed_assets": 73449541, "liabilities": 53682689, "long_term_liabilities": 27971200, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82730, "financing_cash_flow": -29033, "investing_cash_flow": -339083, "net_cash_flow": 23458692, "operating_cash_flow": 23559565, "quarter": 1 }, { "change_in_working_capital": -22153, "financing_cash_flow": -61005, "investing_cash_flow": -275078, "net_cash_flow": 21895385, "operating_cash_flow": 21933214, "quarter": 2 }, { "change_in_working_capital": -54025, "financing_cash_flow": -60564, "investing_cash_flow": -244533, "net_cash_flow": 23701133, "operating_cash_flow": 23848005, "quarter": 3 }, { "change_in_working_capital": 99376, "financing_cash_flow": -109645, "investing_cash_flow": -446818, "net_cash_flow": 22244071, "operating_cash_flow": 22529364, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.75264618671052, "current_ratio": 1.4454068007183476, "debt_to_equity_ratio": 0.5998645778254654, "profit_margin": 0.2192197098180793, "quarter": 1, "return_on_assets": 0.16499487864636414, "return_on_equity": 0.22658422513894808 }, { "asset_turnover_ratio": 0.7248995354863869, "current_ratio": 1.9884547048901433, "debt_to_equity_ratio": 0.6026301938943543, "profit_margin": 0.21847744583220058, "quarter": 2, "return_on_assets": 0.15837419899801444, "return_on_equity": 0.2191133689507237 }, { "asset_turnover_ratio": 0.6981757713822456, "current_ratio": 2.1298441171388216, "debt_to_equity_ratio": 0.6087808724529221, "profit_margin": 0.21172690233376876, "quarter": 3, "return_on_assets": 0.14782259335925238, "return_on_equity": 0.2071872100171486 }, { "asset_turnover_ratio": 0.672437196329324, "current_ratio": 1.9638587247903068, "debt_to_equity_ratio": 0.607429990269726, "profit_margin": 0.21736600638891307, "quarter": 4, "return_on_assets": 0.14616498791346264, "return_on_equity": 0.2049879271981836 } ], "income_statement": [ { "depreciation": 4274281, "expenses": 62634749, "income_tax": 6052367, "marketing_expense": 10761209, "net_income": 25337651, "net_profit": 19285284, "operational_expense": 33880897, "product_revenue": 20622601, "quarter": 1, "rd_expense": 11119990, "revenue": 87972400, "salaries_expense": 24691119, "service_revenue": 67349799 }, { "depreciation": 3056381, "expenses": 61109173, "income_tax": 6415741, "marketing_expense": 10483232, "net_income": 25292574, "net_profit": 18876833, "operational_expense": 34964776, "product_revenue": 30175501, "quarter": 2, "rd_expense": 6712039, "revenue": 86401747, "salaries_expense": 25120440, "service_revenue": 56226246 }, { "depreciation": 5881043, "expenses": 59620756, "income_tax": 7271418, "marketing_expense": 11441122, "net_income": 25238380, "net_profit": 17966962, "operational_expense": 31654039, "product_revenue": 20966895, "quarter": 3, "rd_expense": 7218605, "revenue": 84859136, "salaries_expense": 28446751, "service_revenue": 63892241 }, { "depreciation": 4413197, "expenses": 58168592, "income_tax": 7059308, "marketing_expense": 10148869, "net_income": 25175475, "net_profit": 18116167, "operational_expense": 36164569, "product_revenue": 22267823, "quarter": 4, "rd_expense": 9650331, "revenue": 83344067, "salaries_expense": 18242217, "service_revenue": 61076244 } ], "market_conditions": { "gdp_growth": [ 0.034264529797964606, 0.028353345313400745, 0.01727978111007071, 0.021303246646102718 ], "inflation_rate": [ 0.009268660231992056, 0.010063230167739067, 0.011501539158567591, 0.012071929966274066 ], "interest_rate": [ 0.032708593261484745, 0.030068056968714882, 0.03246307119436194, 0.03804733661996036 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 70042, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 66388031, "net_revenue": 56714154, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 141080 }, { "average_project_size": 98549, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 69422596, "net_revenue": 56034515, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 139389 }, { "average_project_size": 110500, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 66057044, "net_revenue": 55363021, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 137719 }, { "average_project_size": 127026, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 62610385, "net_revenue": 54699574, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 136069 } ], "balance_sheet": [ { "assets": 59380282, "current_assets": 23405125, "current_liabilities": 10815827, "equity": 48995019, "fixed_assets": 35975157, "liabilities": 25661580, "long_term_liabilities": 14845753, "quarter": 1 }, { "assets": 60560636, "current_assets": 29478014, "current_liabilities": 11788552, "equity": 50611903, "fixed_assets": 31082622, "liabilities": 26017855, "long_term_liabilities": 14229303, "quarter": 2 }, { "assets": 61764454, "current_assets": 21755632, "current_liabilities": 13392570, "equity": 50849804, "fixed_assets": 40008822, "liabilities": 26379076, "long_term_liabilities": 12986506, "quarter": 3 }, { "assets": 62992201, "current_assets": 28693953, "current_liabilities": 13896754, "equity": 51156131, "fixed_assets": 34298248, "liabilities": 26745312, "long_term_liabilities": 12848558, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11422, "financing_cash_flow": -44620, "investing_cash_flow": -189139, "net_cash_flow": 17200156, "operating_cash_flow": 17548189, "quarter": 1 }, { "change_in_working_capital": -78665, "financing_cash_flow": -98099, "investing_cash_flow": -277348, "net_cash_flow": 18487466, "operating_cash_flow": 18673558, "quarter": 2 }, { "change_in_working_capital": -56220, "financing_cash_flow": -69229, "investing_cash_flow": -193784, "net_cash_flow": 17249384, "operating_cash_flow": 17689796, "quarter": 3 }, { "change_in_working_capital": 7273, "financing_cash_flow": 136523, "investing_cash_flow": -114372, "net_cash_flow": 17036653, "operating_cash_flow": 17135439, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9551007858130415, "current_ratio": 2.1639699858364967, "debt_to_equity_ratio": 0.5237589559869341, "profit_margin": 0.2693563409232905, "quarter": 1, "return_on_assets": 0.25726245287956023, "return_on_equity": 0.31179326616854663 }, { "asset_turnover_ratio": 0.9252629876608297, "current_ratio": 2.5005627493520834, "debt_to_equity_ratio": 0.5140659303010203, "profit_margin": 0.28677185838049996, "quarter": 2, "return_on_assets": 0.26533938646218974, "return_on_equity": 0.31749689396188085 }, { "asset_turnover_ratio": 0.8963573287638874, "current_ratio": 1.624455350989392, "debt_to_equity_ratio": 0.5187645561033037, "profit_margin": 0.27932771226483466, "quarter": 3, "return_on_assets": 0.25037744201543494, "return_on_equity": 0.30411967762943587 }, { "asset_turnover_ratio": 0.8683547031480929, "current_ratio": 2.0647953471724403, "debt_to_equity_ratio": 0.5228173334687879, "profit_margin": 0.27256596184825865, "quarter": 4, "return_on_assets": 0.23668393488901904, "return_on_equity": 0.29144584839693993 } ], "income_statement": [ { "depreciation": 2271872, "expenses": 35490961, "income_tax": 5946876, "marketing_expense": 6360701, "net_income": 21223193, "net_profit": 15276317, "operational_expense": 22680418, "product_revenue": 19344411, "quarter": 1, "rd_expense": 4397069, "revenue": 56714154, "salaries_expense": 15778594, "service_revenue": 37369743 }, { "depreciation": 2604436, "expenses": 35140183, "income_tax": 4825210, "marketing_expense": 4796010, "net_income": 20894332, "net_profit": 16069122, "operational_expense": 19061307, "product_revenue": 19843311, "quarter": 2, "rd_expense": 4049216, "revenue": 56034515, "salaries_expense": 14919901, "service_revenue": 36191204 }, { "depreciation": 2225370, "expenses": 34792873, "income_tax": 5105722, "marketing_expense": 5750690, "net_income": 20570148, "net_profit": 15464426, "operational_expense": 23488342, "product_revenue": 19199029, "quarter": 3, "rd_expense": 5721035, "revenue": 55363021, "salaries_expense": 16202597, "service_revenue": 36163992 }, { "depreciation": 2226197, "expenses": 34448995, "income_tax": 5341337, "marketing_expense": 4969892, "net_income": 20250579, "net_profit": 14909242, "operational_expense": 20157213, "product_revenue": 19356010, "quarter": 4, "rd_expense": 5496725, "revenue": 54699574, "salaries_expense": 15867353, "service_revenue": 35343564 } ], "market_conditions": { "gdp_growth": [ 0.02908833262689417, 0.016156390844726025, 0.02704627478493611, 0.018391090768041685 ], "inflation_rate": [ 0.022259524064877537, 0.01716088250460006, 0.014996855765968866, 0.02140539964258298 ], "interest_rate": [ 0.02513195452105784, 0.026322057368320086, 0.0316430835742167, 0.02900283751570703 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 167144, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 121065691, "net_revenue": 99176593, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 246708 }, { "average_project_size": 133702, "billable_hours_per_employee": 133, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 128953601, "net_revenue": 99529365, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 247585 }, { "average_project_size": 138172, "billable_hours_per_employee": 97, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 121181159, "net_revenue": 99883393, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 248466 }, { "average_project_size": 134966, "billable_hours_per_employee": 152, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 116296911, "net_revenue": 100238680, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 249350 } ], "balance_sheet": [ { "assets": 119313185, "current_assets": 42699654, "current_liabilities": 37475683, "equity": 70474164, "fixed_assets": 76613531, "liabilities": 68842017, "long_term_liabilities": 31366334, "quarter": 1 }, { "assets": 122212704, "current_assets": 56300963, "current_liabilities": 29122033, "equity": 73528592, "fixed_assets": 65911741, "liabilities": 69382061, "long_term_liabilities": 40260028, "quarter": 2 }, { "assets": 125182687, "current_assets": 56545342, "current_liabilities": 33189362, "equity": 75274535, "fixed_assets": 68637345, "liabilities": 69926341, "long_term_liabilities": 36736979, "quarter": 3 }, { "assets": 128224845, "current_assets": 58940905, "current_liabilities": 30695284, "equity": 77090837, "fixed_assets": 69283940, "liabilities": 70474891, "long_term_liabilities": 39779607, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50223, "financing_cash_flow": -149451, "investing_cash_flow": -145875, "net_cash_flow": 26131508, "operating_cash_flow": 26367856, "quarter": 1 }, { "change_in_working_capital": -33502, "financing_cash_flow": -91641, "investing_cash_flow": -294745, "net_cash_flow": 25154897, "operating_cash_flow": 25494702, "quarter": 2 }, { "change_in_working_capital": -71339, "financing_cash_flow": 179280, "investing_cash_flow": -438929, "net_cash_flow": 25727365, "operating_cash_flow": 25924941, "quarter": 3 }, { "change_in_working_capital": -9639, "financing_cash_flow": 79196, "investing_cash_flow": -248513, "net_cash_flow": 24073514, "operating_cash_flow": 24043867, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8312291135300763, "current_ratio": 1.1393962853192028, "debt_to_equity_ratio": 0.9768404915026733, "profit_margin": 0.2016906953034775, "quarter": 1, "return_on_assets": 0.16765117786437433, "return_on_equity": 0.2838344559858844 }, { "asset_turnover_ratio": 0.8143945902710736, "current_ratio": 1.9332772200347415, "debt_to_equity_ratio": 0.9436065496807011, "profit_margin": 0.2079582141411231, "quarter": 2, "return_on_assets": 0.16936004459896412, "return_on_equity": 0.28149524473418447 }, { "asset_turnover_ratio": 0.7979010148583885, "current_ratio": 1.7037188602781819, "debt_to_equity_ratio": 0.9289508198224008, "profit_margin": 0.2004155886054051, "quarter": 3, "return_on_assets": 0.15991180154169402, "return_on_equity": 0.2659357377631094 }, { "asset_turnover_ratio": 0.781741479196173, "current_ratio": 1.920194157512926, "debt_to_equity_ratio": 0.9141798655007468, "profit_margin": 0.1929483009951847, "quarter": 4, "return_on_assets": 0.1508356902283641, "return_on_equity": 0.2508843301312191 } ], "income_statement": [ { "depreciation": 6364860, "expenses": 72755173, "income_tax": 6418424, "marketing_expense": 11860451, "net_income": 26421420, "net_profit": 20002996, "operational_expense": 49678236, "product_revenue": 21935430, "quarter": 1, "rd_expense": 11936000, "revenue": 99176593, "salaries_expense": 24071135, "service_revenue": 77241163 }, { "depreciation": 4796753, "expenses": 73515912, "income_tax": 5315504, "marketing_expense": 9091284, "net_income": 26013453, "net_profit": 20697949, "operational_expense": 37045189, "product_revenue": 35712909, "quarter": 2, "rd_expense": 11365999, "revenue": 99529365, "salaries_expense": 26500598, "service_revenue": 63816456 }, { "depreciation": 5906752, "expenses": 74284606, "income_tax": 5580598, "marketing_expense": 13505194, "net_income": 25598787, "net_profit": 20018189, "operational_expense": 40285888, "product_revenue": 28186733, "quarter": 3, "rd_expense": 8805657, "revenue": 99883393, "salaries_expense": 36868931, "service_revenue": 71696660 }, { "depreciation": 4702984, "expenses": 75061337, "income_tax": 5836460, "marketing_expense": 8800143, "net_income": 25177343, "net_profit": 19340883, "operational_expense": 47623550, "product_revenue": 29675552, "quarter": 4, "rd_expense": 10116368, "revenue": 100238680, "salaries_expense": 32876171, "service_revenue": 70563128 } ], "market_conditions": { "gdp_growth": [ 0.01809746106754937, 0.01609804119064042, 0.0249615434938913, 0.015335433260052532 ], "inflation_rate": [ 0.021309849336799403, 0.014305807404289463, 0.0132564441270023, 0.01735838473183342 ], "interest_rate": [ 0.03666237107771317, 0.03579829988146628, 0.03743897409061301, 0.035104697516232825 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 88272, "billable_hours_per_employee": 117, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 45958706, "net_revenue": 37617439, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 93576 }, { "average_project_size": 122168, "billable_hours_per_employee": 116, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 43421456, "net_revenue": 37372420, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 92966 }, { "average_project_size": 79076, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 46238785, "net_revenue": 37128998, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 92361 }, { "average_project_size": 98262, "billable_hours_per_employee": 132, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 47814270, "net_revenue": 36887161, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 91759 } ], "balance_sheet": [ { "assets": 46343807, "current_assets": 20699862, "current_liabilities": 11410175, "equity": 32041604, "fixed_assets": 25643945, "liabilities": 24796332, "long_term_liabilities": 13386157, "quarter": 1 }, { "assets": 47953790, "current_assets": 17213578, "current_liabilities": 10436630, "equity": 34251217, "fixed_assets": 30740212, "liabilities": 25324159, "long_term_liabilities": 14887529, "quarter": 2 }, { "assets": 49619705, "current_assets": 20683154, "current_liabilities": 10838817, "equity": 34954070, "fixed_assets": 28936551, "liabilities": 25863221, "long_term_liabilities": 15024404, "quarter": 3 }, { "assets": 51343493, "current_assets": 22707768, "current_liabilities": 12066066, "equity": 35298078, "fixed_assets": 28635725, "liabilities": 26413759, "long_term_liabilities": 14347693, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24330, "financing_cash_flow": 175754, "investing_cash_flow": -328233, "net_cash_flow": 11364799, "operating_cash_flow": 11918591, "quarter": 1 }, { "change_in_working_capital": 23243, "financing_cash_flow": -163477, "investing_cash_flow": -125796, "net_cash_flow": 12399134, "operating_cash_flow": 12851236, "quarter": 2 }, { "change_in_working_capital": 97669, "financing_cash_flow": -50625, "investing_cash_flow": -443934, "net_cash_flow": 12677081, "operating_cash_flow": 13044726, "quarter": 3 }, { "change_in_working_capital": 3010, "financing_cash_flow": -122993, "investing_cash_flow": -171448, "net_cash_flow": 11225924, "operating_cash_flow": 11626846, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8117036867515006, "current_ratio": 1.8141581527014266, "debt_to_equity_ratio": 0.7738792352592585, "profit_margin": 0.27896978845370096, "quarter": 1, "return_on_assets": 0.22644080578015527, "return_on_equity": 0.3275157198746979 }, { "asset_turnover_ratio": 0.779342362720444, "current_ratio": 1.6493425559783186, "debt_to_equity_ratio": 0.7393652318981834, "profit_margin": 0.3109669108931132, "quarter": 2, "return_on_assets": 0.24234968706331658, "return_on_equity": 0.33930432311354075 }, { "asset_turnover_ratio": 0.7482712361953784, "current_ratio": 1.9082482894581576, "debt_to_equity_ratio": 0.7399201580817342, "profit_margin": 0.30158600024703064, "quarter": 3, "return_on_assets": 0.22566812922406532, "return_on_equity": 0.3203514211649745 }, { "asset_turnover_ratio": 0.7184388681930931, "current_ratio": 1.881952908263555, "debt_to_equity_ratio": 0.7483058709315561, "profit_margin": 0.2810827322818365, "quarter": 4, "return_on_assets": 0.20194076004918482, "return_on_equity": 0.2937367864618578 } ], "income_statement": [ { "depreciation": 1424462, "expenses": 23030957, "income_tax": 4092353, "marketing_expense": 4333025, "net_income": 14586482, "net_profit": 10494129, "operational_expense": 14580322, "product_revenue": 12030683, "quarter": 1, "rd_expense": 3046337, "revenue": 37617439, "salaries_expense": 9439146, "service_revenue": 25586756 }, { "depreciation": 1229650, "expenses": 22780494, "income_tax": 2970340, "marketing_expense": 3509403, "net_income": 14591926, "net_profit": 11621586, "operational_expense": 11673992, "product_revenue": 11770135, "quarter": 2, "rd_expense": 2448598, "revenue": 37372420, "salaries_expense": 6942115, "service_revenue": 25602285 }, { "depreciation": 1847140, "expenses": 22532756, "income_tax": 3398656, "marketing_expense": 2381397, "net_income": 14596242, "net_profit": 11197586, "operational_expense": 13844466, "product_revenue": 8693314, "quarter": 3, "rd_expense": 2739774, "revenue": 37128998, "salaries_expense": 9021917, "service_revenue": 28435684 }, { "depreciation": 1258502, "expenses": 22287712, "income_tax": 4231105, "marketing_expense": 3163489, "net_income": 14599449, "net_profit": 10368344, "operational_expense": 13115006, "product_revenue": 12767602, "quarter": 4, "rd_expense": 2723654, "revenue": 36887161, "salaries_expense": 11123456, "service_revenue": 24119559 } ], "market_conditions": { "gdp_growth": [ 0.031472505012322086, 0.02035391036837554, 0.026369522637241523, 0.021333404563756576 ], "inflation_rate": [ 0.014633836987724923, 0.015609723192363097, 0.013529031883032765, 0.017717179406359033 ], "interest_rate": [ 0.03644373751334486, 0.03854119129392976, 0.03586537856155077, 0.03391653642476034 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 195492, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 37119994, "net_revenue": 33222646, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 82643 }, { "average_project_size": 130570, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 40789743, "net_revenue": 33566789, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 83499 }, { "average_project_size": 98166, "billable_hours_per_employee": 97, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 43003954, "net_revenue": 33914497, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 84364 }, { "average_project_size": 171184, "billable_hours_per_employee": 114, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 39186353, "net_revenue": 34265807, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 85238 } ], "balance_sheet": [ { "assets": 34906876, "current_assets": 12283265, "current_liabilities": 9762803, "equity": 21405106, "fixed_assets": 22623611, "liabilities": 19883334, "long_term_liabilities": 10120531, "quarter": 1 }, { "assets": 36123306, "current_assets": 17675494, "current_liabilities": 9607468, "equity": 21751135, "fixed_assets": 18447812, "liabilities": 20442710, "long_term_liabilities": 10835242, "quarter": 2 }, { "assets": 37382127, "current_assets": 15841395, "current_liabilities": 9248662, "equity": 22266448, "fixed_assets": 21540732, "liabilities": 21017823, "long_term_liabilities": 11769161, "quarter": 3 }, { "assets": 38684815, "current_assets": 15014763, "current_liabilities": 10717773, "equity": 23515953, "fixed_assets": 23670052, "liabilities": 21609116, "long_term_liabilities": 10891343, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7565, "financing_cash_flow": -175158, "investing_cash_flow": -302033, "net_cash_flow": 7359555, "operating_cash_flow": 7701996, "quarter": 1 }, { "change_in_working_capital": 68767, "financing_cash_flow": 99326, "investing_cash_flow": -453341, "net_cash_flow": 7404862, "operating_cash_flow": 7776807, "quarter": 2 }, { "change_in_working_capital": -1676, "financing_cash_flow": -147173, "investing_cash_flow": -198924, "net_cash_flow": 7275090, "operating_cash_flow": 7694953, "quarter": 3 }, { "change_in_working_capital": -1585, "financing_cash_flow": 59603, "investing_cash_flow": -290320, "net_cash_flow": 8280998, "operating_cash_flow": 8596451, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9517507668116735, "current_ratio": 1.2581699128826014, "debt_to_equity_ratio": 0.9289061217449706, "profit_margin": 0.1920847604974029, "quarter": 1, "return_on_assets": 0.18281681809623984, "return_on_equity": 0.29813279130689657 }, { "asset_turnover_ratio": 0.9292280446313524, "current_ratio": 1.8397661069493023, "debt_to_equity_ratio": 0.939845667823771, "profit_margin": 0.18084955936655125, "quarter": 2, "return_on_assets": 0.1680504824226221, "return_on_equity": 0.2790906773370677 }, { "asset_turnover_ratio": 0.9072382906408724, "current_ratio": 1.7128310019330364, "debt_to_equity_ratio": 0.9439234762544974, "profit_margin": 0.17403012051159125, "quarter": 3, "return_on_assets": 0.15788678905296105, "return_on_equity": 0.2650689503777163 }, { "asset_turnover_ratio": 0.8857689250937351, "current_ratio": 1.4009219079374045, "debt_to_equity_ratio": 0.9189130459650093, "profit_margin": 0.18794987084354967, "quarter": 4, "return_on_assets": 0.16648015506859734, "return_on_equity": 0.2738674464947264 } ], "income_statement": [ { "depreciation": 1320432, "expenses": 24980275, "income_tax": 1860807, "marketing_expense": 4119909, "net_income": 8242371, "net_profit": 6381564, "operational_expense": 16988050, "product_revenue": 13029405, "quarter": 1, "rd_expense": 4727549, "revenue": 33222646, "salaries_expense": 12452445, "service_revenue": 20193241 }, { "depreciation": 1706268, "expenses": 25265116, "income_tax": 2231134, "marketing_expense": 2951174, "net_income": 8301673, "net_profit": 6070539, "operational_expense": 15664962, "product_revenue": 12281139, "quarter": 2, "rd_expense": 3924419, "revenue": 33566789, "salaries_expense": 9221544, "service_revenue": 21285650 }, { "depreciation": 1792809, "expenses": 25553204, "income_tax": 2459149, "marketing_expense": 3276089, "net_income": 8361293, "net_profit": 5902144, "operational_expense": 17374497, "product_revenue": 7727842, "quarter": 3, "rd_expense": 3110222, "revenue": 33914497, "salaries_expense": 8524023, "service_revenue": 26186655 }, { "depreciation": 2156197, "expenses": 25844578, "income_tax": 1980975, "marketing_expense": 4608838, "net_income": 8421229, "net_profit": 6440254, "operational_expense": 17554215, "product_revenue": 9102965, "quarter": 4, "rd_expense": 5101977, "revenue": 34265807, "salaries_expense": 12753481, "service_revenue": 25162842 } ], "market_conditions": { "gdp_growth": [ 0.016616201545036166, 0.028172226926237956, 0.03602464632929734, 0.03481309990891966 ], "inflation_rate": [ 0.022840491986803338, 0.019005403401174147, 0.014944067136396452, 0.015357957970156915 ], "interest_rate": [ 0.035675593363906466, 0.03524834936378212, 0.03250465880249862, 0.033570623706010924 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 70876, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 26300187, "net_revenue": 21139805, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 52587 }, { "average_project_size": 152308, "billable_hours_per_employee": 158, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 27196266, "net_revenue": 20994812, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 52226 }, { "average_project_size": 86268, "billable_hours_per_employee": 144, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 24501001, "net_revenue": 20850814, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 51868 }, { "average_project_size": 198993, "billable_hours_per_employee": 142, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 25368818, "net_revenue": 20707803, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 51512 } ], "balance_sheet": [ { "assets": 26709570, "current_assets": 8694063, "current_liabilities": 6949572, "equity": 16363166, "fixed_assets": 18015507, "liabilities": 14101240, "long_term_liabilities": 7151668, "quarter": 1 }, { "assets": 27504336, "current_assets": 9081016, "current_liabilities": 7164270, "equity": 16635469, "fixed_assets": 18423320, "liabilities": 14296499, "long_term_liabilities": 7132229, "quarter": 2 }, { "assets": 28322751, "current_assets": 10686137, "current_liabilities": 8092181, "equity": 17485798, "fixed_assets": 17636614, "liabilities": 14494461, "long_term_liabilities": 6402280, "quarter": 3 }, { "assets": 29165519, "current_assets": 13334855, "current_liabilities": 6746477, "equity": 17803959, "fixed_assets": 15830664, "liabilities": 14695165, "long_term_liabilities": 7948688, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34583, "financing_cash_flow": 112904, "investing_cash_flow": -462332, "net_cash_flow": 4638776, "operating_cash_flow": 5055157, "quarter": 1 }, { "change_in_working_capital": 4497, "financing_cash_flow": 81318, "investing_cash_flow": -348700, "net_cash_flow": 4300078, "operating_cash_flow": 4610039, "quarter": 2 }, { "change_in_working_capital": 89599, "financing_cash_flow": 193988, "investing_cash_flow": -407800, "net_cash_flow": 4544307, "operating_cash_flow": 4864412, "quarter": 3 }, { "change_in_working_capital": -93109, "financing_cash_flow": 172384, "investing_cash_flow": -498536, "net_cash_flow": 4274559, "operating_cash_flow": 4593818, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.791469312310157, "current_ratio": 1.2510213578620382, "debt_to_equity_ratio": 0.8617672154642934, "profit_margin": 0.17761923537137642, "quarter": 1, "return_on_assets": 0.1405801740724392, "return_on_equity": 0.229468795953057 }, { "asset_turnover_ratio": 0.7633273531853305, "current_ratio": 1.2675424013891157, "debt_to_equity_ratio": 0.859398613889395, "profit_margin": 0.16326090464634788, "quarter": 2, "return_on_assets": 0.12462151422233934, "return_on_equity": 0.20604360478204733 }, { "asset_turnover_ratio": 0.7361860435096859, "current_ratio": 1.3205509120470735, "debt_to_equity_ratio": 0.8289276245785294, "profit_margin": 0.17541319969570493, "quarter": 3, "return_on_assets": 0.12913674946335546, "return_on_equity": 0.20917020773086822 }, { "asset_turnover_ratio": 0.7100097550124173, "current_ratio": 1.9765656949545667, "debt_to_equity_ratio": 0.8253874882547191, "profit_margin": 0.1609830362013778, "quarter": 4, "return_on_assets": 0.11429952609449535, "return_on_equity": 0.18723953475740984 } ], "income_statement": [ { "depreciation": 1300321, "expenses": 16178808, "income_tax": 1206161, "marketing_expense": 2883964, "net_income": 4960997, "net_profit": 3754836, "operational_expense": 9748484, "product_revenue": 5311839, "quarter": 1, "rd_expense": 1830179, "revenue": 21139805, "salaries_expense": 5289660, "service_revenue": 15827966 }, { "depreciation": 1182407, "expenses": 16138321, "income_tax": 1428859, "marketing_expense": 1908872, "net_income": 4856491, "net_profit": 3427632, "operational_expense": 8407915, "product_revenue": 4553972, "quarter": 2, "rd_expense": 2623138, "revenue": 20994812, "salaries_expense": 6214710, "service_revenue": 16440840 }, { "depreciation": 1206904, "expenses": 16097935, "income_tax": 1095371, "marketing_expense": 2386947, "net_income": 4752879, "net_profit": 3657508, "operational_expense": 9493726, "product_revenue": 6554410, "quarter": 3, "rd_expense": 2397687, "revenue": 20850814, "salaries_expense": 7792809, "service_revenue": 14296404 }, { "depreciation": 1260213, "expenses": 16057651, "income_tax": 1316547, "marketing_expense": 2294215, "net_income": 4650152, "net_profit": 3333605, "operational_expense": 9078730, "product_revenue": 6418091, "quarter": 4, "rd_expense": 2608747, "revenue": 20707803, "salaries_expense": 5476412, "service_revenue": 14289712 } ], "market_conditions": { "gdp_growth": [ 0.03043855193350966, 0.025962385628044583, 0.019773351896525206, 0.03439582780197038 ], "inflation_rate": [ 0.006602893286584569, 0.008625949208541843, 0.012847528402283743, 0.01099567276747149 ], "interest_rate": [ 0.028481326387174283, 0.030641085916871126, 0.028639016225092243, 0.0296369416277966 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 59078, "billable_hours_per_employee": 143, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 76964989, "net_revenue": 65049658, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 161815 }, { "average_project_size": 58902, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 80648441, "net_revenue": 64781039, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 161147 }, { "average_project_size": 67270, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 73525533, "net_revenue": 64513529, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 160481 }, { "average_project_size": 198074, "billable_hours_per_employee": 118, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 81026349, "net_revenue": 64247124, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 159819 } ], "balance_sheet": [ { "assets": 86434442, "current_assets": 34123669, "current_liabilities": 18236167, "equity": 59360324, "fixed_assets": 52310773, "liabilities": 40303062, "long_term_liabilities": 22066895, "quarter": 1 }, { "assets": 88433621, "current_assets": 41418228, "current_liabilities": 20706021, "equity": 59125171, "fixed_assets": 47015393, "liabilities": 41268709, "long_term_liabilities": 20562688, "quarter": 2 }, { "assets": 90479040, "current_assets": 34971897, "current_liabilities": 19318475, "equity": 61326119, "fixed_assets": 55507143, "liabilities": 42257492, "long_term_liabilities": 22939017, "quarter": 3 }, { "assets": 92571767, "current_assets": 42695968, "current_liabilities": 21086964, "equity": 63138603, "fixed_assets": 49875799, "liabilities": 43269966, "long_term_liabilities": 22183002, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69682, "financing_cash_flow": 55921, "investing_cash_flow": -154380, "net_cash_flow": 16060031, "operating_cash_flow": 16563288, "quarter": 1 }, { "change_in_working_capital": 89205, "financing_cash_flow": 28970, "investing_cash_flow": -299663, "net_cash_flow": 15086133, "operating_cash_flow": 15309777, "quarter": 2 }, { "change_in_working_capital": 8663, "financing_cash_flow": -50080, "investing_cash_flow": -339718, "net_cash_flow": 15254647, "operating_cash_flow": 15509443, "quarter": 3 }, { "change_in_working_capital": 39177, "financing_cash_flow": -87932, "investing_cash_flow": -491249, "net_cash_flow": 18045205, "operating_cash_flow": 18432038, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7525895522065151, "current_ratio": 1.871208406898226, "debt_to_equity_ratio": 0.6789562334599117, "profit_margin": 0.20336684936913887, "quarter": 1, "return_on_assets": 0.15305176610037002, "return_on_equity": 0.22285835232300955 }, { "asset_turnover_ratio": 0.7325385782857404, "current_ratio": 2.000298753681357, "debt_to_equity_ratio": 0.6979888311866362, "profit_margin": 0.18462592117424978, "quarter": 2, "return_on_assets": 0.1352456098116801, "return_on_equity": 0.20228709359673563 }, { "asset_turnover_ratio": 0.7130218114604222, "current_ratio": 1.8102824886539957, "debt_to_equity_ratio": 0.6890618987319252, "profit_margin": 0.2031290367017436, "quarter": 3, "return_on_assets": 0.1448354337092878, "return_on_equity": 0.21368661858416313 }, { "asset_turnover_ratio": 0.6940250368127898, "current_ratio": 2.0247565273028396, "debt_to_equity_ratio": 0.6853171268296829, "profit_margin": 0.21536842645283236, "quarter": 4, "return_on_assets": 0.14947108009723958, "return_on_equity": 0.21914963813817673 } ], "income_statement": [ { "depreciation": 3334344, "expenses": 48371439, "income_tax": 3449275, "marketing_expense": 7606427, "net_income": 16678219, "net_profit": 13228944, "operational_expense": 28239556, "product_revenue": 20201000, "quarter": 1, "rd_expense": 8749257, "revenue": 65049658, "salaries_expense": 20496384, "service_revenue": 44848658 }, { "depreciation": 3349518, "expenses": 47823531, "income_tax": 4997249, "marketing_expense": 6691550, "net_income": 16957508, "net_profit": 11960259, "operational_expense": 30060349, "product_revenue": 16515492, "quarter": 2, "rd_expense": 8454369, "revenue": 64781039, "salaries_expense": 16445877, "service_revenue": 48265547 }, { "depreciation": 2404872, "expenses": 47281829, "income_tax": 4127129, "marketing_expense": 9234558, "net_income": 17231700, "net_profit": 13104571, "operational_expense": 24139327, "product_revenue": 14917025, "quarter": 3, "rd_expense": 8811508, "revenue": 64513529, "salaries_expense": 20920943, "service_revenue": 49596504 }, { "depreciation": 4595236, "expenses": 46746264, "income_tax": 3664058, "marketing_expense": 7730607, "net_income": 17500860, "net_profit": 13836802, "operational_expense": 25303590, "product_revenue": 15622566, "quarter": 4, "rd_expense": 6524407, "revenue": 64247124, "salaries_expense": 20058570, "service_revenue": 48624558 } ], "market_conditions": { "gdp_growth": [ 0.029032625908625605, 0.02871099213983802, 0.027048806503765697, 0.02319939617132844 ], "inflation_rate": [ 0.018249537337728508, 0.02316374112898196, 0.01686711480303105, 0.01897713655943538 ], "interest_rate": [ 0.020335062939798355, 0.02251705843253393, 0.02503203238503408, 0.026962231757268324 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1991, "industry": "Advertising", "location": "South Laurentown", "name": "Henry Inc", "num_employees": 140, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.henryinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 109281, "billable_hours_per_employee": 107, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 3656421, "net_revenue": 2997952, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 21414 }, { "average_project_size": 101394, "billable_hours_per_employee": 127, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 3459892, "net_revenue": 3044712, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 21748 }, { "average_project_size": 76553, "billable_hours_per_employee": 145, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 3747265, "net_revenue": 3092203, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 22087 }, { "average_project_size": 175467, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 3644948, "net_revenue": 3140434, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 22432 } ], "balance_sheet": [ { "assets": 3849835, "current_assets": 1323614, "current_liabilities": 817718, "equity": 3000200, "fixed_assets": 2526221, "liabilities": 1607344, "long_term_liabilities": 789626, "quarter": 1 }, { "assets": 3924762, "current_assets": 1340942, "current_liabilities": 710978, "equity": 3136453, "fixed_assets": 2583820, "liabilities": 1621944, "long_term_liabilities": 910966, "quarter": 2 }, { "assets": 4001147, "current_assets": 1743644, "current_liabilities": 873493, "equity": 3230390, "fixed_assets": 2257503, "liabilities": 1636676, "long_term_liabilities": 763183, "quarter": 3 }, { "assets": 4079019, "current_assets": 1542099, "current_liabilities": 662690, "equity": 3248076, "fixed_assets": 2536920, "liabilities": 1651542, "long_term_liabilities": 988852, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6546, "financing_cash_flow": 167760, "investing_cash_flow": -257881, "net_cash_flow": 641810, "operating_cash_flow": 894347, "quarter": 1 }, { "change_in_working_capital": -96962, "financing_cash_flow": 105717, "investing_cash_flow": -117145, "net_cash_flow": 684869, "operating_cash_flow": 1004646, "quarter": 2 }, { "change_in_working_capital": -48842, "financing_cash_flow": 147076, "investing_cash_flow": -116523, "net_cash_flow": 783335, "operating_cash_flow": 1057908, "quarter": 3 }, { "change_in_working_capital": 2688, "financing_cash_flow": -58433, "investing_cash_flow": -476022, "net_cash_flow": 614851, "operating_cash_flow": 924080, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7787222049776159, "current_ratio": 1.6186680493764354, "debt_to_equity_ratio": 0.5357456169588695, "profit_margin": 0.2527422053455159, "quarter": 1, "return_on_assets": 0.19681596743756552, "return_on_equity": 0.2525528298113459 }, { "asset_turnover_ratio": 0.7757698428592613, "current_ratio": 1.8860527329959578, "debt_to_equity_ratio": 0.517126830850008, "profit_margin": 0.2737976531113616, "quarter": 2, "return_on_assets": 0.2124039623294355, "return_on_equity": 0.2657890936035069 }, { "asset_turnover_ratio": 0.7728291412437484, "current_ratio": 1.9961739819323108, "debt_to_equity_ratio": 0.5066496614959803, "profit_margin": 0.2800330379344435, "quarter": 3, "return_on_assets": 0.21641769222675397, "return_on_equity": 0.2680540120542721 }, { "asset_turnover_ratio": 0.7698993311872291, "current_ratio": 2.327029229353091, "debt_to_equity_ratio": 0.5084677821578066, "profit_margin": 0.26130114500097756, "quarter": 4, "return_on_assets": 0.2011755767747098, "return_on_equity": 0.252641563805773 } ], "income_statement": [ { "depreciation": 136638, "expenses": 1924193, "income_tax": 316050, "marketing_expense": 261043, "net_income": 1073759, "net_profit": 757709, "operational_expense": 1209444, "product_revenue": 730702, "quarter": 1, "rd_expense": 211642, "revenue": 2997952, "salaries_expense": 934873, "service_revenue": 2267250 }, { "depreciation": 171011, "expenses": 1938925, "income_tax": 272152, "marketing_expense": 255750, "net_income": 1105787, "net_profit": 833635, "operational_expense": 1002714, "product_revenue": 1011806, "quarter": 2, "rd_expense": 250373, "revenue": 3044712, "salaries_expense": 882014, "service_revenue": 2032906 }, { "depreciation": 191989, "expenses": 1953770, "income_tax": 272514, "marketing_expense": 270546, "net_income": 1138433, "net_profit": 865919, "operational_expense": 1167143, "product_revenue": 991365, "quarter": 3, "rd_expense": 379421, "revenue": 3092203, "salaries_expense": 627253, "service_revenue": 2100838 }, { "depreciation": 103481, "expenses": 1968729, "income_tax": 351106, "marketing_expense": 285893, "net_income": 1171705, "net_profit": 820599, "operational_expense": 986006, "product_revenue": 791449, "quarter": 4, "rd_expense": 271590, "revenue": 3140434, "salaries_expense": 882690, "service_revenue": 2348985 } ], "market_conditions": { "gdp_growth": [ 0.03467115091832483, 0.03416675587213653, 0.03012074719163426, 0.03306554358551511 ], "inflation_rate": [ 0.004422355146051783, 0.012083200247871462, 0.003704392729939135, 0.0027867451943483805 ], "interest_rate": [ 0.011557983604962806, 0.013875382561387302, 0.01158289639151124, 0.017980933250737633 ], "year": 1991 }, "random_event": { "description": "Henry Inc Economic Slowdown Impact in 1991", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 74960, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 910974, "net_revenue": 722707, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 5162 }, { "average_project_size": 150595, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 841902, "net_revenue": 712133, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5087 }, { "average_project_size": 163400, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 821252, "net_revenue": 701714, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 5012 }, { "average_project_size": 169528, "billable_hours_per_employee": 105, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 824301, "net_revenue": 691447, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 4939 } ], "balance_sheet": [ { "assets": 895449, "current_assets": 356225, "current_liabilities": 203895, "equity": 590214, "fixed_assets": 539224, "liabilities": 421416, "long_term_liabilities": 217521, "quarter": 1 }, { "assets": 919321, "current_assets": 318604, "current_liabilities": 234038, "equity": 600417, "fixed_assets": 600717, "liabilities": 426626, "long_term_liabilities": 192588, "quarter": 2 }, { "assets": 943828, "current_assets": 403124, "current_liabilities": 240117, "equity": 617187, "fixed_assets": 540704, "liabilities": 431901, "long_term_liabilities": 191784, "quarter": 3 }, { "assets": 968989, "current_assets": 344142, "current_liabilities": 193636, "equity": 641720, "fixed_assets": 624847, "liabilities": 437241, "long_term_liabilities": 243605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19649, "financing_cash_flow": 144062, "investing_cash_flow": -340455, "net_cash_flow": -37737, "operating_cash_flow": 155109, "quarter": 1 }, { "change_in_working_capital": -62103, "financing_cash_flow": -120574, "investing_cash_flow": -317771, "net_cash_flow": -10030, "operating_cash_flow": 142128, "quarter": 2 }, { "change_in_working_capital": 27390, "financing_cash_flow": -183692, "investing_cash_flow": -213327, "net_cash_flow": -166242, "operating_cash_flow": 151844, "quarter": 3 }, { "change_in_working_capital": -89896, "financing_cash_flow": 147823, "investing_cash_flow": -423955, "net_cash_flow": -548028, "operating_cash_flow": 146383, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8070889576067425, "current_ratio": 1.7471002231540744, "debt_to_equity_ratio": 0.7140054285394789, "profit_margin": 0.16075809422075613, "quarter": 1, "return_on_assets": 0.12974608269147656, "return_on_equity": 0.19684555093576228 }, { "asset_turnover_ratio": 0.7746293188124713, "current_ratio": 1.3613344841436006, "debt_to_equity_ratio": 0.7105495014298396, "profit_margin": 0.15126668754291683, "quarter": 2, "return_on_assets": 0.11717561113038863, "return_on_equity": 0.17941197534380274 }, { "asset_turnover_ratio": 0.7434765656454354, "current_ratio": 1.6788648867010665, "debt_to_equity_ratio": 0.6997895289434158, "profit_margin": 0.15000413273783905, "quarter": 3, "return_on_assets": 0.1115245574405506, "return_on_equity": 0.17054798626672305 }, { "asset_turnover_ratio": 0.7135756959057327, "current_ratio": 1.777262492511723, "debt_to_equity_ratio": 0.6813579131085209, "profit_margin": 0.1590461741825476, "quarter": 4, "return_on_assets": 0.11349148442345579, "return_on_equity": 0.17137069126721935 } ], "income_statement": [ { "depreciation": 38928, "expenses": 570737, "income_tax": 35789, "marketing_expense": 73604, "net_income": 151970, "net_profit": 116181, "operational_expense": 286149, "product_revenue": 184876, "quarter": 1, "rd_expense": 102506, "revenue": 722707, "salaries_expense": 238615, "service_revenue": 537831 }, { "depreciation": 34406, "expenses": 562615, "income_tax": 41796, "marketing_expense": 70591, "net_income": 149518, "net_profit": 107722, "operational_expense": 359936, "product_revenue": 241847, "quarter": 2, "rd_expense": 61360, "revenue": 712133, "salaries_expense": 206014, "service_revenue": 470286 }, { "depreciation": 46584, "expenses": 554609, "income_tax": 41845, "marketing_expense": 88362, "net_income": 147105, "net_profit": 105260, "operational_expense": 341712, "product_revenue": 196733, "quarter": 3, "rd_expense": 55611, "revenue": 701714, "salaries_expense": 276728, "service_revenue": 504981 }, { "depreciation": 36411, "expenses": 546718, "income_tax": 34757, "marketing_expense": 108964, "net_income": 144729, "net_profit": 109972, "operational_expense": 380464, "product_revenue": 223654, "quarter": 4, "rd_expense": 58752, "revenue": 691447, "salaries_expense": 249954, "service_revenue": 467793 } ], "market_conditions": { "gdp_growth": [ 0.03547577888148363, 0.04200336017478616, 0.03879237935883724, 0.04188260006159739 ], "inflation_rate": [ 0.01159608240872441, 0.010863409752210852, 0.007414465332454399, 0.009544897802623952 ], "interest_rate": [ 0.016179968003998808, 0.015116594699376195, 0.01605539721615848, 0.017536910355257385 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 170864, "billable_hours_per_employee": 138, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 4962508, "net_revenue": 4455777, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 31827 }, { "average_project_size": 168428, "billable_hours_per_employee": 117, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 5625291, "net_revenue": 4447695, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 31769 }, { "average_project_size": 70561, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 5606909, "net_revenue": 4439628, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 31712 }, { "average_project_size": 118039, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 5057093, "net_revenue": 4431576, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 31654 } ], "balance_sheet": [ { "assets": 6630661, "current_assets": 2436905, "current_liabilities": 1488754, "equity": 4160802, "fixed_assets": 4193756, "liabilities": 3643585, "long_term_liabilities": 2154831, "quarter": 1 }, { "assets": 6784525, "current_assets": 2611176, "current_liabilities": 1842728, "equity": 4389148, "fixed_assets": 4173349, "liabilities": 3673349, "long_term_liabilities": 1830621, "quarter": 2 }, { "assets": 6941959, "current_assets": 2569745, "current_liabilities": 1694694, "equity": 4479610, "fixed_assets": 4372214, "liabilities": 3703357, "long_term_liabilities": 2008663, "quarter": 3 }, { "assets": 7103046, "current_assets": 2407214, "current_liabilities": 2084524, "equity": 4494952, "fixed_assets": 4695832, "liabilities": 3733609, "long_term_liabilities": 1649085, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44768, "financing_cash_flow": 34987, "investing_cash_flow": -307579, "net_cash_flow": 1226180, "operating_cash_flow": 1428644, "quarter": 1 }, { "change_in_working_capital": 9695, "financing_cash_flow": -192955, "investing_cash_flow": -236441, "net_cash_flow": 1116440, "operating_cash_flow": 1494192, "quarter": 2 }, { "change_in_working_capital": -54929, "financing_cash_flow": 27567, "investing_cash_flow": -114971, "net_cash_flow": 1367405, "operating_cash_flow": 1485373, "quarter": 3 }, { "change_in_working_capital": 25584, "financing_cash_flow": 74097, "investing_cash_flow": -180770, "net_cash_flow": 1023989, "operating_cash_flow": 1374410, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6719958990513917, "current_ratio": 1.6368755348432313, "debt_to_equity_ratio": 0.8756929553485121, "profit_margin": 0.26341668355485476, "quarter": 1, "return_on_assets": 0.17701493109058056, "return_on_equity": 0.28209128913127807 }, { "asset_turnover_ratio": 0.6555646858107237, "current_ratio": 1.417016510304288, "debt_to_equity_ratio": 0.8369161851001606, "profit_margin": 0.2873335514238274, "quarter": 2, "return_on_assets": 0.18836572936204082, "return_on_equity": 0.2911663038020135 }, { "asset_turnover_ratio": 0.6395353242506906, "current_ratio": 1.516347494001867, "debt_to_equity_ratio": 0.8267141559198233, "profit_margin": 0.27952972636446116, "quarter": 3, "return_on_assets": 0.1787691341882025, "return_on_equity": 0.27703483115717664 }, { "asset_turnover_ratio": 0.6238979727851967, "current_ratio": 1.1548027271453818, "debt_to_equity_ratio": 0.8306226629338868, "profit_margin": 0.253976237798923, "quarter": 4, "return_on_assets": 0.1584552598983591, "return_on_equity": 0.2503953323639496 } ], "income_statement": [ { "depreciation": 254918, "expenses": 2822796, "income_tax": 459255, "marketing_expense": 332861, "net_income": 1632981, "net_profit": 1173726, "operational_expense": 1588081, "product_revenue": 1363109, "quarter": 1, "rd_expense": 468588, "revenue": 4455777, "salaries_expense": 854494, "service_revenue": 3092668 }, { "depreciation": 216220, "expenses": 2848762, "income_tax": 320961, "marketing_expense": 432173, "net_income": 1598933, "net_profit": 1277972, "operational_expense": 1433161, "product_revenue": 1680821, "quarter": 2, "rd_expense": 346373, "revenue": 4447695, "salaries_expense": 1217135, "service_revenue": 2766874 }, { "depreciation": 244365, "expenses": 2874967, "income_tax": 323653, "marketing_expense": 396642, "net_income": 1564661, "net_profit": 1241008, "operational_expense": 1462427, "product_revenue": 1378361, "quarter": 3, "rd_expense": 471601, "revenue": 4439628, "salaries_expense": 1011787, "service_revenue": 3061267 }, { "depreciation": 248895, "expenses": 2901413, "income_tax": 404648, "marketing_expense": 400747, "net_income": 1530163, "net_profit": 1125515, "operational_expense": 1655517, "product_revenue": 1117712, "quarter": 4, "rd_expense": 552028, "revenue": 4431576, "salaries_expense": 1064520, "service_revenue": 3313864 } ], "market_conditions": { "gdp_growth": [ 0.05164914173066032, 0.04763353758357107, 0.044649500711185695, 0.04714546079953015 ], "inflation_rate": [ 0.005847227510441105, 0.001977591495994636, 0.008738351461394036, 0.008517622873222096 ], "interest_rate": [ 0.011270639245169913, 0.00972485426097652, 0.015947624062399635, 0.011562865995579649 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 185299, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 4694252, "net_revenue": 3800372, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 27146 }, { "average_project_size": 147277, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 4733203, "net_revenue": 3764544, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 26890 }, { "average_project_size": 183121, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 4353912, "net_revenue": 3729055, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 26636 }, { "average_project_size": 196233, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 4430946, "net_revenue": 3693900, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 26385 } ], "balance_sheet": [ { "assets": 4237124, "current_assets": 1897108, "current_liabilities": 1110507, "equity": 2681734, "fixed_assets": 2340016, "liabilities": 2235515, "long_term_liabilities": 1125008, "quarter": 1 }, { "assets": 4333554, "current_assets": 1416649, "current_liabilities": 1034427, "equity": 2749314, "fixed_assets": 2916905, "liabilities": 2295296, "long_term_liabilities": 1260869, "quarter": 2 }, { "assets": 4432179, "current_assets": 2011780, "current_liabilities": 1059815, "equity": 2761016, "fixed_assets": 2420399, "liabilities": 2356677, "long_term_liabilities": 1296862, "quarter": 3 }, { "assets": 4533049, "current_assets": 2261959, "current_liabilities": 1064522, "equity": 2732783, "fixed_assets": 2271090, "liabilities": 2419698, "long_term_liabilities": 1355176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62670, "financing_cash_flow": 32776, "investing_cash_flow": -250784, "net_cash_flow": 878689, "operating_cash_flow": 966826, "quarter": 1 }, { "change_in_working_capital": -69740, "financing_cash_flow": -90714, "investing_cash_flow": -408017, "net_cash_flow": 572374, "operating_cash_flow": 995368, "quarter": 2 }, { "change_in_working_capital": -15517, "financing_cash_flow": 52907, "investing_cash_flow": -486087, "net_cash_flow": 550047, "operating_cash_flow": 850362, "quarter": 3 }, { "change_in_working_capital": 1149, "financing_cash_flow": -9634, "investing_cash_flow": -456618, "net_cash_flow": 427173, "operating_cash_flow": 819805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8969225351913231, "current_ratio": 1.7083260168553642, "debt_to_equity_ratio": 0.8336080312215902, "profit_margin": 0.17896274364720086, "quarter": 1, "return_on_assets": 0.16051571773684226, "return_on_equity": 0.25361389310050886 }, { "asset_turnover_ratio": 0.8686966863687403, "current_ratio": 1.3695011827804184, "debt_to_equity_ratio": 0.8348613508678893, "profit_margin": 0.1888823719419935, "quarter": 2, "return_on_assets": 0.1640814906194777, "return_on_equity": 0.2586303346944001 }, { "asset_turnover_ratio": 0.8413592952811698, "current_ratio": 1.8982369564499464, "debt_to_equity_ratio": 0.8535542713262074, "profit_margin": 0.18383048788500037, "quarter": 3, "return_on_assets": 0.15466748973811753, "return_on_equity": 0.24828324066213306 }, { "asset_turnover_ratio": 0.8148819922308362, "current_ratio": 2.124858856839032, "debt_to_equity_ratio": 0.8854336403585649, "profit_margin": 0.1676905167979642, "quarter": 4, "return_on_assets": 0.13664798240654358, "return_on_equity": 0.2266671009004374 } ], "income_statement": [ { "depreciation": 286701, "expenses": 2906976, "income_tax": 213271, "marketing_expense": 352998, "net_income": 893396, "net_profit": 680125, "operational_expense": 1596294, "product_revenue": 1361377, "quarter": 1, "rd_expense": 360535, "revenue": 3800372, "salaries_expense": 1331288, "service_revenue": 2438995 }, { "depreciation": 284312, "expenses": 2874904, "income_tax": 178584, "marketing_expense": 460473, "net_income": 889640, "net_profit": 711056, "operational_expense": 1473025, "product_revenue": 773528, "quarter": 2, "rd_expense": 385322, "revenue": 3764544, "salaries_expense": 944441, "service_revenue": 2991016 }, { "depreciation": 164848, "expenses": 2843186, "income_tax": 200355, "marketing_expense": 541334, "net_income": 885869, "net_profit": 685514, "operational_expense": 1487617, "product_revenue": 846167, "quarter": 3, "rd_expense": 347150, "revenue": 3729055, "salaries_expense": 980267, "service_revenue": 2882888 }, { "depreciation": 200373, "expenses": 2811818, "income_tax": 262650, "marketing_expense": 549109, "net_income": 882082, "net_profit": 619432, "operational_expense": 1829807, "product_revenue": 832782, "quarter": 4, "rd_expense": 502238, "revenue": 3693900, "salaries_expense": 1327502, "service_revenue": 2861118 } ], "market_conditions": { "gdp_growth": [ 0.04930012422313772, 0.04864454495016511, 0.03835682319577209, 0.04154701618625137 ], "inflation_rate": [ 0.011012317110527515, 0.009995334561337395, 0.008882242715886685, 0.003514661579455359 ], "interest_rate": [ 0.012341504690018424, 0.014100773949925923, 0.009853215969892092, 0.013351516468130306 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 89950, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 1448849, "net_revenue": 1303108, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 9308 }, { "average_project_size": 85791, "billable_hours_per_employee": 98, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 1593348, "net_revenue": 1306285, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9331 }, { "average_project_size": 97303, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 1486367, "net_revenue": 1309471, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9353 }, { "average_project_size": 189139, "billable_hours_per_employee": 122, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 1594082, "net_revenue": 1312664, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 9376 } ], "balance_sheet": [ { "assets": 1685340, "current_assets": 796407, "current_liabilities": 379407, "equity": 1313211, "fixed_assets": 888933, "liabilities": 759788, "long_term_liabilities": 380381, "quarter": 1 }, { "assets": 1742077, "current_assets": 678104, "current_liabilities": 365312, "equity": 1321476, "fixed_assets": 1063973, "liabilities": 776761, "long_term_liabilities": 411449, "quarter": 2 }, { "assets": 1800724, "current_assets": 867859, "current_liabilities": 470677, "equity": 1388834, "fixed_assets": 932865, "liabilities": 794114, "long_term_liabilities": 323437, "quarter": 3 }, { "assets": 1861346, "current_assets": 801025, "current_liabilities": 394162, "equity": 1460790, "fixed_assets": 1060321, "liabilities": 811855, "long_term_liabilities": 417693, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4428, "financing_cash_flow": -132986, "investing_cash_flow": -195070, "net_cash_flow": 19800, "operating_cash_flow": 435553, "quarter": 1 }, { "change_in_working_capital": 94571, "financing_cash_flow": -51155, "investing_cash_flow": -210421, "net_cash_flow": 259093, "operating_cash_flow": 407268, "quarter": 2 }, { "change_in_working_capital": -37369, "financing_cash_flow": 161006, "investing_cash_flow": -126511, "net_cash_flow": 51836, "operating_cash_flow": 461505, "quarter": 3 }, { "change_in_working_capital": -72625, "financing_cash_flow": 177157, "investing_cash_flow": -486252, "net_cash_flow": 125230, "operating_cash_flow": 489991, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7732018465116831, "current_ratio": 2.0990835698866914, "debt_to_equity_ratio": 0.5785726741551814, "profit_margin": 0.29748800559892197, "quarter": 1, "return_on_assets": 0.23001827524416438, "return_on_equity": 0.2951993244040752 }, { "asset_turnover_ratio": 0.7498434340158329, "current_ratio": 1.8562324807288018, "debt_to_equity_ratio": 0.5877980379515028, "profit_margin": 0.27265106772258735, "quarter": 2, "return_on_assets": 0.20444561290918828, "return_on_equity": 0.2695168130181706 }, { "asset_turnover_ratio": 0.7271913963494683, "current_ratio": 1.8438525783074167, "debt_to_equity_ratio": 0.5717846769304323, "profit_margin": 0.29189191665947545, "quarter": 3, "return_on_assets": 0.2122612904587266, "return_on_equity": 0.2752121563844203 }, { "asset_turnover_ratio": 0.7052229945426589, "current_ratio": 2.032222791644045, "debt_to_equity_ratio": 0.5557643466891202, "profit_margin": 0.31333151514782154, "quarter": 4, "return_on_assets": 0.22096858939713518, "return_on_equity": 0.28155929325912693 } ], "income_statement": [ { "depreciation": 47894, "expenses": 809223, "income_tax": 106226, "marketing_expense": 105298, "net_income": 493885, "net_profit": 387659, "operational_expense": 501973, "product_revenue": 354767, "quarter": 1, "rd_expense": 119752, "revenue": 1303108, "salaries_expense": 284043, "service_revenue": 948341 }, { "depreciation": 51108, "expenses": 805188, "income_tax": 144937, "marketing_expense": 83717, "net_income": 501097, "net_profit": 356160, "operational_expense": 451879, "product_revenue": 371997, "quarter": 2, "rd_expense": 87942, "revenue": 1306285, "salaries_expense": 298503, "service_revenue": 934288 }, { "depreciation": 79281, "expenses": 801174, "income_tax": 126073, "marketing_expense": 148507, "net_income": 508297, "net_profit": 382224, "operational_expense": 509927, "product_revenue": 432920, "quarter": 3, "rd_expense": 103835, "revenue": 1309471, "salaries_expense": 249869, "service_revenue": 876551 }, { "depreciation": 78692, "expenses": 797179, "income_tax": 104186, "marketing_expense": 80083, "net_income": 515485, "net_profit": 411299, "operational_expense": 478249, "product_revenue": 369114, "quarter": 4, "rd_expense": 94720, "revenue": 1312664, "salaries_expense": 387335, "service_revenue": 943550 } ], "market_conditions": { "gdp_growth": [ 0.04456932330536435, 0.03811946576535266, 0.0396413351066936, 0.04429753682731936 ], "inflation_rate": [ 0.011876844658330311, 0.00929662034348187, 0.010352559660786728, 0.007672097893970344 ], "interest_rate": [ 0.02121907271113942, 0.020004699849160038, 0.01815632385088332, 0.02010643240581014 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 60747, "billable_hours_per_employee": 121, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 1229347, "net_revenue": 1009670, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 7212 }, { "average_project_size": 113391, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 1132362, "net_revenue": 1021036, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 7293 }, { "average_project_size": 144767, "billable_hours_per_employee": 147, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 1259514, "net_revenue": 1032530, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7375 }, { "average_project_size": 175572, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 1238799, "net_revenue": 1044153, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 7458 } ], "balance_sheet": [ { "assets": 1291700, "current_assets": 406679, "current_liabilities": 383572, "equity": 791774, "fixed_assets": 885021, "liabilities": 750400, "long_term_liabilities": 366828, "quarter": 1 }, { "assets": 1337316, "current_assets": 526899, "current_liabilities": 402556, "equity": 849946, "fixed_assets": 810417, "liabilities": 760464, "long_term_liabilities": 357908, "quarter": 2 }, { "assets": 1384544, "current_assets": 539831, "current_liabilities": 414842, "equity": 874037, "fixed_assets": 844713, "liabilities": 770663, "long_term_liabilities": 355821, "quarter": 3 }, { "assets": 1433439, "current_assets": 492875, "current_liabilities": 321722, "equity": 936070, "fixed_assets": 940564, "liabilities": 780999, "long_term_liabilities": 459277, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86264, "financing_cash_flow": 81924, "investing_cash_flow": -407745, "net_cash_flow": -123723, "operating_cash_flow": 305797, "quarter": 1 }, { "change_in_working_capital": 24131, "financing_cash_flow": -164168, "investing_cash_flow": -229379, "net_cash_flow": 66414, "operating_cash_flow": 307185, "quarter": 2 }, { "change_in_working_capital": 43972, "financing_cash_flow": -130704, "investing_cash_flow": -439803, "net_cash_flow": 164294, "operating_cash_flow": 324563, "quarter": 3 }, { "change_in_working_capital": 44429, "financing_cash_flow": -70480, "investing_cash_flow": -355123, "net_cash_flow": 110127, "operating_cash_flow": 318590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7816598281334676, "current_ratio": 1.0602416234761662, "debt_to_equity_ratio": 0.9477451899153041, "profit_margin": 0.24807511365099488, "quarter": 1, "return_on_assets": 0.1939103507006271, "return_on_equity": 0.31634532076072214 }, { "asset_turnover_ratio": 0.7634964361452342, "current_ratio": 1.308883732946472, "debt_to_equity_ratio": 0.8947203704705946, "profit_margin": 0.26746755256425825, "quarter": 2, "return_on_assets": 0.2042105231672993, "return_on_equity": 0.3213074712981766 }, { "asset_turnover_ratio": 0.7457545589017034, "current_ratio": 1.3012930224037103, "debt_to_equity_ratio": 0.8817281190613212, "profit_margin": 0.25195974935352966, "quarter": 3, "return_on_assets": 0.18790013174012526, "return_on_equity": 0.2976487265413249 }, { "asset_turnover_ratio": 0.7284251370305956, "current_ratio": 1.5319903519187372, "debt_to_equity_ratio": 0.8343382439347484, "profit_margin": 0.2716364364226315, "quarter": 4, "return_on_assets": 0.19786680842365806, "return_on_equity": 0.3030008439539778 } ], "income_statement": [ { "depreciation": 55323, "expenses": 667598, "income_tax": 91598, "marketing_expense": 72797, "net_income": 342072, "net_profit": 250474, "operational_expense": 447160, "product_revenue": 207673, "quarter": 1, "rd_expense": 108221, "revenue": 1009670, "salaries_expense": 234138, "service_revenue": 801997 }, { "depreciation": 34091, "expenses": 670251, "income_tax": 77691, "marketing_expense": 123341, "net_income": 350785, "net_profit": 273094, "operational_expense": 438870, "product_revenue": 243151, "quarter": 2, "rd_expense": 109927, "revenue": 1021036, "salaries_expense": 289729, "service_revenue": 777885 }, { "depreciation": 64407, "expenses": 672915, "income_tax": 99459, "marketing_expense": 122180, "net_income": 359615, "net_profit": 260156, "operational_expense": 375427, "product_revenue": 383666, "quarter": 3, "rd_expense": 83955, "revenue": 1032530, "salaries_expense": 313466, "service_revenue": 648864 }, { "depreciation": 34960, "expenses": 675590, "income_tax": 84933, "marketing_expense": 109396, "net_income": 368563, "net_profit": 283630, "operational_expense": 363696, "product_revenue": 311869, "quarter": 4, "rd_expense": 82338, "revenue": 1044153, "salaries_expense": 279228, "service_revenue": 732284 } ], "market_conditions": { "gdp_growth": [ 0.035063992508720374, 0.03735874991643966, 0.026778701500304813, 0.044931585531318166 ], "inflation_rate": [ 0.0032876866091165816, 0.004527348984605691, 0.009142541436213583, 0.0040625607513870825 ], "interest_rate": [ 0.021540194609415753, 0.016431953335221884, 0.02316433725037148, 0.01795849708783939 ], "year": 1996 }, "random_event": { "description": "Henry Inc Partnership with Major Brand in 1996", "impact": -0.1, "type": "Partnership with Major Brand" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 189436, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 2648889, "net_revenue": 2328228, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 16630 }, { "average_project_size": 179596, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 2632797, "net_revenue": 2258018, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 16129 }, { "average_project_size": 88856, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 2660805, "net_revenue": 2189927, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 15642 }, { "average_project_size": 98241, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 2423003, "net_revenue": 2123888, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 15171 } ], "balance_sheet": [ { "assets": 2903521, "current_assets": 988967, "current_liabilities": 968150, "equity": 1668645, "fixed_assets": 1914554, "liabilities": 1650470, "long_term_liabilities": 682320, "quarter": 1 }, { "assets": 3001237, "current_assets": 1156548, "current_liabilities": 955904, "equity": 1699517, "fixed_assets": 1844689, "liabilities": 1680043, "long_term_liabilities": 724139, "quarter": 2 }, { "assets": 3102242, "current_assets": 1381943, "current_liabilities": 855286, "equity": 1777826, "fixed_assets": 1720299, "liabilities": 1710146, "long_term_liabilities": 854860, "quarter": 3 }, { "assets": 3206646, "current_assets": 1535486, "current_liabilities": 813021, "equity": 1817923, "fixed_assets": 1671160, "liabilities": 1740789, "long_term_liabilities": 927768, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28911, "financing_cash_flow": -163415, "investing_cash_flow": -173701, "net_cash_flow": 80985, "operating_cash_flow": 513668, "quarter": 1 }, { "change_in_working_capital": -22016, "financing_cash_flow": -48873, "investing_cash_flow": -483283, "net_cash_flow": -15257, "operating_cash_flow": 549814, "quarter": 2 }, { "change_in_working_capital": 14749, "financing_cash_flow": 183128, "investing_cash_flow": -209947, "net_cash_flow": -7104, "operating_cash_flow": 491094, "quarter": 3 }, { "change_in_working_capital": 43692, "financing_cash_flow": -130442, "investing_cash_flow": -469690, "net_cash_flow": 534896, "operating_cash_flow": 464042, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8018636682841281, "current_ratio": 1.0215018333935857, "debt_to_equity_ratio": 0.9891079288884095, "profit_margin": 0.1785022772683775, "quarter": 1, "return_on_assets": 0.14313449084749172, "return_on_equity": 0.24906076487209683 }, { "asset_turnover_ratio": 0.752362442552854, "current_ratio": 1.2098997388859132, "debt_to_equity_ratio": 0.9885414503061752, "profit_margin": 0.16754649431492574, "quarter": 2, "return_on_assets": 0.1260556897039454, "return_on_equity": 0.22260618752269026 }, { "asset_turnover_ratio": 0.7059175267435616, "current_ratio": 1.6157671235119013, "debt_to_equity_ratio": 0.9619310326207402, "profit_margin": 0.17613829136770312, "quarter": 3, "return_on_assets": 0.12433910700712582, "return_on_equity": 0.21696723976362142 }, { "asset_turnover_ratio": 0.6623394038506277, "current_ratio": 1.8886178831789093, "debt_to_equity_ratio": 0.957570260126529, "profit_margin": 0.16576486142395455, "quarter": 4, "return_on_assets": 0.10979259949492398, "return_on_equity": 0.19366386805161714 } ], "income_statement": [ { "depreciation": 98074, "expenses": 1776644, "income_tax": 135990, "marketing_expense": 224907, "net_income": 551584, "net_profit": 415594, "operational_expense": 969252, "product_revenue": 887637, "quarter": 1, "rd_expense": 238881, "revenue": 2328228, "salaries_expense": 885744, "service_revenue": 1440591 }, { "depreciation": 171491, "expenses": 1727248, "income_tax": 152447, "marketing_expense": 235941, "net_income": 530770, "net_profit": 378323, "operational_expense": 1123192, "product_revenue": 771871, "quarter": 2, "rd_expense": 212146, "revenue": 2258018, "salaries_expense": 541909, "service_revenue": 1486147 }, { "depreciation": 105364, "expenses": 1679227, "income_tax": 124970, "marketing_expense": 186805, "net_income": 510700, "net_profit": 385730, "operational_expense": 1096431, "product_revenue": 865705, "quarter": 3, "rd_expense": 267847, "revenue": 2189927, "salaries_expense": 634455, "service_revenue": 1324222 }, { "depreciation": 111976, "expenses": 1632540, "income_tax": 139282, "marketing_expense": 271313, "net_income": 491348, "net_profit": 352066, "operational_expense": 948615, "product_revenue": 589331, "quarter": 4, "rd_expense": 239565, "revenue": 2123888, "salaries_expense": 639961, "service_revenue": 1534557 } ], "market_conditions": { "gdp_growth": [ 0.05672388722465581, 0.057314188690609495, 0.04872779456869302, 0.05190259081209874 ], "inflation_rate": [ 0.009141546430666354, 0.010690050472515252, 0.0070810707758031935, 0.009826687658916176 ], "interest_rate": [ 0.01816741834734988, 0.010526310185492722, 0.017334810495959203, 0.008768948804033684 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1994, "industry": "Advertising", "location": "New Misty", "name": "Monroe and Sons", "num_employees": 429, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.monroeandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 121257, "billable_hours_per_employee": 86, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 16847702, "net_revenue": 13529988, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 31538 }, { "average_project_size": 66577, "billable_hours_per_employee": 95, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 15347344, "net_revenue": 13726141, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 31996 }, { "average_project_size": 155624, "billable_hours_per_employee": 102, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 17994999, "net_revenue": 13925139, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 32460 }, { "average_project_size": 184311, "billable_hours_per_employee": 88, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 16550869, "net_revenue": 14127021, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 32930 } ], "balance_sheet": [ { "assets": 19991360, "current_assets": 9516350, "current_liabilities": 4710465, "equity": 12599892, "fixed_assets": 10475010, "liabilities": 10827654, "long_term_liabilities": 6117189, "quarter": 1 }, { "assets": 20666854, "current_assets": 8762689, "current_liabilities": 4832179, "equity": 12961089, "fixed_assets": 11904165, "liabilities": 11077840, "long_term_liabilities": 6245661, "quarter": 2 }, { "assets": 21365173, "current_assets": 10022224, "current_liabilities": 5830414, "equity": 13460675, "fixed_assets": 11342949, "liabilities": 11333808, "long_term_liabilities": 5503394, "quarter": 3 }, { "assets": 22087087, "current_assets": 7216983, "current_liabilities": 5428932, "equity": 13732362, "fixed_assets": 14870104, "liabilities": 11595690, "long_term_liabilities": 6166758, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23795, "financing_cash_flow": 150420, "investing_cash_flow": -344064, "net_cash_flow": 3989167, "operating_cash_flow": 3983088, "quarter": 1 }, { "change_in_working_capital": -8453, "financing_cash_flow": 144914, "investing_cash_flow": -268326, "net_cash_flow": 3461567, "operating_cash_flow": 3869919, "quarter": 2 }, { "change_in_working_capital": 85667, "financing_cash_flow": 171725, "investing_cash_flow": -365408, "net_cash_flow": 3749871, "operating_cash_flow": 4196395, "quarter": 3 }, { "change_in_working_capital": 94402, "financing_cash_flow": -23657, "investing_cash_flow": -390861, "net_cash_flow": 3479575, "operating_cash_flow": 4015279, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.676791774046388, "current_ratio": 2.0202570234573445, "debt_to_equity_ratio": 0.859344984861775, "profit_margin": 0.2539681483826889, "quarter": 1, "return_on_assets": 0.1718835536951963, "return_on_equity": 0.27271551216470746 }, { "asset_turnover_ratio": 0.6641620925952252, "current_ratio": 1.8134032286469521, "debt_to_equity_ratio": 0.854699786414552, "profit_margin": 0.2456681014714915, "quarter": 2, "return_on_assets": 0.16316344035720193, "return_on_equity": 0.2601691107899961 }, { "asset_turnover_ratio": 0.6517681368646067, "current_ratio": 1.718955806568796, "debt_to_equity_ratio": 0.841994030759973, "profit_margin": 0.246267559699045, "quarter": 3, "return_on_assets": 0.16050934855523988, "return_on_equity": 0.2547650842175448 }, { "asset_turnover_ratio": 0.6396054400473906, "current_ratio": 1.3293559396212735, "debt_to_equity_ratio": 0.8444060825078744, "profit_margin": 0.22941602479390383, "quarter": 4, "return_on_assets": 0.14673573749222793, "return_on_equity": 0.23600928958907433 } ], "income_statement": [ { "depreciation": 546902, "expenses": 9233049, "income_tax": 860753, "marketing_expense": 1390985, "net_income": 4296939, "net_profit": 3436186, "operational_expense": 5999601, "product_revenue": 5363860, "quarter": 1, "rd_expense": 1144960, "revenue": 13529988, "salaries_expense": 3834553, "service_revenue": 8166128 }, { "depreciation": 497844, "expenses": 9415768, "income_tax": 938298, "marketing_expense": 1438498, "net_income": 4310373, "net_profit": 3372075, "operational_expense": 6278083, "product_revenue": 5176481, "quarter": 2, "rd_expense": 1164123, "revenue": 13726141, "salaries_expense": 4092610, "service_revenue": 8549660 }, { "depreciation": 767085, "expenses": 9602104, "income_tax": 893725, "marketing_expense": 1203516, "net_income": 4323035, "net_profit": 3429310, "operational_expense": 5848746, "product_revenue": 2941225, "quarter": 3, "rd_expense": 1669694, "revenue": 13925139, "salaries_expense": 3305154, "service_revenue": 10983914 }, { "depreciation": 774314, "expenses": 9792127, "income_tax": 1093929, "marketing_expense": 1913447, "net_income": 4334894, "net_profit": 3240965, "operational_expense": 6158169, "product_revenue": 5050424, "quarter": 4, "rd_expense": 1626426, "revenue": 14127021, "salaries_expense": 3492142, "service_revenue": 9076597 } ], "market_conditions": { "gdp_growth": [ 0.0684196677259656, 0.052515308430490584, 0.0626008411878632, 0.051067182439949566 ], "inflation_rate": [ 0.0019421691209799952, 0.004921003103059258, 0.007413730244541124, 0.00809464266232826 ], "interest_rate": [ 0.015204191071088974, 0.019902338332353553, 0.01331700416461051, 0.013065885227597862 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 124269, "billable_hours_per_employee": 115, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 14172059, "net_revenue": 11104655, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 25885 }, { "average_project_size": 196333, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 14302957, "net_revenue": 11252810, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 26230 }, { "average_project_size": 105647, "billable_hours_per_employee": 144, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 14553263, "net_revenue": 11402942, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 26580 }, { "average_project_size": 79968, "billable_hours_per_employee": 115, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 14257600, "net_revenue": 11555078, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 26935 } ], "balance_sheet": [ { "assets": 11629897, "current_assets": 4321431, "current_liabilities": 2932000, "equity": 8698293, "fixed_assets": 7308466, "liabilities": 5939715, "long_term_liabilities": 3007715, "quarter": 1 }, { "assets": 11792314, "current_assets": 5882798, "current_liabilities": 2839817, "equity": 8573720, "fixed_assets": 5909516, "liabilities": 6094777, "long_term_liabilities": 3254960, "quarter": 2 }, { "assets": 11956999, "current_assets": 4027559, "current_liabilities": 3495525, "equity": 8768796, "fixed_assets": 7929440, "liabilities": 6253886, "long_term_liabilities": 2758361, "quarter": 3 }, { "assets": 12123984, "current_assets": 4322030, "current_liabilities": 3182362, "equity": 8885359, "fixed_assets": 7801954, "liabilities": 6417150, "long_term_liabilities": 3234788, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12995, "financing_cash_flow": -97127, "investing_cash_flow": -143883, "net_cash_flow": 3487800, "operating_cash_flow": 3608173, "quarter": 1 }, { "change_in_working_capital": -41509, "financing_cash_flow": 9423, "investing_cash_flow": -335407, "net_cash_flow": 3026198, "operating_cash_flow": 3523045, "quarter": 2 }, { "change_in_working_capital": -9407, "financing_cash_flow": -12534, "investing_cash_flow": -434568, "net_cash_flow": 3244339, "operating_cash_flow": 3581340, "quarter": 3 }, { "change_in_working_capital": -31618, "financing_cash_flow": -67188, "investing_cash_flow": -116030, "net_cash_flow": 3526261, "operating_cash_flow": 3880364, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9548369173002994, "current_ratio": 1.4738850613915415, "debt_to_equity_ratio": 0.682859843879713, "profit_margin": 0.2708873891174467, "quarter": 1, "return_on_assets": 0.2586532795604295, "return_on_equity": 0.3458277388448515 }, { "asset_turnover_ratio": 0.9542495221887748, "current_ratio": 2.0715412295933153, "debt_to_equity_ratio": 0.7108672781476418, "profit_margin": 0.25559686869324194, "quarter": 2, "return_on_assets": 0.24390318982347314, "return_on_equity": 0.3354650023560368 }, { "asset_turnover_ratio": 0.9536625368957545, "current_ratio": 1.1522043183784982, "debt_to_equity_ratio": 0.7131977981925911, "profit_margin": 0.26885017919059834, "quarter": 3, "return_on_assets": 0.25639234393178423, "return_on_equity": 0.34961276325735025 }, { "asset_turnover_ratio": 0.9530759855836167, "current_ratio": 1.3581201635766138, "debt_to_equity_ratio": 0.7222161760712201, "profit_margin": 0.2750760315075329, "quarter": 4, "return_on_assets": 0.2621683598394719, "return_on_equity": 0.35772612001383397 } ], "income_statement": [ { "depreciation": 600062, "expenses": 7230555, "income_tax": 865989, "marketing_expense": 1186806, "net_income": 3874100, "net_profit": 3008111, "operational_expense": 3895937, "product_revenue": 2446209, "quarter": 1, "rd_expense": 1142791, "revenue": 11104655, "salaries_expense": 3494102, "service_revenue": 8658446 }, { "depreciation": 646862, "expenses": 7325689, "income_tax": 1050938, "marketing_expense": 988997, "net_income": 3927121, "net_profit": 2876183, "operational_expense": 4958587, "product_revenue": 2990174, "quarter": 2, "rd_expense": 876450, "revenue": 11252810, "salaries_expense": 2441805, "service_revenue": 8262636 }, { "depreciation": 515657, "expenses": 7422075, "income_tax": 915184, "marketing_expense": 865905, "net_income": 3980867, "net_profit": 3065683, "operational_expense": 4317288, "product_revenue": 4555771, "quarter": 3, "rd_expense": 787523, "revenue": 11402942, "salaries_expense": 2502125, "service_revenue": 6847171 }, { "depreciation": 701839, "expenses": 7519729, "income_tax": 856824, "marketing_expense": 1388431, "net_income": 4035349, "net_profit": 3178525, "operational_expense": 4272261, "product_revenue": 3816921, "quarter": 4, "rd_expense": 906207, "revenue": 11555078, "salaries_expense": 2541933, "service_revenue": 7738157 } ], "market_conditions": { "gdp_growth": [ 0.03320248212993375, 0.03673675497768453, 0.04212961018195966, 0.044327482616055215 ], "inflation_rate": [ 0.002975778784538122, 0.011579627380849975, 0.012188925216041879, 0.007413923416096417 ], "interest_rate": [ 0.017574377140615785, 0.016082739814828616, 0.013611378829656733, 0.016456182788303634 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 112777, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 9992915, "net_revenue": 9068256, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 21138 }, { "average_project_size": 197944, "billable_hours_per_employee": 140, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 11076298, "net_revenue": 9262249, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 21590 }, { "average_project_size": 128357, "billable_hours_per_employee": 95, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 11825299, "net_revenue": 9460393, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 22052 }, { "average_project_size": 151105, "billable_hours_per_employee": 130, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 11549580, "net_revenue": 9662775, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 22524 } ], "balance_sheet": [ { "assets": 11254494, "current_assets": 3766703, "current_liabilities": 3086995, "equity": 8489046, "fixed_assets": 7487791, "liabilities": 5323314, "long_term_liabilities": 2236319, "quarter": 1 }, { "assets": 11407784, "current_assets": 5300462, "current_liabilities": 3221849, "equity": 8311631, "fixed_assets": 6107322, "liabilities": 5436994, "long_term_liabilities": 2215145, "quarter": 2 }, { "assets": 11563162, "current_assets": 5049976, "current_liabilities": 2651775, "equity": 8363473, "fixed_assets": 6513186, "liabilities": 5553101, "long_term_liabilities": 2901326, "quarter": 3 }, { "assets": 11720657, "current_assets": 3710406, "current_liabilities": 2672577, "equity": 8623628, "fixed_assets": 8010251, "liabilities": 5671687, "long_term_liabilities": 2999110, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72917, "financing_cash_flow": 144120, "investing_cash_flow": -326059, "net_cash_flow": 2887802, "operating_cash_flow": 2936092, "quarter": 1 }, { "change_in_working_capital": 72333, "financing_cash_flow": -76177, "investing_cash_flow": -333778, "net_cash_flow": 2315669, "operating_cash_flow": 2919319, "quarter": 2 }, { "change_in_working_capital": -43274, "financing_cash_flow": -94618, "investing_cash_flow": -188791, "net_cash_flow": 2298969, "operating_cash_flow": 2725640, "quarter": 3 }, { "change_in_working_capital": -43915, "financing_cash_flow": -190548, "investing_cash_flow": -480515, "net_cash_flow": 2665194, "operating_cash_flow": 3021883, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8057453315982043, "current_ratio": 1.220184354040094, "debt_to_equity_ratio": 0.6270803574394579, "profit_margin": 0.2820681286456845, "quarter": 1, "return_on_assets": 0.22727507784890197, "return_on_equity": 0.3013137165236235 }, { "asset_turnover_ratio": 0.8119235953275412, "current_ratio": 1.6451615206050936, "debt_to_equity_ratio": 0.6541428511443783, "profit_margin": 0.2527292237554831, "quarter": 2, "return_on_assets": 0.2051968199958905, "return_on_equity": 0.2816343747695248 }, { "asset_turnover_ratio": 0.8181493089865903, "current_ratio": 1.9043757483195218, "debt_to_equity_ratio": 0.6639706973406861, "profit_margin": 0.2487647183367541, "quarter": 3, "return_on_assets": 0.20352668240745914, "return_on_equity": 0.28139171370553834 }, { "asset_turnover_ratio": 0.8244226411539899, "current_ratio": 1.388325200733225, "debt_to_equity_ratio": 0.6576915191610769, "profit_margin": 0.2664512006126604, "quarter": 4, "return_on_assets": 0.21966840254774114, "return_on_equity": 0.29855856491026744 } ], "income_statement": [ { "depreciation": 378226, "expenses": 5837473, "income_tax": 672917, "marketing_expense": 695597, "net_income": 3230783, "net_profit": 2557866, "operational_expense": 3459653, "product_revenue": 1894415, "quarter": 1, "rd_expense": 993835, "revenue": 9068256, "salaries_expense": 2418679, "service_revenue": 7173841 }, { "depreciation": 578478, "expenses": 5973612, "income_tax": 947796, "marketing_expense": 771385, "net_income": 3288637, "net_profit": 2340841, "operational_expense": 3551944, "product_revenue": 3560242, "quarter": 2, "rd_expense": 717123, "revenue": 9262249, "salaries_expense": 2865776, "service_revenue": 5702007 }, { "depreciation": 372228, "expenses": 6112927, "income_tax": 994054, "marketing_expense": 850037, "net_income": 3347466, "net_profit": 2353412, "operational_expense": 3670651, "product_revenue": 3292859, "quarter": 3, "rd_expense": 1138488, "revenue": 9460393, "salaries_expense": 2211935, "service_revenue": 6167534 }, { "depreciation": 447225, "expenses": 6255490, "income_tax": 832627, "marketing_expense": 1239168, "net_income": 3407285, "net_profit": 2574658, "operational_expense": 3164246, "product_revenue": 3482098, "quarter": 4, "rd_expense": 1180065, "revenue": 9662775, "salaries_expense": 2879777, "service_revenue": 6180677 } ], "market_conditions": { "gdp_growth": [ 0.031621956609018086, 0.03492992889971445, 0.031583173941058265, 0.03797717635420355 ], "inflation_rate": [ 0.006008018118408861, 0.011005279674919051, 0.007922540214912378, 0.006333152718108238 ], "interest_rate": [ 0.009945904139525395, 0.008540548347787029, 0.012310096657300276, 0.011203670499519163 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 91580, "billable_hours_per_employee": 86, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 6805877, "net_revenue": 5721075, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 13336 }, { "average_project_size": 146585, "billable_hours_per_employee": 98, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 7229289, "net_revenue": 5867133, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 13676 }, { "average_project_size": 183194, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 6787721, "net_revenue": 6016919, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 14025 }, { "average_project_size": 193085, "billable_hours_per_employee": 130, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 7465962, "net_revenue": 6170530, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 14384 } ], "balance_sheet": [ { "assets": 6678165, "current_assets": 2177276, "current_liabilities": 1395130, "equity": 4518807, "fixed_assets": 4500889, "liabilities": 3386943, "long_term_liabilities": 1991813, "quarter": 1 }, { "assets": 6847869, "current_assets": 2952096, "current_liabilities": 1613453, "equity": 4697581, "fixed_assets": 3895773, "liabilities": 3471225, "long_term_liabilities": 1857772, "quarter": 2 }, { "assets": 7021885, "current_assets": 3387011, "current_liabilities": 1552730, "equity": 4731266, "fixed_assets": 3634874, "liabilities": 3557605, "long_term_liabilities": 2004875, "quarter": 3 }, { "assets": 7200323, "current_assets": 2722592, "current_liabilities": 2027294, "equity": 4901177, "fixed_assets": 4477731, "liabilities": 3646134, "long_term_liabilities": 1618840, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94537, "financing_cash_flow": -127151, "investing_cash_flow": -327245, "net_cash_flow": 1082016, "operating_cash_flow": 1446963, "quarter": 1 }, { "change_in_working_capital": -51011, "financing_cash_flow": 139720, "investing_cash_flow": -156132, "net_cash_flow": 1393970, "operating_cash_flow": 1708021, "quarter": 2 }, { "change_in_working_capital": 53701, "financing_cash_flow": 76442, "investing_cash_flow": -144814, "net_cash_flow": 1077698, "operating_cash_flow": 1566157, "quarter": 3 }, { "change_in_working_capital": -90333, "financing_cash_flow": 45697, "investing_cash_flow": -486282, "net_cash_flow": 1400065, "operating_cash_flow": 1715159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.856683684814616, "current_ratio": 1.5606258914939826, "debt_to_equity_ratio": 0.7495214998117866, "profit_margin": 0.21457243612432977, "quarter": 1, "return_on_assets": 0.18382070523863966, "return_on_equity": 0.2716613035254659 }, { "asset_turnover_ratio": 0.8567823070213522, "current_ratio": 1.8296758566874896, "debt_to_equity_ratio": 0.7389388283033331, "profit_margin": 0.2251418196928551, "quarter": 2, "return_on_assets": 0.1928975276834297, "return_on_equity": 0.2811951512916967 }, { "asset_turnover_ratio": 0.8568808802764499, "current_ratio": 2.1813264379512214, "debt_to_equity_ratio": 0.751935105741254, "profit_margin": 0.21057055945077538, "quarter": 3, "return_on_assets": 0.18043388634248497, "return_on_equity": 0.2677900587284672 }, { "asset_turnover_ratio": 0.8569796104980291, "current_ratio": 1.3429685087609395, "debt_to_equity_ratio": 0.7439302845010495, "profit_margin": 0.2182937284155494, "quarter": 4, "return_on_assets": 0.18707327435172005, "return_on_equity": 0.27482949503762055 } ], "income_statement": [ { "depreciation": 219378, "expenses": 4102242, "income_tax": 391248, "marketing_expense": 773643, "net_income": 1618833, "net_profit": 1227585, "operational_expense": 2155539, "product_revenue": 2045187, "quarter": 1, "rd_expense": 432930, "revenue": 5721075, "salaries_expense": 1925497, "service_revenue": 3675888 }, { "depreciation": 387084, "expenses": 4199881, "income_tax": 346315, "marketing_expense": 616680, "net_income": 1667252, "net_profit": 1320937, "operational_expense": 2304340, "product_revenue": 1584744, "quarter": 2, "rd_expense": 609214, "revenue": 5867133, "salaries_expense": 2085774, "service_revenue": 4282389 }, { "depreciation": 299171, "expenses": 4299844, "income_tax": 450089, "marketing_expense": 652809, "net_income": 1717075, "net_profit": 1266986, "operational_expense": 2262400, "product_revenue": 2106184, "quarter": 3, "rd_expense": 509694, "revenue": 6016919, "salaries_expense": 1517990, "service_revenue": 3910735 }, { "depreciation": 368171, "expenses": 4402187, "income_tax": 421355, "marketing_expense": 614067, "net_income": 1768343, "net_profit": 1346988, "operational_expense": 2633018, "product_revenue": 1511796, "quarter": 4, "rd_expense": 759683, "revenue": 6170530, "salaries_expense": 1520153, "service_revenue": 4658734 } ], "market_conditions": { "gdp_growth": [ 0.03852984579744139, 0.04409833121481765, 0.050342249976220776, 0.05376635191774132 ], "inflation_rate": [ 0.003499699728245064, 0.0038695962830656095, 0.0025702589655283783, 0.00724797471839132 ], "interest_rate": [ 0.012061719631860182, 0.01667892393915889, 0.016297670004383334, 0.014640509640081067 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 154242, "billable_hours_per_employee": 116, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 13565459, "net_revenue": 10909161, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 25429 }, { "average_project_size": 167389, "billable_hours_per_employee": 86, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 14656448, "net_revenue": 11319257, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 26385 }, { "average_project_size": 199055, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 14781132, "net_revenue": 11744769, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 27377 }, { "average_project_size": 144844, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 14710890, "net_revenue": 12186277, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 28406 } ], "balance_sheet": [ { "assets": 13174417, "current_assets": 6479003, "current_liabilities": 2896393, "equity": 9339829, "fixed_assets": 6695414, "liabilities": 6506629, "long_term_liabilities": 3610236, "quarter": 1 }, { "assets": 13465031, "current_assets": 6030122, "current_liabilities": 3004577, "equity": 9292854, "fixed_assets": 7434909, "liabilities": 6643146, "long_term_liabilities": 3638569, "quarter": 2 }, { "assets": 13762054, "current_assets": 4248111, "current_liabilities": 3970825, "equity": 9672186, "fixed_assets": 9513943, "liabilities": 6782527, "long_term_liabilities": 2811702, "quarter": 3 }, { "assets": 14065630, "current_assets": 6334896, "current_liabilities": 3818116, "equity": 9953942, "fixed_assets": 7730734, "liabilities": 6924833, "long_term_liabilities": 3106717, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98454, "financing_cash_flow": -166888, "investing_cash_flow": -178967, "net_cash_flow": 2954869, "operating_cash_flow": 3077176, "quarter": 1 }, { "change_in_working_capital": 69583, "financing_cash_flow": -115522, "investing_cash_flow": -316516, "net_cash_flow": 2900067, "operating_cash_flow": 3137120, "quarter": 2 }, { "change_in_working_capital": 68338, "financing_cash_flow": 13151, "investing_cash_flow": -143784, "net_cash_flow": 2927714, "operating_cash_flow": 3319190, "quarter": 3 }, { "change_in_working_capital": 30711, "financing_cash_flow": -178408, "investing_cash_flow": -236135, "net_cash_flow": 3484847, "operating_cash_flow": 3575223, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8280564521375026, "current_ratio": 2.236921232719455, "debt_to_equity_ratio": 0.6966539751423715, "profit_margin": 0.2449355179559638, "quarter": 1, "return_on_assets": 0.20282043600107694, "return_on_equity": 0.2860909980257669 }, { "asset_turnover_ratio": 0.8406409907262746, "current_ratio": 2.0069786861844445, "debt_to_equity_ratio": 0.7148660680561645, "profit_margin": 0.21829780876960386, "quarter": 2, "return_on_assets": 0.18351008623745463, "return_on_equity": 0.265899905454234 }, { "asset_turnover_ratio": 0.8534168664067152, "current_ratio": 1.069830828606146, "debt_to_equity_ratio": 0.7012403400844442, "profit_margin": 0.22926453470476943, "quarter": 3, "return_on_assets": 0.19565822078593792, "return_on_equity": 0.2783919788143032 }, { "asset_turnover_ratio": 0.8663868593159354, "current_ratio": 1.6591680294679365, "debt_to_equity_ratio": 0.6956874974758743, "profit_margin": 0.2308453188779477, "quarter": 4, "return_on_assets": 0.20000135081045073, "return_on_equity": 0.282616173572239 } ], "income_statement": [ { "depreciation": 405135, "expenses": 7529517, "income_tax": 707603, "marketing_expense": 1110283, "net_income": 3379644, "net_profit": 2672041, "operational_expense": 5048274, "product_revenue": 2799837, "quarter": 1, "rd_expense": 1249506, "revenue": 10909161, "salaries_expense": 3530518, "service_revenue": 8109324 }, { "depreciation": 666151, "expenses": 7803329, "income_tax": 1044959, "marketing_expense": 960908, "net_income": 3515928, "net_profit": 2470969, "operational_expense": 4219187, "product_revenue": 4496964, "quarter": 2, "rd_expense": 1320700, "revenue": 11319257, "salaries_expense": 3690087, "service_revenue": 6822293 }, { "depreciation": 626531, "expenses": 8087098, "income_tax": 965012, "marketing_expense": 1316563, "net_income": 3657671, "net_profit": 2692659, "operational_expense": 5096800, "product_revenue": 4031983, "quarter": 3, "rd_expense": 1503992, "revenue": 11744769, "salaries_expense": 3799976, "service_revenue": 7712786 }, { "depreciation": 762078, "expenses": 8381186, "income_tax": 991946, "marketing_expense": 1492643, "net_income": 3805091, "net_profit": 2813145, "operational_expense": 4209373, "product_revenue": 4850119, "quarter": 4, "rd_expense": 1097896, "revenue": 12186277, "salaries_expense": 3653765, "service_revenue": 7336158 } ], "market_conditions": { "gdp_growth": [ 0.03125890600922528, 0.026601720468275733, 0.029403081449936495, 0.03785948136745116 ], "inflation_rate": [ 0.008280543310613845, 0.003677204955113658, 0.0062515711866812, 0.0032431866051248776 ], "interest_rate": [ 0.01658690261094788, 0.018228657317822174, 0.019297285145567014, 0.0170131071867518 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 161381, "billable_hours_per_employee": 158, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 15919866, "net_revenue": 14418645, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 33610 }, { "average_project_size": 151751, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 17721463, "net_revenue": 15083235, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 35159 }, { "average_project_size": 115574, "billable_hours_per_employee": 153, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 17439767, "net_revenue": 15778458, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 36780 }, { "average_project_size": 165826, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 18397835, "net_revenue": 16505726, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 38475 } ], "balance_sheet": [ { "assets": 18346695, "current_assets": 7416286, "current_liabilities": 5134156, "equity": 12169727, "fixed_assets": 10930409, "liabilities": 9809568, "long_term_liabilities": 4675412, "quarter": 1 }, { "assets": 18818951, "current_assets": 8810089, "current_liabilities": 4687300, "equity": 13155673, "fixed_assets": 10008862, "liabilities": 9895772, "long_term_liabilities": 5208472, "quarter": 2 }, { "assets": 19303363, "current_assets": 8417747, "current_liabilities": 5103933, "equity": 13508127, "fixed_assets": 10885616, "liabilities": 9982733, "long_term_liabilities": 4878800, "quarter": 3 }, { "assets": 19800244, "current_assets": 6389444, "current_liabilities": 4897002, "equity": 14288162, "fixed_assets": 13410800, "liabilities": 10070459, "long_term_liabilities": 5173457, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87709, "financing_cash_flow": -172762, "investing_cash_flow": -170179, "net_cash_flow": 3835854, "operating_cash_flow": 4172801, "quarter": 1 }, { "change_in_working_capital": -13805, "financing_cash_flow": 65187, "investing_cash_flow": -348092, "net_cash_flow": 4456523, "operating_cash_flow": 4949856, "quarter": 2 }, { "change_in_working_capital": -39709, "financing_cash_flow": 147473, "investing_cash_flow": -188300, "net_cash_flow": 4990553, "operating_cash_flow": 4877200, "quarter": 3 }, { "change_in_working_capital": -46731, "financing_cash_flow": 119667, "investing_cash_flow": -109764, "net_cash_flow": 5131924, "operating_cash_flow": 5326869, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7858987681432541, "current_ratio": 1.444499543839338, "debt_to_equity_ratio": 0.8060631105364977, "profit_margin": 0.25193768207761547, "quarter": 1, "return_on_assets": 0.1979975139936648, "return_on_equity": 0.2984947813537641 }, { "asset_turnover_ratio": 0.8014918047238658, "current_ratio": 1.879565848142854, "debt_to_equity_ratio": 0.7522056834340592, "profit_margin": 0.2806091664023003, "quarter": 2, "return_on_assets": 0.22490594720183926, "return_on_equity": 0.321723867718512 }, { "asset_turnover_ratio": 0.8173942540478568, "current_ratio": 1.6492667517383164, "debt_to_equity_ratio": 0.7390168155807241, "profit_margin": 0.26539329762135183, "quarter": 3, "return_on_assets": 0.21693095653850575, "return_on_equity": 0.3099983439598991 }, { "asset_turnover_ratio": 0.8336122524550708, "current_ratio": 1.3047664673202093, "debt_to_equity_ratio": 0.704811367620272, "profit_margin": 0.2761694335650549, "quarter": 4, "return_on_assets": 0.23021822357340646, "return_on_equity": 0.319031727103878 } ], "income_statement": [ { "depreciation": 540201, "expenses": 9287788, "income_tax": 1498257, "marketing_expense": 1689674, "net_income": 5130857, "net_profit": 3632600, "operational_expense": 5829827, "product_revenue": 3130079, "quarter": 1, "rd_expense": 1518417, "revenue": 14418645, "salaries_expense": 2805889, "service_revenue": 11288566 }, { "depreciation": 717362, "expenses": 9741988, "income_tax": 1108753, "marketing_expense": 1127890, "net_income": 5341247, "net_profit": 4232494, "operational_expense": 6337829, "product_revenue": 5393735, "quarter": 2, "rd_expense": 1874895, "revenue": 15083235, "salaries_expense": 4235368, "service_revenue": 9689500 }, { "depreciation": 689703, "expenses": 10218400, "income_tax": 1372561, "marketing_expense": 1148985, "net_income": 5560058, "net_profit": 4187497, "operational_expense": 5318631, "product_revenue": 3406422, "quarter": 3, "rd_expense": 1365618, "revenue": 15778458, "salaries_expense": 4325827, "service_revenue": 12372036 }, { "depreciation": 768492, "expenses": 10718110, "income_tax": 1229239, "marketing_expense": 2029780, "net_income": 5787616, "net_profit": 4558377, "operational_expense": 5804525, "product_revenue": 3907754, "quarter": 4, "rd_expense": 1136517, "revenue": 16505726, "salaries_expense": 3668871, "service_revenue": 12597972 } ], "market_conditions": { "gdp_growth": [ 0.04615612632558312, 0.035888772090116886, 0.05428142259708685, 0.04567961614077225 ], "inflation_rate": [ 0.004007867185709582, 0.011704080473027748, 0.005908998436795812, 0.005329816578520716 ], "interest_rate": [ 0.012294751998954296, 0.010981090405313842, 0.014561051566106846, 0.009759844277260586 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 2006, "industry": "Advertising", "location": "Kayleehaven", "name": "Villa-Barnes", "num_employees": 737, "region": "Latin America", "revenue_size": "Large", "website": "www.villa-barnes.com" }

[ { "advertising_kpis": [ { "average_project_size": 130323, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 29836048, "net_revenue": 23759489, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 32238 }, { "average_project_size": 77773, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 28643180, "net_revenue": 24692133, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 33504 }, { "average_project_size": 135288, "billable_hours_per_employee": 119, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 33082141, "net_revenue": 25661387, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 34819 }, { "average_project_size": 155735, "billable_hours_per_employee": 115, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 34065093, "net_revenue": 26668687, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 36185 } ], "balance_sheet": [ { "assets": 26825295, "current_assets": 10521493, "current_liabilities": 7025398, "equity": 16329206, "fixed_assets": 16303802, "liabilities": 15947619, "long_term_liabilities": 8922221, "quarter": 1 }, { "assets": 27521326, "current_assets": 13613501, "current_liabilities": 7163006, "equity": 17359042, "fixed_assets": 13907825, "liabilities": 16151264, "long_term_liabilities": 8988258, "quarter": 2 }, { "assets": 28235417, "current_assets": 10561780, "current_liabilities": 8268292, "equity": 17870824, "fixed_assets": 17673637, "liabilities": 16357508, "long_term_liabilities": 8089216, "quarter": 3 }, { "assets": 28968036, "current_assets": 10259618, "current_liabilities": 6915016, "equity": 18927176, "fixed_assets": 18708418, "liabilities": 16566387, "long_term_liabilities": 9651371, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97139, "financing_cash_flow": -126383, "investing_cash_flow": -126219, "net_cash_flow": 5921373, "operating_cash_flow": 6451468, "quarter": 1 }, { "change_in_working_capital": -32063, "financing_cash_flow": 18169, "investing_cash_flow": -351451, "net_cash_flow": 6463857, "operating_cash_flow": 7012528, "quarter": 2 }, { "change_in_working_capital": -89600, "financing_cash_flow": 117671, "investing_cash_flow": -198899, "net_cash_flow": 7067245, "operating_cash_flow": 7153361, "quarter": 3 }, { "change_in_working_capital": 83041, "financing_cash_flow": 196618, "investing_cash_flow": -218443, "net_cash_flow": 7113420, "operating_cash_flow": 7667828, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.885712123575901, "current_ratio": 1.4976365751805094, "debt_to_equity_ratio": 0.9766316255670974, "profit_margin": 0.22944643295990078, "quarter": 1, "return_on_assets": 0.20322348738382934, "return_on_equity": 0.33385150508848993 }, { "asset_turnover_ratio": 0.8971999750302729, "current_ratio": 1.90052905163, "debt_to_equity_ratio": 0.9304236950403139, "profit_margin": 0.24254607732754396, "quarter": 2, "return_on_assets": 0.21761233452196307, "return_on_equity": 0.345006366134721 }, { "asset_turnover_ratio": 0.9088368342496943, "current_ratio": 1.2773835273355125, "debt_to_equity_ratio": 0.915319181700855, "profit_margin": 0.23353823392320922, "quarter": 3, "return_on_assets": 0.212248149195034, "return_on_equity": 0.33534631643174373 }, { "asset_turnover_ratio": 0.9206246153519003, "current_ratio": 1.4836723443590007, "debt_to_equity_ratio": 0.8752698764992728, "profit_margin": 0.24468872427052746, "quarter": 4, "return_on_assets": 0.22526646266250153, "return_on_equity": 0.3447702393637593 } ], "income_statement": [ { "depreciation": 999938, "expenses": 16087775, "income_tax": 2220184, "marketing_expense": 1873083, "net_income": 7671714, "net_profit": 5451530, "operational_expense": 9552482, "product_revenue": 8427492, "quarter": 1, "rd_expense": 3103722, "revenue": 23759489, "salaries_expense": 4882948, "service_revenue": 15331997 }, { "depreciation": 1023548, "expenses": 16759551, "income_tax": 1943602, "marketing_expense": 3170722, "net_income": 7932582, "net_profit": 5988980, "operational_expense": 11722615, "product_revenue": 6011850, "quarter": 2, "rd_expense": 3093500, "revenue": 24692133, "salaries_expense": 5868420, "service_revenue": 18680283 }, { "depreciation": 1160446, "expenses": 17459378, "income_tax": 2209094, "marketing_expense": 2569798, "net_income": 8202009, "net_profit": 5992915, "operational_expense": 10728547, "product_revenue": 7364964, "quarter": 3, "rd_expense": 2624260, "revenue": 25661387, "salaries_expense": 5856294, "service_revenue": 18296423 }, { "depreciation": 1142301, "expenses": 18188428, "income_tax": 1954732, "marketing_expense": 2333843, "net_income": 8480259, "net_profit": 6525527, "operational_expense": 11787688, "product_revenue": 8092244, "quarter": 4, "rd_expense": 2315532, "revenue": 26668687, "salaries_expense": 7335932, "service_revenue": 18576443 } ], "market_conditions": { "gdp_growth": [ 0.051078386634317616, 0.05925015976303649, 0.05582896559755303, 0.05616216601453431 ], "inflation_rate": [ 0.008292214174405507, 0.008585837915877921, 0.009021593120102908, 0.012360681482638025 ], "interest_rate": [ 0.013611595499007572, 0.016047882609173596, 0.01139663967899007, 0.011162035817784709 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 188350, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 93658891, "net_revenue": 73475637, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 99696 }, { "average_project_size": 69793, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 87247364, "net_revenue": 74432000, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 100993 }, { "average_project_size": 113348, "billable_hours_per_employee": 94, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 91005894, "net_revenue": 75400812, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 102308 }, { "average_project_size": 121533, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 88952240, "net_revenue": 76382234, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 103639 } ], "balance_sheet": [ { "assets": 93348807, "current_assets": 33476973, "current_liabilities": 16751177, "equity": 74350406, "fixed_assets": 59871834, "liabilities": 39905269, "long_term_liabilities": 23154092, "quarter": 1 }, { "assets": 95742740, "current_assets": 44084621, "current_liabilities": 19502423, "equity": 76235503, "fixed_assets": 51658119, "liabilities": 40953852, "long_term_liabilities": 21451429, "quarter": 2 }, { "assets": 98198065, "current_assets": 46910901, "current_liabilities": 23566663, "equity": 76094488, "fixed_assets": 51287164, "liabilities": 42029989, "long_term_liabilities": 18463326, "quarter": 3 }, { "assets": 100716357, "current_assets": 34608797, "current_liabilities": 20651489, "equity": 79233233, "fixed_assets": 66107560, "liabilities": 43134402, "long_term_liabilities": 22482913, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40782, "financing_cash_flow": -55064, "investing_cash_flow": -488755, "net_cash_flow": 24780436, "operating_cash_flow": 25125410, "quarter": 1 }, { "change_in_working_capital": -87750, "financing_cash_flow": 122049, "investing_cash_flow": -210483, "net_cash_flow": 24756633, "operating_cash_flow": 25039947, "quarter": 2 }, { "change_in_working_capital": 49962, "financing_cash_flow": 52716, "investing_cash_flow": -484309, "net_cash_flow": 23879415, "operating_cash_flow": 23997888, "quarter": 3 }, { "change_in_working_capital": 59075, "financing_cash_flow": -168130, "investing_cash_flow": -180319, "net_cash_flow": 24139706, "operating_cash_flow": 24188743, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7871084737055075, "current_ratio": 1.9984848228873708, "debt_to_equity_ratio": 0.5367189117971999, "profit_margin": 0.28454150047042126, "quarter": 1, "return_on_assets": 0.22396502614114822, "return_on_equity": 0.2811937301324219 }, { "asset_turnover_ratio": 0.7774166479881399, "current_ratio": 2.2604689171186574, "debt_to_equity_ratio": 0.5372018336391117, "profit_margin": 0.28813702439810834, "quarter": 2, "return_on_assets": 0.22400251966885426, "return_on_equity": 0.2813205679248945 }, { "asset_turnover_ratio": 0.7678441728968896, "current_ratio": 1.99056187971967, "debt_to_equity_ratio": 0.552339467741737, "profit_margin": 0.2642731752013493, "quarter": 3, "return_on_assets": 0.20292061763131483, "return_on_equity": 0.26186406563376835 }, { "asset_turnover_ratio": 0.7583895632762016, "current_ratio": 1.6758499592934921, "debt_to_equity_ratio": 0.544397853865183, "profit_margin": 0.2834596065886211, "quarter": 4, "return_on_assets": 0.21497280724718826, "return_on_equity": 0.27326005995489294 } ], "income_statement": [ { "depreciation": 4218542, "expenses": 45611832, "income_tax": 6956937, "marketing_expense": 6699313, "net_income": 27863805, "net_profit": 20906868, "operational_expense": 29320404, "product_revenue": 18126867, "quarter": 1, "rd_expense": 8525636, "revenue": 73475637, "salaries_expense": 21048913, "service_revenue": 55348770 }, { "depreciation": 3593332, "expenses": 46283047, "income_tax": 6702338, "marketing_expense": 6712105, "net_income": 28148953, "net_profit": 21446615, "operational_expense": 29172098, "product_revenue": 20519087, "quarter": 2, "rd_expense": 5802494, "revenue": 74432000, "salaries_expense": 20973567, "service_revenue": 53912913 }, { "depreciation": 4071476, "expenses": 46964139, "income_tax": 8510261, "marketing_expense": 7896586, "net_income": 28436673, "net_profit": 19926412, "operational_expense": 26478264, "product_revenue": 26586120, "quarter": 3, "rd_expense": 5415207, "revenue": 75400812, "salaries_expense": 20528881, "service_revenue": 48814692 }, { "depreciation": 2537465, "expenses": 47655255, "income_tax": 7075701, "marketing_expense": 8468022, "net_income": 28726979, "net_profit": 21651278, "operational_expense": 28783077, "product_revenue": 20932755, "quarter": 4, "rd_expense": 9105194, "revenue": 76382234, "salaries_expense": 14392133, "service_revenue": 55449479 } ], "market_conditions": { "gdp_growth": [ 0.034439933812520834, 0.032758778571821065, 0.03579810498562548, 0.029199843317655655 ], "inflation_rate": [ 0.010318885207626995, 0.004669226836735282, 0.011533272136508448, 0.005971373045158853 ], "interest_rate": [ 0.014234035223429135, 0.015576265653181997, 0.01420074763421093, 0.013404523373720868 ], "year": 2007 }, "random_event": { "description": "Villa-Barnes Technology Adoption in 2007", "impact": 0.07, "type": "Technology Adoption" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 164063, "billable_hours_per_employee": 134, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 80733469, "net_revenue": 62770614, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 85170 }, { "average_project_size": 159955, "billable_hours_per_employee": 95, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 80652900, "net_revenue": 64126357, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 87010 }, { "average_project_size": 180248, "billable_hours_per_employee": 123, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 75458965, "net_revenue": 65511382, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 88889 }, { "average_project_size": 129057, "billable_hours_per_employee": 134, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 86282271, "net_revenue": 66926321, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 90809 } ], "balance_sheet": [ { "assets": 87196157, "current_assets": 38349674, "current_liabilities": 26806381, "equity": 48443472, "fixed_assets": 48846483, "liabilities": 50108509, "long_term_liabilities": 23302128, "quarter": 1 }, { "assets": 88452703, "current_assets": 35423714, "current_liabilities": 23327188, "equity": 50149627, "fixed_assets": 53028989, "liabilities": 51023576, "long_term_liabilities": 27696388, "quarter": 2 }, { "assets": 89727355, "current_assets": 27950751, "current_liabilities": 31031124, "equity": 49856349, "fixed_assets": 61776604, "liabilities": 51955354, "long_term_liabilities": 20924230, "quarter": 3 }, { "assets": 91020377, "current_assets": 33961872, "current_liabilities": 24834157, "equity": 51519785, "fixed_assets": 57058505, "liabilities": 52904147, "long_term_liabilities": 28069990, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50339, "financing_cash_flow": 91894, "investing_cash_flow": -266569, "net_cash_flow": 15755814, "operating_cash_flow": 15748201, "quarter": 1 }, { "change_in_working_capital": 93271, "financing_cash_flow": -110778, "investing_cash_flow": -360365, "net_cash_flow": 16200561, "operating_cash_flow": 16628143, "quarter": 2 }, { "change_in_working_capital": 91621, "financing_cash_flow": 68568, "investing_cash_flow": -166646, "net_cash_flow": 14460758, "operating_cash_flow": 14780188, "quarter": 3 }, { "change_in_working_capital": 52124, "financing_cash_flow": 88608, "investing_cash_flow": -300185, "net_cash_flow": 16533444, "operating_cash_flow": 16742221, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7198782166512224, "current_ratio": 1.4306173593518647, "debt_to_equity_ratio": 1.0343707197535306, "profit_margin": 0.18090987607672596, "quarter": 1, "return_on_assets": 0.13023307896470712, "return_on_equity": 0.23441391649219528 }, { "asset_turnover_ratio": 0.7249790546253855, "current_ratio": 1.5185591165124575, "debt_to_equity_ratio": 1.0174268295156015, "profit_margin": 0.19836617258641404, "quarter": 2, "return_on_assets": 0.14381132027135451, "return_on_equity": 0.2536509394177548 }, { "asset_turnover_ratio": 0.7301160498935916, "current_ratio": 0.900732793307777, "debt_to_equity_ratio": 1.0421010571792972, "profit_margin": 0.1844618084839059, "quarter": 3, "return_on_assets": 0.13467852696649757, "return_on_equity": 0.2423833321609651 }, { "asset_turnover_ratio": 0.7352894286517841, "current_ratio": 1.367546802575179, "debt_to_equity_ratio": 1.0268704925690197, "profit_margin": 0.2002732975565772, "quarter": 4, "return_on_assets": 0.1472588385345844, "return_on_equity": 0.2601632557278723 } ], "income_statement": [ { "depreciation": 4392377, "expenses": 47420534, "income_tax": 3994256, "marketing_expense": 6971958, "net_income": 15350080, "net_profit": 11355824, "operational_expense": 25774627, "product_revenue": 16662206, "quarter": 1, "rd_expense": 6944395, "revenue": 62770614, "salaries_expense": 21941832, "service_revenue": 46108408 }, { "depreciation": 3907643, "expenses": 48167958, "income_tax": 3237899, "marketing_expense": 9368485, "net_income": 15958399, "net_profit": 12720500, "operational_expense": 25060586, "product_revenue": 13960342, "quarter": 2, "rd_expense": 6623779, "revenue": 64126357, "salaries_expense": 21716844, "service_revenue": 50166015 }, { "depreciation": 2695840, "expenses": 48927163, "income_tax": 4499871, "marketing_expense": 5616426, "net_income": 16584219, "net_profit": 12084348, "operational_expense": 31227602, "product_revenue": 21522084, "quarter": 3, "rd_expense": 5822101, "revenue": 65511382, "salaries_expense": 20073345, "service_revenue": 43989298 }, { "depreciation": 3338666, "expenses": 49698334, "income_tax": 3824432, "marketing_expense": 7342473, "net_income": 17227987, "net_profit": 13403555, "operational_expense": 30570307, "product_revenue": 20002177, "quarter": 4, "rd_expense": 6117089, "revenue": 66926321, "salaries_expense": 16191759, "service_revenue": 46924144 } ], "market_conditions": { "gdp_growth": [ 0.04870296083289162, 0.06501742881978055, 0.05455842082316816, 0.05487417792749233 ], "inflation_rate": [ 0.008139165275890651, 0.0028407640709187166, 0.003752299469731425, 0.002356554966815837 ], "interest_rate": [ 0.013062079934271227, 0.01757092202295851, 0.01756704545758629, 0.01949979176343594 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 135864, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 36825250, "net_revenue": 29937557, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 40621 }, { "average_project_size": 145555, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 37383957, "net_revenue": 30853189, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 41863 }, { "average_project_size": 107889, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 41076756, "net_revenue": 31796827, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 43144 }, { "average_project_size": 55807, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 37167338, "net_revenue": 32769325, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 44463 } ], "balance_sheet": [ { "assets": 43775299, "current_assets": 20556401, "current_liabilities": 10857934, "equity": 31451108, "fixed_assets": 23218898, "liabilities": 19928980, "long_term_liabilities": 9071046, "quarter": 1 }, { "assets": 44359073, "current_assets": 18859066, "current_liabilities": 9637859, "equity": 31351793, "fixed_assets": 25500007, "liabilities": 20103776, "long_term_liabilities": 10465917, "quarter": 2 }, { "assets": 44950631, "current_assets": 21157374, "current_liabilities": 8905598, "equity": 32604642, "fixed_assets": 23793257, "liabilities": 20280105, "long_term_liabilities": 11374507, "quarter": 3 }, { "assets": 45550079, "current_assets": 17776941, "current_liabilities": 9140863, "equity": 32958638, "fixed_assets": 27773138, "liabilities": 20457981, "long_term_liabilities": 11317118, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61439, "financing_cash_flow": -91523, "investing_cash_flow": -431458, "net_cash_flow": 9284842, "operating_cash_flow": 9419290, "quarter": 1 }, { "change_in_working_capital": -36896, "financing_cash_flow": -135864, "investing_cash_flow": -359479, "net_cash_flow": 7991371, "operating_cash_flow": 8323376, "quarter": 2 }, { "change_in_working_capital": 61881, "financing_cash_flow": -9244, "investing_cash_flow": -381506, "net_cash_flow": 9179279, "operating_cash_flow": 9642249, "quarter": 3 }, { "change_in_working_capital": 45651, "financing_cash_flow": -173801, "investing_cash_flow": -126585, "net_cash_flow": 9074310, "operating_cash_flow": 9303386, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6838915480622988, "current_ratio": 1.8932147681133447, "debt_to_equity_ratio": 0.6336495362897867, "profit_margin": 0.2540216958918859, "quarter": 1, "return_on_assets": 0.17372329084491234, "return_on_equity": 0.24179717293266742 }, { "asset_turnover_ratio": 0.6955327718412871, "current_ratio": 1.9567692368190903, "debt_to_equity_ratio": 0.641232097953696, "profit_margin": 0.23000850900696196, "quarter": 2, "return_on_assets": 0.15997845581669393, "return_on_equity": 0.22635056310814505 }, { "asset_turnover_ratio": 0.7073722057427848, "current_ratio": 2.3757387207462095, "debt_to_equity_ratio": 0.6220005421313934, "profit_margin": 0.24952540075775487, "quarter": 3, "return_on_assets": 0.1765073331228654, "return_on_equity": 0.24334314113922798 }, { "asset_turnover_ratio": 0.7194131320826029, "current_ratio": 1.944777095991921, "debt_to_equity_ratio": 0.620716820883193, "profit_margin": 0.24005804208661607, "quarter": 4, "return_on_assets": 0.1727009079391498, "return_on_equity": 0.2386791590113645 } ], "income_statement": [ { "depreciation": 1814501, "expenses": 20044772, "income_tax": 2287996, "marketing_expense": 3266332, "net_income": 9892785, "net_profit": 7604789, "operational_expense": 10483562, "product_revenue": 10046393, "quarter": 1, "rd_expense": 3973496, "revenue": 29937557, "salaries_expense": 9510063, "service_revenue": 19891164 }, { "depreciation": 1226880, "expenses": 20722586, "income_tax": 3034107, "marketing_expense": 3242964, "net_income": 10130603, "net_profit": 7096496, "operational_expense": 14487257, "product_revenue": 6791175, "quarter": 2, "rd_expense": 3875452, "revenue": 30853189, "salaries_expense": 8164004, "service_revenue": 24062014 }, { "depreciation": 1708133, "expenses": 21423322, "income_tax": 2439389, "marketing_expense": 2686150, "net_income": 10373505, "net_profit": 7934116, "operational_expense": 13964753, "product_revenue": 11858262, "quarter": 3, "rd_expense": 4282024, "revenue": 31796827, "salaries_expense": 9692135, "service_revenue": 19938565 }, { "depreciation": 1436846, "expenses": 22147752, "income_tax": 2755033, "marketing_expense": 2483112, "net_income": 10621573, "net_profit": 7866540, "operational_expense": 11253125, "product_revenue": 7032519, "quarter": 4, "rd_expense": 4021082, "revenue": 32769325, "salaries_expense": 7893022, "service_revenue": 25736806 } ], "market_conditions": { "gdp_growth": [ 0.05665436358133968, 0.047272579647141405, 0.06051681897519318, 0.044733220211876125 ], "inflation_rate": [ 0.009027685697805633, 0.007657046798580034, 0.01030279924204196, 0.005718958973765143 ], "interest_rate": [ 0.015118213144217147, 0.015271995883387016, 0.01554814987200113, 0.012425389130618993 ], "year": 2009 }, "random_event": { "description": "Villa-Barnes Technology Adoption in 2009", "impact": 0.06, "type": "Technology Adoption" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 178348, "billable_hours_per_employee": 106, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 55932363, "net_revenue": 44396269, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 60239 }, { "average_project_size": 90989, "billable_hours_per_employee": 151, "client_concentration": 0.4, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 57515139, "net_revenue": 45658707, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 61952 }, { "average_project_size": 98425, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 55742850, "net_revenue": 46957045, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 63714 }, { "average_project_size": 77894, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 59496166, "net_revenue": 48292301, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 65526 } ], "balance_sheet": [ { "assets": 55942358, "current_assets": 21505817, "current_liabilities": 12378509, "equity": 41811468, "fixed_assets": 34436541, "liabilities": 22429747, "long_term_liabilities": 10051238, "quarter": 1 }, { "assets": 57293035, "current_assets": 20017359, "current_liabilities": 11544150, "equity": 42702605, "fixed_assets": 37275676, "liabilities": 22925992, "long_term_liabilities": 11381842, "quarter": 2 }, { "assets": 58676324, "current_assets": 24741629, "current_liabilities": 9796711, "equity": 44713100, "fixed_assets": 33934695, "liabilities": 23433216, "long_term_liabilities": 13636505, "quarter": 3 }, { "assets": 60093011, "current_assets": 19227788, "current_liabilities": 14049148, "equity": 45631954, "fixed_assets": 40865223, "liabilities": 23951662, "long_term_liabilities": 9902514, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46407, "financing_cash_flow": -122004, "investing_cash_flow": -344651, "net_cash_flow": 10022617, "operating_cash_flow": 10234302, "quarter": 1 }, { "change_in_working_capital": -60589, "financing_cash_flow": -70119, "investing_cash_flow": -274039, "net_cash_flow": 11299531, "operating_cash_flow": 11318322, "quarter": 2 }, { "change_in_working_capital": -18219, "financing_cash_flow": -138836, "investing_cash_flow": -488382, "net_cash_flow": 12146082, "operating_cash_flow": 12546358, "quarter": 3 }, { "change_in_working_capital": 69691, "financing_cash_flow": 89261, "investing_cash_flow": -185065, "net_cash_flow": 10944814, "operating_cash_flow": 11426780, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7936073949546424, "current_ratio": 1.737351162405747, "debt_to_equity_ratio": 0.5364496410410656, "profit_margin": 0.18692690144750676, "quarter": 1, "return_on_assets": 0.14834657130469903, "return_on_equity": 0.19848279424200077 }, { "asset_turnover_ratio": 0.7969329430706542, "current_ratio": 1.7339829264172764, "debt_to_equity_ratio": 0.5368757245605976, "profit_margin": 0.1825623752332715, "quarter": 2, "return_on_assets": 0.14548997098862018, "return_on_equity": 0.19520031623363493 }, { "asset_turnover_ratio": 0.8002724403798711, "current_ratio": 2.525503610344329, "debt_to_equity_ratio": 0.5240794308603072, "profit_margin": 0.2016735082030822, "quarter": 3, "return_on_assets": 0.16139375056965055, "return_on_equity": 0.21179457474431432 }, { "asset_turnover_ratio": 0.8036259158323753, "current_ratio": 1.3686088295176333, "debt_to_equity_ratio": 0.5248879326973375, "profit_margin": 0.19652418301625346, "quarter": 4, "return_on_assets": 0.15793192655964602, "return_on_equity": 0.20798156046528274 } ], "income_statement": [ { "depreciation": 1935445, "expenses": 33230906, "income_tax": 2866506, "marketing_expense": 3791895, "net_income": 11165363, "net_profit": 8298857, "operational_expense": 17704950, "product_revenue": 13766102, "quarter": 1, "rd_expense": 4188409, "revenue": 44396269, "salaries_expense": 10254133, "service_revenue": 30630167 }, { "depreciation": 2982760, "expenses": 34094885, "income_tax": 3228260, "marketing_expense": 6655753, "net_income": 11563822, "net_profit": 8335562, "operational_expense": 19429072, "product_revenue": 14218139, "quarter": 2, "rd_expense": 4284285, "revenue": 45658707, "salaries_expense": 10263790, "service_revenue": 31440568 }, { "depreciation": 3076366, "expenses": 34981327, "income_tax": 2505726, "marketing_expense": 4653908, "net_income": 11975718, "net_profit": 9469992, "operational_expense": 21024495, "product_revenue": 16184489, "quarter": 3, "rd_expense": 5032896, "revenue": 46957045, "salaries_expense": 11128530, "service_revenue": 30772556 }, { "depreciation": 1936175, "expenses": 35890817, "income_tax": 2910879, "marketing_expense": 4011060, "net_income": 12401484, "net_profit": 9490605, "operational_expense": 19826471, "product_revenue": 19118398, "quarter": 4, "rd_expense": 5159548, "revenue": 48292301, "salaries_expense": 15480158, "service_revenue": 29173903 } ], "market_conditions": { "gdp_growth": [ 0.044034402291321814, 0.046262417504962614, 0.0602536074035383, 0.04837421584227393 ], "inflation_rate": [ 0.00287064695659531, 0.010019530613065115, 0.004053447282961127, 0.010865473793572698 ], "interest_rate": [ 0.01652965062951479, 0.007928115017472107, 0.010838428716629787, 0.0143170278758254 ], "year": 2010 }, "random_event": { "description": "Villa-Barnes New Ad Campaign Launch in 2010", "impact": 0.05, "type": "New Ad Campaign Launch" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 138356, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 41862897, "net_revenue": 32415709, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 43983 }, { "average_project_size": 160423, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 41644761, "net_revenue": 33402334, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 45322 }, { "average_project_size": 65498, "billable_hours_per_employee": 85, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 43623059, "net_revenue": 34418990, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 46701 }, { "average_project_size": 178706, "billable_hours_per_employee": 123, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 40614558, "net_revenue": 35466589, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 48123 } ], "balance_sheet": [ { "assets": 32489173, "current_assets": 11006152, "current_liabilities": 6351098, "equity": 23960888, "fixed_assets": 21483021, "liabilities": 13988310, "long_term_liabilities": 7637212, "quarter": 1 }, { "assets": 33428346, "current_assets": 15022568, "current_liabilities": 6767359, "equity": 24405726, "fixed_assets": 18405778, "liabilities": 14373800, "long_term_liabilities": 7606441, "quarter": 2 }, { "assets": 34394668, "current_assets": 14082964, "current_liabilities": 7956345, "equity": 25164803, "fixed_assets": 20311704, "liabilities": 14769913, "long_term_liabilities": 6813568, "quarter": 3 }, { "assets": 35388923, "current_assets": 11119384, "current_liabilities": 6379070, "equity": 26114872, "fixed_assets": 24269539, "liabilities": 15176941, "long_term_liabilities": 8797871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72740, "financing_cash_flow": 170937, "investing_cash_flow": -287254, "net_cash_flow": 7393906, "operating_cash_flow": 7853316, "quarter": 1 }, { "change_in_working_capital": 21060, "financing_cash_flow": 68058, "investing_cash_flow": -400407, "net_cash_flow": 7278674, "operating_cash_flow": 7622922, "quarter": 2 }, { "change_in_working_capital": 39818, "financing_cash_flow": -156683, "investing_cash_flow": -328857, "net_cash_flow": 7920656, "operating_cash_flow": 8112000, "quarter": 3 }, { "change_in_working_capital": 20832, "financing_cash_flow": -79747, "investing_cash_flow": -242047, "net_cash_flow": 7866766, "operating_cash_flow": 8053814, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9977388159433913, "current_ratio": 1.7329526327573594, "debt_to_equity_ratio": 0.5837976455630526, "profit_margin": 0.16843762386934064, "quarter": 1, "return_on_assets": 0.16805675539971424, "return_on_equity": 0.22787239771748025 }, { "asset_turnover_ratio": 0.9992218580003929, "current_ratio": 2.219856815635169, "debt_to_equity_ratio": 0.5889519533243961, "profit_margin": 0.16020377498171234, "quarter": 2, "return_on_assets": 0.16007911369590347, "return_on_equity": 0.21925920171356508 }, { "asset_turnover_ratio": 1.000707144491117, "current_ratio": 1.7700293287935605, "debt_to_equity_ratio": 0.5869274239897686, "profit_margin": 0.16095905196520874, "quarter": 3, "return_on_assets": 0.16107287327210137, "return_on_equity": 0.2201506604283769 }, { "asset_turnover_ratio": 1.002194641526672, "current_ratio": 1.7431042456031993, "debt_to_equity_ratio": 0.5811608419907247, "profit_margin": 0.1664352328891848, "quarter": 4, "return_on_assets": 0.16680049856278475, "return_on_equity": 0.2260355708425452 } ], "income_statement": [ { "depreciation": 2393291, "expenses": 25173191, "income_tax": 1782493, "marketing_expense": 2856692, "net_income": 7242518, "net_profit": 5460025, "operational_expense": 15109616, "product_revenue": 11184016, "quarter": 1, "rd_expense": 4371154, "revenue": 32415709, "salaries_expense": 10128567, "service_revenue": 21231693 }, { "depreciation": 2271742, "expenses": 25847633, "income_tax": 2203521, "marketing_expense": 4718781, "net_income": 7554701, "net_profit": 5351180, "operational_expense": 16970397, "product_revenue": 12671315, "quarter": 2, "rd_expense": 3728975, "revenue": 33402334, "salaries_expense": 10267192, "service_revenue": 20731019 }, { "depreciation": 2571952, "expenses": 26540145, "income_tax": 2338797, "marketing_expense": 3260644, "net_income": 7878845, "net_profit": 5540048, "operational_expense": 16070937, "product_revenue": 8526372, "quarter": 3, "rd_expense": 2941332, "revenue": 34418990, "salaries_expense": 11774865, "service_revenue": 25892618 }, { "depreciation": 2150924, "expenses": 27251210, "income_tax": 2312489, "marketing_expense": 2815872, "net_income": 8215379, "net_profit": 5902890, "operational_expense": 18118012, "product_revenue": 8085345, "quarter": 4, "rd_expense": 5412829, "revenue": 35466589, "salaries_expense": 8480531, "service_revenue": 27381244 } ], "market_conditions": { "gdp_growth": [ 0.030094510361517675, 0.040691029602938585, 0.03476785054144332, 0.032998473002234345 ], "inflation_rate": [ 0.005545462206663885, 0.00921804290556244, 0.008702781420179065, 0.007723643002518514 ], "interest_rate": [ 0.016690256451582546, 0.01723530850947528, 0.016723379800621958, 0.02321879057910979 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 170880, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 31774881, "net_revenue": 25775515, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 34974 }, { "average_project_size": 102347, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 33488726, "net_revenue": 26235841, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 35598 }, { "average_project_size": 113776, "billable_hours_per_employee": 82, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 30321165, "net_revenue": 26704388, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 36234 }, { "average_project_size": 138824, "billable_hours_per_employee": 106, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 33997679, "net_revenue": 27181302, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 36881 } ], "balance_sheet": [ { "assets": 35531002, "current_assets": 13961471, "current_liabilities": 8384029, "equity": 23502251, "fixed_assets": 21569531, "liabilities": 16037887, "long_term_liabilities": 7653858, "quarter": 1 }, { "assets": 36174944, "current_assets": 17587395, "current_liabilities": 8939762, "equity": 23669262, "fixed_assets": 18587549, "liabilities": 16358381, "long_term_liabilities": 7418619, "quarter": 2 }, { "assets": 36830557, "current_assets": 15741214, "current_liabilities": 8068632, "equity": 24086356, "fixed_assets": 21089343, "liabilities": 16685279, "long_term_liabilities": 8616647, "quarter": 3 }, { "assets": 37498051, "current_assets": 13004267, "current_liabilities": 8672652, "equity": 24382119, "fixed_assets": 24493784, "liabilities": 17018709, "long_term_liabilities": 8346057, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74853, "financing_cash_flow": 155214, "investing_cash_flow": -406908, "net_cash_flow": 4859418, "operating_cash_flow": 5109219, "quarter": 1 }, { "change_in_working_capital": -8044, "financing_cash_flow": -88085, "investing_cash_flow": -321078, "net_cash_flow": 5459431, "operating_cash_flow": 5639184, "quarter": 2 }, { "change_in_working_capital": -43454, "financing_cash_flow": -58674, "investing_cash_flow": -331323, "net_cash_flow": 4988937, "operating_cash_flow": 5487647, "quarter": 3 }, { "change_in_working_capital": 29941, "financing_cash_flow": -169141, "investing_cash_flow": -196262, "net_cash_flow": 4800332, "operating_cash_flow": 5026289, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7254373237208452, "current_ratio": 1.66524602908697, "debt_to_equity_ratio": 0.6823979115872774, "profit_margin": 0.15554048095644257, "quarter": 1, "return_on_assets": 0.1128348702352948, "return_on_equity": 0.17058519203118033 }, { "asset_turnover_ratio": 0.7252489734331033, "current_ratio": 1.9673225081383598, "debt_to_equity_ratio": 0.6911234072274834, "profit_margin": 0.14684869450154084, "quarter": 2, "return_on_assets": 0.1065018649372339, "return_on_equity": 0.16277224866580123 }, { "asset_turnover_ratio": 0.7250606609071918, "current_ratio": 1.9509148514890753, "debt_to_equity_ratio": 0.6927274096588126, "profit_margin": 0.1475816633580968, "quarter": 3, "return_on_assets": 0.10700565837220437, "return_on_equity": 0.16362284108065164 }, { "asset_turnover_ratio": 0.7248723940345593, "current_ratio": 1.499456798220429, "debt_to_equity_ratio": 0.6979995873205278, "profit_margin": 0.14358315138840663, "quarter": 4, "return_on_assets": 0.10407946268994087, "return_on_equity": 0.1600671787386486 } ], "income_statement": [ { "depreciation": 1100083, "expenses": 20560982, "income_tax": 1205397, "marketing_expense": 4109661, "net_income": 5214533, "net_profit": 4009136, "operational_expense": 12158056, "product_revenue": 6991202, "quarter": 1, "rd_expense": 2452159, "revenue": 25775515, "salaries_expense": 9066186, "service_revenue": 18784313 }, { "depreciation": 1786485, "expenses": 21039662, "income_tax": 1343480, "marketing_expense": 2203704, "net_income": 5196179, "net_profit": 3852699, "operational_expense": 13052431, "product_revenue": 7318488, "quarter": 2, "rd_expense": 2834643, "revenue": 26235841, "salaries_expense": 9386145, "service_revenue": 18917353 }, { "depreciation": 1546569, "expenses": 21529487, "income_tax": 1233823, "marketing_expense": 2712043, "net_income": 5174901, "net_profit": 3941078, "operational_expense": 13952081, "product_revenue": 7466456, "quarter": 3, "rd_expense": 3052500, "revenue": 26704388, "salaries_expense": 9474701, "service_revenue": 19237932 }, { "depreciation": 1123512, "expenses": 22030716, "income_tax": 1247809, "marketing_expense": 3269564, "net_income": 5150586, "net_profit": 3902777, "operational_expense": 12652079, "product_revenue": 10555686, "quarter": 4, "rd_expense": 3997642, "revenue": 27181302, "salaries_expense": 9062642, "service_revenue": 16625616 } ], "market_conditions": { "gdp_growth": [ 0.05375805724224109, 0.044916858003241134, 0.04004122482367828, 0.0475561926732107 ], "inflation_rate": [ 0.006942736616447562, 0.009473624041348216, 0.00638780959864587, 0.011741923349586802 ], "interest_rate": [ 0.018984094520283712, 0.014481316050256517, 0.016343180195666003, 0.021168352082692365 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "West Jamieburgh", "name": "Rice, Smith and Abbott", "num_employees": 802, "region": "Latin America", "revenue_size": "Medium", "website": "www.rice,smithandabbott.com" }

[ { "advertising_kpis": [ { "average_project_size": 80643, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 7542040, "net_revenue": 5965662, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 7438 }, { "average_project_size": 151152, "billable_hours_per_employee": 144, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 7287795, "net_revenue": 6059400, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 7555 }, { "average_project_size": 54617, "billable_hours_per_employee": 127, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 7802002, "net_revenue": 6154612, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7674 }, { "average_project_size": 78650, "billable_hours_per_employee": 129, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 7711360, "net_revenue": 6251319, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 7795 } ], "balance_sheet": [ { "assets": 7132838, "current_assets": 2514848, "current_liabilities": 1314081, "equity": 4908170, "fixed_assets": 4617990, "liabilities": 3122330, "long_term_liabilities": 1808249, "quarter": 1 }, { "assets": 7235517, "current_assets": 2725708, "current_liabilities": 1462307, "equity": 5051450, "fixed_assets": 4509809, "liabilities": 3186147, "long_term_liabilities": 1723840, "quarter": 2 }, { "assets": 7339673, "current_assets": 2448885, "current_liabilities": 1907140, "equity": 5100350, "fixed_assets": 4890788, "liabilities": 3251268, "long_term_liabilities": 1344128, "quarter": 3 }, { "assets": 7445329, "current_assets": 3614011, "current_liabilities": 1559796, "equity": 5097706, "fixed_assets": 3831318, "liabilities": 3317720, "long_term_liabilities": 1757924, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76945, "financing_cash_flow": 58711, "investing_cash_flow": -256284, "net_cash_flow": 1178653, "operating_cash_flow": 1155355, "quarter": 1 }, { "change_in_working_capital": 93830, "financing_cash_flow": 54369, "investing_cash_flow": -357622, "net_cash_flow": 813929, "operating_cash_flow": 1384306, "quarter": 2 }, { "change_in_working_capital": -60750, "financing_cash_flow": -184073, "investing_cash_flow": -473816, "net_cash_flow": 1034245, "operating_cash_flow": 1275048, "quarter": 3 }, { "change_in_working_capital": -20967, "financing_cash_flow": 99099, "investing_cash_flow": -304338, "net_cash_flow": 853737, "operating_cash_flow": 1385670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8363658336275126, "current_ratio": 1.913769394732897, "debt_to_equity_ratio": 0.6361495221233169, "profit_margin": 0.1504714816226598, "quarter": 1, "return_on_assets": 0.12584920616450282, "return_on_equity": 0.18289138314280068 }, { "asset_turnover_ratio": 0.837452251166019, "current_ratio": 1.8639779471752511, "debt_to_equity_ratio": 0.6307390947153787, "profit_margin": 0.16537610984585932, "quarter": 2, "return_on_assets": 0.13849459547949372, "return_on_equity": 0.19837472408912293 }, { "asset_turnover_ratio": 0.8385403545907291, "current_ratio": 1.2840614742493996, "debt_to_equity_ratio": 0.6374597821718118, "profit_margin": 0.16442060035628567, "quarter": 3, "return_on_assets": 0.13787330852478033, "return_on_equity": 0.19840697207054417 }, { "asset_turnover_ratio": 0.8396296523632468, "current_ratio": 2.31697670721043, "debt_to_equity_ratio": 0.6508260774552318, "profit_margin": 0.15518277022817104, "quarter": 4, "return_on_assets": 0.13029605541944486, "return_on_equity": 0.19030069603857108 } ], "income_statement": [ { "depreciation": 257693, "expenses": 4739795, "income_tax": 328205, "marketing_expense": 845147, "net_income": 1225867, "net_profit": 897662, "operational_expense": 2888492, "product_revenue": 1324047, "quarter": 1, "rd_expense": 865510, "revenue": 5965662, "salaries_expense": 2039241, "service_revenue": 4641615 }, { "depreciation": 382226, "expenses": 4799842, "income_tax": 257478, "marketing_expense": 859828, "net_income": 1259558, "net_profit": 1002080, "operational_expense": 2676572, "product_revenue": 1382726, "quarter": 2, "rd_expense": 736565, "revenue": 6059400, "salaries_expense": 1615778, "service_revenue": 4676674 }, { "depreciation": 263103, "expenses": 4860649, "income_tax": 282018, "marketing_expense": 738189, "net_income": 1293963, "net_profit": 1011945, "operational_expense": 2992292, "product_revenue": 2347090, "quarter": 3, "rd_expense": 686767, "revenue": 6154612, "salaries_expense": 2220088, "service_revenue": 3807522 }, { "depreciation": 415573, "expenses": 4922227, "income_tax": 358995, "marketing_expense": 936242, "net_income": 1329092, "net_profit": 970097, "operational_expense": 2691661, "product_revenue": 1541345, "quarter": 4, "rd_expense": 660991, "revenue": 6251319, "salaries_expense": 2277468, "service_revenue": 4709974 } ], "market_conditions": { "gdp_growth": [ 0.026039748082880745, 0.030831360065350574, 0.030983953237781914, 0.027007790903035754 ], "inflation_rate": [ 0.006777440747182976, 0.006550558436400898, 0.008672555733924558, 0.007816162593335532 ], "interest_rate": [ 0.01689682746257728, 0.013528090221240468, 0.01883745208603823, 0.018264047077790512 ], "year": 2001 }, "random_event": { "description": "Rice, Smith and Abbott Technology Adoption in 2001", "impact": 0.02, "type": "Technology Adoption" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 54829, "billable_hours_per_employee": 145, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 15788338, "net_revenue": 12280555, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 15312 }, { "average_project_size": 125243, "billable_hours_per_employee": 127, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 14327359, "net_revenue": 12834510, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 16003 }, { "average_project_size": 196816, "billable_hours_per_employee": 138, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 16877875, "net_revenue": 13413453, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 16725 }, { "average_project_size": 152885, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 17624587, "net_revenue": 14018512, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 17479 } ], "balance_sheet": [ { "assets": 13716904, "current_assets": 6351494, "current_liabilities": 2924565, "equity": 8936333, "fixed_assets": 7365410, "liabilities": 6637733, "long_term_liabilities": 3713168, "quarter": 1 }, { "assets": 14180091, "current_assets": 6597606, "current_liabilities": 3429319, "equity": 9469486, "fixed_assets": 7582485, "liabilities": 6758455, "long_term_liabilities": 3329136, "quarter": 2 }, { "assets": 14658918, "current_assets": 7148854, "current_liabilities": 3584529, "equity": 10038536, "fixed_assets": 7510064, "liabilities": 6881373, "long_term_liabilities": 3296844, "quarter": 3 }, { "assets": 15153914, "current_assets": 6200666, "current_liabilities": 4080647, "equity": 10551786, "fixed_assets": 8953248, "liabilities": 7006526, "long_term_liabilities": 2925879, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65969, "financing_cash_flow": 134369, "investing_cash_flow": -286029, "net_cash_flow": 2253085, "operating_cash_flow": 2507127, "quarter": 1 }, { "change_in_working_capital": 20097, "financing_cash_flow": -136980, "investing_cash_flow": -292488, "net_cash_flow": 2324566, "operating_cash_flow": 2590588, "quarter": 2 }, { "change_in_working_capital": 85347, "financing_cash_flow": -165356, "investing_cash_flow": -486508, "net_cash_flow": 2716430, "operating_cash_flow": 3210587, "quarter": 3 }, { "change_in_working_capital": -78447, "financing_cash_flow": 133730, "investing_cash_flow": -307113, "net_cash_flow": 3098374, "operating_cash_flow": 3496220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8952862103576725, "current_ratio": 2.1717739219336893, "debt_to_equity_ratio": 0.7427803999694281, "profit_margin": 0.15122785574430472, "quarter": 1, "return_on_assets": 0.13539221386983535, "return_on_equity": 0.20782148561384184 }, { "asset_turnover_ratio": 0.9051077316781676, "current_ratio": 1.923882263504795, "debt_to_equity_ratio": 0.7137087482889779, "profit_margin": 0.15955809766013662, "quarter": 2, "return_on_assets": 0.1444172678440498, "return_on_equity": 0.21625777787727865 }, { "asset_turnover_ratio": 0.9150370443439277, "current_ratio": 1.994363555156061, "debt_to_equity_ratio": 0.68549567387117, "profit_margin": 0.16856144350004432, "quarter": 3, "return_on_assets": 0.1542399650506265, "return_on_equity": 0.2252311492432761 }, { "asset_turnover_ratio": 0.925075330373394, "current_ratio": 1.519530113729514, "debt_to_equity_ratio": 0.6640132769940558, "profit_margin": 0.17151592123329495, "quarter": 4, "return_on_assets": 0.15866514749918734, "return_on_equity": 0.22786644839082218 } ], "income_statement": [ { "depreciation": 649965, "expenses": 9648417, "income_tax": 774976, "marketing_expense": 1744971, "net_income": 2632138, "net_profit": 1857162, "operational_expense": 5948882, "product_revenue": 3765668, "quarter": 1, "rd_expense": 1522455, "revenue": 12280555, "salaries_expense": 4268017, "service_revenue": 8514887 }, { "depreciation": 542738, "expenses": 10065482, "income_tax": 721178, "marketing_expense": 1645131, "net_income": 2769028, "net_profit": 2047850, "operational_expense": 6049174, "product_revenue": 4970320, "quarter": 2, "rd_expense": 1940929, "revenue": 12834510, "salaries_expense": 3182693, "service_revenue": 7864190 }, { "depreciation": 949596, "expenses": 10500575, "income_tax": 651887, "marketing_expense": 1992160, "net_income": 2912878, "net_profit": 2260991, "operational_expense": 6217373, "product_revenue": 3747434, "quarter": 3, "rd_expense": 1773113, "revenue": 13413453, "salaries_expense": 4042739, "service_revenue": 9666019 }, { "depreciation": 1091822, "expenses": 10954476, "income_tax": 659638, "marketing_expense": 1824952, "net_income": 3064036, "net_profit": 2404398, "operational_expense": 6394532, "product_revenue": 5223906, "quarter": 4, "rd_expense": 1578306, "revenue": 14018512, "salaries_expense": 4565610, "service_revenue": 8794606 } ], "market_conditions": { "gdp_growth": [ 0.05243694184427416, 0.047369695388563365, 0.0409994521156886, 0.050088220800389105 ], "inflation_rate": [ 0.008250884565237074, 0.00841834793215978, 0.008354649181818639, 0.006566489140166842 ], "interest_rate": [ 0.013490814908031813, 0.005547841367386005, 0.0072638587696930365, 0.007349008556595683 ], "year": 2002 }, "random_event": { "description": "Rice, Smith and Abbott New Ad Campaign Launch in 2002", "impact": 0.05, "type": "New Ad Campaign Launch" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 121046, "billable_hours_per_employee": 101, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 12381938, "net_revenue": 11078637, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 13814 }, { "average_project_size": 84920, "billable_hours_per_employee": 103, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 13729384, "net_revenue": 11363187, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 14169 }, { "average_project_size": 71197, "billable_hours_per_employee": 120, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 13385832, "net_revenue": 11655046, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 14532 }, { "average_project_size": 97261, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 14553531, "net_revenue": 11954401, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 14906 } ], "balance_sheet": [ { "assets": 11689522, "current_assets": 3867203, "current_liabilities": 2590794, "equity": 9512908, "fixed_assets": 7822319, "liabilities": 4707754, "long_term_liabilities": 2116960, "quarter": 1 }, { "assets": 12055716, "current_assets": 5853432, "current_liabilities": 2436831, "equity": 10127122, "fixed_assets": 6202284, "liabilities": 4762266, "long_term_liabilities": 2325435, "quarter": 2 }, { "assets": 12433381, "current_assets": 5229018, "current_liabilities": 2823950, "equity": 10239158, "fixed_assets": 7204363, "liabilities": 4817410, "long_term_liabilities": 1993460, "quarter": 3 }, { "assets": 12822878, "current_assets": 4312200, "current_liabilities": 2171739, "equity": 10884978, "fixed_assets": 8510678, "liabilities": 4873192, "long_term_liabilities": 2701453, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4537, "financing_cash_flow": 44590, "investing_cash_flow": -354654, "net_cash_flow": 2151052, "operating_cash_flow": 2913355, "quarter": 1 }, { "change_in_working_capital": 9128, "financing_cash_flow": 194263, "investing_cash_flow": -216994, "net_cash_flow": 3105839, "operating_cash_flow": 3398115, "quarter": 2 }, { "change_in_working_capital": 22508, "financing_cash_flow": 13307, "investing_cash_flow": -251278, "net_cash_flow": 2922732, "operating_cash_flow": 3162996, "quarter": 3 }, { "change_in_working_capital": 82624, "financing_cash_flow": -76768, "investing_cash_flow": -300270, "net_cash_flow": 3346190, "operating_cash_flow": 3700694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9477408058259355, "current_ratio": 1.4926709726825058, "debt_to_equity_ratio": 0.4948806400734665, "profit_margin": 0.22847034341859923, "quarter": 1, "return_on_assets": 0.21653066737887144, "return_on_equity": 0.26607426456768 }, { "asset_turnover_ratio": 0.9425559626653448, "current_ratio": 2.4020672750798067, "debt_to_equity_ratio": 0.4702487044196762, "profit_margin": 0.2493729972058015, "quarter": 2, "return_on_assets": 0.23504800544405657, "return_on_equity": 0.2798101968160352 }, { "asset_turnover_ratio": 0.9373995697550007, "current_ratio": 1.8516680536128471, "debt_to_equity_ratio": 0.470488881995961, "profit_margin": 0.22506878136731506, "quarter": 3, "return_on_assets": 0.21097937881900344, "return_on_equity": 0.2561916712292163 }, { "asset_turnover_ratio": 0.9322712888635453, "current_ratio": 1.9855977168527157, "debt_to_equity_ratio": 0.44769883779278197, "profit_margin": 0.2455407008682409, "quarter": 4, "return_on_assets": 0.2289105456668932, "return_on_equity": 0.26966448623047284 } ], "income_statement": [ { "depreciation": 382215, "expenses": 7501592, "income_tax": 1045905, "marketing_expense": 1119061, "net_income": 3577045, "net_profit": 2531140, "operational_expense": 4999016, "product_revenue": 3672866, "quarter": 1, "rd_expense": 1453301, "revenue": 11078637, "salaries_expense": 2475540, "service_revenue": 7405771 }, { "depreciation": 564443, "expenses": 7742853, "income_tax": 786662, "marketing_expense": 1347552, "net_income": 3620334, "net_profit": 2833672, "operational_expense": 5198657, "product_revenue": 3897832, "quarter": 2, "rd_expense": 1149257, "revenue": 11363187, "salaries_expense": 3324462, "service_revenue": 7465355 }, { "depreciation": 539809, "expenses": 7991874, "income_tax": 1039985, "marketing_expense": 1268813, "net_income": 3663172, "net_profit": 2623187, "operational_expense": 5091283, "product_revenue": 3948352, "quarter": 3, "rd_expense": 1126840, "revenue": 11655046, "salaries_expense": 3078446, "service_revenue": 7706694 }, { "depreciation": 765402, "expenses": 8248904, "income_tax": 770205, "marketing_expense": 1156540, "net_income": 3705497, "net_profit": 2935292, "operational_expense": 4155471, "product_revenue": 4586910, "quarter": 4, "rd_expense": 868574, "revenue": 11954401, "salaries_expense": 3500071, "service_revenue": 7367491 } ], "market_conditions": { "gdp_growth": [ 0.04819768456195757, 0.05431946660212944, 0.04502478775457725, 0.04132500791591692 ], "inflation_rate": [ 0.01276760504724956, 0.00965929975569544, 0.006444734873401864, 0.00509366262451417 ], "interest_rate": [ 0.013630251594181818, 0.01728059714917457, 0.013076751818383733, 0.01167272182280933 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 187879, "billable_hours_per_employee": 92, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 12206444, "net_revenue": 9524927, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 11876 }, { "average_project_size": 195192, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 12145834, "net_revenue": 9679011, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 12069 }, { "average_project_size": 180803, "billable_hours_per_employee": 99, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 11646373, "net_revenue": 9835587, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 12264 }, { "average_project_size": 129103, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 12739459, "net_revenue": 9994697, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 12462 } ], "balance_sheet": [ { "assets": 13150911, "current_assets": 5423612, "current_liabilities": 3831200, "equity": 7684983, "fixed_assets": 7727299, "liabilities": 7629277, "long_term_liabilities": 3798077, "quarter": 1 }, { "assets": 13506741, "current_assets": 5427562, "current_liabilities": 4111524, "equity": 7839943, "fixed_assets": 8079179, "liabilities": 7773051, "long_term_liabilities": 3661527, "quarter": 2 }, { "assets": 13872199, "current_assets": 4968734, "current_liabilities": 4096394, "equity": 8016640, "fixed_assets": 8903465, "liabilities": 7919535, "long_term_liabilities": 3823141, "quarter": 3 }, { "assets": 14247545, "current_assets": 5110796, "current_liabilities": 4586935, "equity": 8322532, "fixed_assets": 9136749, "liabilities": 8068779, "long_term_liabilities": 3481844, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61513, "financing_cash_flow": 57925, "investing_cash_flow": -213403, "net_cash_flow": 2300347, "operating_cash_flow": 2636389, "quarter": 1 }, { "change_in_working_capital": -14120, "financing_cash_flow": -39686, "investing_cash_flow": -317819, "net_cash_flow": 2304635, "operating_cash_flow": 2632122, "quarter": 2 }, { "change_in_working_capital": 11838, "financing_cash_flow": -62268, "investing_cash_flow": -370224, "net_cash_flow": 2676293, "operating_cash_flow": 2760269, "quarter": 3 }, { "change_in_working_capital": 80839, "financing_cash_flow": -13294, "investing_cash_flow": -144141, "net_cash_flow": 2303929, "operating_cash_flow": 2542650, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7242788731518296, "current_ratio": 1.4156431405303822, "debt_to_equity_ratio": 0.9927513177322579, "profit_margin": 0.2271249952886778, "quarter": 1, "return_on_assets": 0.16450183565229815, "return_on_equity": 0.28150342037191234 }, { "asset_turnover_ratio": 0.7166059525388101, "current_ratio": 1.3200852044156863, "debt_to_equity_ratio": 0.9914677951102451, "profit_margin": 0.21761035295858225, "quarter": 2, "return_on_assets": 0.15594087426419148, "return_on_equity": 0.2686566726314209 }, { "asset_turnover_ratio": 0.7090142665917638, "current_ratio": 1.2129531485496756, "debt_to_equity_ratio": 0.9878870698946192, "profit_margin": 0.2098477701432563, "quarter": 3, "return_on_assets": 0.14878506284403792, "return_on_equity": 0.2574614801213476 }, { "asset_turnover_ratio": 0.7015031010605687, "current_ratio": 1.1142071993607932, "debt_to_equity_ratio": 0.969510120237447, "profit_margin": 0.21449034422954494, "quarter": 4, "return_on_assets": 0.15046564162457463, "return_on_equity": 0.2575857924006781 } ], "income_statement": [ { "depreciation": 473040, "expenses": 6677821, "income_tax": 683757, "marketing_expense": 676762, "net_income": 2847106, "net_profit": 2163349, "operational_expense": 4060890, "product_revenue": 2920815, "quarter": 1, "rd_expense": 1194189, "revenue": 9524927, "salaries_expense": 2187873, "service_revenue": 6604112 }, { "depreciation": 525869, "expenses": 6825207, "income_tax": 747551, "marketing_expense": 973104, "net_income": 2853804, "net_profit": 2106253, "operational_expense": 3651859, "product_revenue": 3605361, "quarter": 2, "rd_expense": 969066, "revenue": 9679011, "salaries_expense": 2230275, "service_revenue": 6073650 }, { "depreciation": 696293, "expenses": 6975847, "income_tax": 795764, "marketing_expense": 1385738, "net_income": 2859740, "net_profit": 2063976, "operational_expense": 3706618, "product_revenue": 2012823, "quarter": 3, "rd_expense": 1312810, "revenue": 9835587, "salaries_expense": 3242298, "service_revenue": 7822764 }, { "depreciation": 398884, "expenses": 7129811, "income_tax": 721120, "marketing_expense": 784095, "net_income": 2864886, "net_profit": 2143766, "operational_expense": 3693635, "product_revenue": 3723571, "quarter": 4, "rd_expense": 1379437, "revenue": 9994697, "salaries_expense": 2554398, "service_revenue": 6271126 } ], "market_conditions": { "gdp_growth": [ 0.026754266610499594, 0.039986238761572104, 0.03669522289325207, 0.021159616060303234 ], "inflation_rate": [ 0.009673979784920642, 0.006805292088485273, 0.009635111860128847, 0.009241087802710074 ], "interest_rate": [ 0.01787429385001755, 0.018008803994516716, 0.018110894092540072, 0.009882054918910168 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 166214, "billable_hours_per_employee": 83, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 20595626, "net_revenue": 17722921, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 22098 }, { "average_project_size": 90095, "billable_hours_per_employee": 83, "client_concentration": 0.1, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 21593627, "net_revenue": 18064197, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 22524 }, { "average_project_size": 167874, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 20313819, "net_revenue": 18412046, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 22958 }, { "average_project_size": 189614, "billable_hours_per_employee": 131, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 22043370, "net_revenue": 18766592, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 23400 } ], "balance_sheet": [ { "assets": 20670901, "current_assets": 8140224, "current_liabilities": 5622170, "equity": 12679653, "fixed_assets": 12530677, "liabilities": 10698810, "long_term_liabilities": 5076640, "quarter": 1 }, { "assets": 21272728, "current_assets": 6705690, "current_liabilities": 4853822, "equity": 13147997, "fixed_assets": 14567038, "liabilities": 10997863, "long_term_liabilities": 6144041, "quarter": 2 }, { "assets": 21892078, "current_assets": 9986876, "current_liabilities": 5459444, "equity": 13288224, "fixed_assets": 11905202, "liabilities": 11305275, "long_term_liabilities": 5845831, "quarter": 3 }, { "assets": 22529459, "current_assets": 8892385, "current_liabilities": 6607262, "equity": 13912735, "fixed_assets": 13637074, "liabilities": 11621280, "long_term_liabilities": 5014018, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93578, "financing_cash_flow": 53421, "investing_cash_flow": -465153, "net_cash_flow": 3500542, "operating_cash_flow": 3505089, "quarter": 1 }, { "change_in_working_capital": -33601, "financing_cash_flow": -119727, "investing_cash_flow": -116961, "net_cash_flow": 3582411, "operating_cash_flow": 3994202, "quarter": 2 }, { "change_in_working_capital": 22625, "financing_cash_flow": -111495, "investing_cash_flow": -379428, "net_cash_flow": 3625099, "operating_cash_flow": 3832900, "quarter": 3 }, { "change_in_working_capital": 92992, "financing_cash_flow": -43802, "investing_cash_flow": -214006, "net_cash_flow": 3442086, "operating_cash_flow": 3759057, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8573850264195063, "current_ratio": 1.4478793775357202, "debt_to_equity_ratio": 0.843777822626534, "profit_margin": 0.1527717693939955, "quarter": 1, "return_on_assets": 0.13098422753802555, "return_on_equity": 0.21353596979349515 }, { "asset_turnover_ratio": 0.8491716248146453, "current_ratio": 1.3815277939734913, "debt_to_equity_ratio": 0.8364668017493463, "profit_margin": 0.1590511883810833, "quarter": 2, "return_on_assets": 0.13506175606626475, "return_on_equity": 0.21852241067593794 }, { "asset_turnover_ratio": 0.8410369266910158, "current_ratio": 1.8292844472807122, "debt_to_equity_ratio": 0.8507739634732226, "profit_margin": 0.14672030473962536, "quarter": 3, "return_on_assets": 0.12339719418138378, "return_on_equity": 0.20329436048037722 }, { "asset_turnover_ratio": 0.8329801439084711, "current_ratio": 1.3458502175333746, "debt_to_equity_ratio": 0.8352980201232899, "profit_margin": 0.16010131194838145, "quarter": 4, "return_on_assets": 0.13336121386669783, "return_on_equity": 0.21595725067716737 } ], "income_statement": [ { "depreciation": 797527, "expenses": 14172030, "income_tax": 843329, "marketing_expense": 2797310, "net_income": 3550891, "net_profit": 2707562, "operational_expense": 8006429, "product_revenue": 5006656, "quarter": 1, "rd_expense": 1770275, "revenue": 17722921, "salaries_expense": 6097445, "service_revenue": 12716265 }, { "depreciation": 1121070, "expenses": 14410887, "income_tax": 780178, "marketing_expense": 1857668, "net_income": 3653310, "net_profit": 2873132, "operational_expense": 8223162, "product_revenue": 5181115, "quarter": 2, "rd_expense": 2568537, "revenue": 18064197, "salaries_expense": 4677851, "service_revenue": 12883082 }, { "depreciation": 1131479, "expenses": 14653770, "income_tax": 1056855, "marketing_expense": 1795502, "net_income": 3758276, "net_profit": 2701421, "operational_expense": 7630250, "product_revenue": 6965356, "quarter": 3, "rd_expense": 2441734, "revenue": 18412046, "salaries_expense": 4990264, "service_revenue": 11446690 }, { "depreciation": 754501, "expenses": 14900746, "income_tax": 861290, "marketing_expense": 2836809, "net_income": 3865846, "net_profit": 3004556, "operational_expense": 8998115, "product_revenue": 6392230, "quarter": 4, "rd_expense": 2106421, "revenue": 18766592, "salaries_expense": 6351620, "service_revenue": 12374362 } ], "market_conditions": { "gdp_growth": [ 0.0619628374184539, 0.054219815728243345, 0.06734993706017026, 0.06670537478328767 ], "inflation_rate": [ 0.010808776628771914, 0.01014468894008811, 0.004038963147296678, 0.011322160178500275 ], "interest_rate": [ 0.013162525782728637, 0.018094540387356195, 0.010713176331444987, 0.01524319521993724 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 182599, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 19278916, "net_revenue": 16945189, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 21129 }, { "average_project_size": 104076, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 21199982, "net_revenue": 17529831, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 21858 }, { "average_project_size": 82830, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 22964942, "net_revenue": 18134645, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 22612 }, { "average_project_size": 134755, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 22415335, "net_revenue": 18760326, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 23392 } ], "balance_sheet": [ { "assets": 20573669, "current_assets": 10068461, "current_liabilities": 5006202, "equity": 17322823, "fixed_assets": 10505208, "liabilities": 8405839, "long_term_liabilities": 3399637, "quarter": 1 }, { "assets": 21286308, "current_assets": 6764432, "current_liabilities": 4162598, "equity": 17709982, "fixed_assets": 14521876, "liabilities": 8599075, "long_term_liabilities": 4436477, "quarter": 2 }, { "assets": 22023631, "current_assets": 10119703, "current_liabilities": 4949496, "equity": 18300351, "fixed_assets": 11903928, "liabilities": 8796754, "long_term_liabilities": 3847258, "quarter": 3 }, { "assets": 22786494, "current_assets": 9092505, "current_liabilities": 5335973, "equity": 19143401, "fixed_assets": 13693989, "liabilities": 8998977, "long_term_liabilities": 3663004, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2085, "financing_cash_flow": 67511, "investing_cash_flow": -469875, "net_cash_flow": 5345480, "operating_cash_flow": 5684628, "quarter": 1 }, { "change_in_working_capital": 35895, "financing_cash_flow": 51534, "investing_cash_flow": -153399, "net_cash_flow": 6005716, "operating_cash_flow": 6080292, "quarter": 2 }, { "change_in_working_capital": -57140, "financing_cash_flow": -144256, "investing_cash_flow": -405491, "net_cash_flow": 5364958, "operating_cash_flow": 5654648, "quarter": 3 }, { "change_in_working_capital": 34035, "financing_cash_flow": 92296, "investing_cash_flow": -475067, "net_cash_flow": 6301953, "operating_cash_flow": 6294424, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8236347634444785, "current_ratio": 2.011197510607842, "debt_to_equity_ratio": 0.48524648667252446, "profit_margin": 0.3042157275436704, "quarter": 1, "return_on_assets": 0.25056264879152085, "return_on_equity": 0.297583886875713 }, { "asset_turnover_ratio": 0.8235261370830489, "current_ratio": 1.625050509321342, "debt_to_equity_ratio": 0.48554961828871424, "profit_margin": 0.28652580849182174, "quarter": 2, "return_on_assets": 0.2359614922418674, "return_on_equity": 0.28361118605315355 }, { "asset_turnover_ratio": 0.8234175826865243, "current_ratio": 2.0445926211476886, "debt_to_equity_ratio": 0.4806877201426355, "profit_margin": 0.27976693230002575, "quarter": 3, "return_on_assets": 0.23036501111011168, "return_on_equity": 0.2772336989602003 }, { "asset_turnover_ratio": 0.8233090180525359, "current_ratio": 1.7040013133499738, "debt_to_equity_ratio": 0.4700824581797143, "profit_margin": 0.2854899216570117, "quarter": 4, "return_on_assets": 0.2350464270633297, "return_on_equity": 0.2797770364837471 } ], "income_statement": [ { "depreciation": 529635, "expenses": 10302081, "income_tax": 1488115, "marketing_expense": 1952733, "net_income": 6643108, "net_profit": 5154993, "operational_expense": 6695902, "product_revenue": 3787041, "quarter": 1, "rd_expense": 1266771, "revenue": 16945189, "salaries_expense": 3554080, "service_revenue": 13158148 }, { "depreciation": 1057543, "expenses": 10728571, "income_tax": 1778511, "marketing_expense": 1902067, "net_income": 6801260, "net_profit": 5022749, "operational_expense": 7100637, "product_revenue": 5099511, "quarter": 2, "rd_expense": 1675073, "revenue": 17529831, "salaries_expense": 5004823, "service_revenue": 12430320 }, { "depreciation": 581174, "expenses": 11172718, "income_tax": 1888453, "marketing_expense": 2094946, "net_income": 6961927, "net_profit": 5073474, "operational_expense": 7815682, "product_revenue": 5734276, "quarter": 3, "rd_expense": 1839498, "revenue": 18134645, "salaries_expense": 4419488, "service_revenue": 12400369 }, { "depreciation": 938540, "expenses": 11635252, "income_tax": 1769190, "marketing_expense": 1872467, "net_income": 7125074, "net_profit": 5355884, "operational_expense": 7264147, "product_revenue": 4816555, "quarter": 4, "rd_expense": 2187332, "revenue": 18760326, "salaries_expense": 4920409, "service_revenue": 13943771 } ], "market_conditions": { "gdp_growth": [ 0.0330747368934905, 0.031235882742723146, 0.039841924463531256, 0.0303917480001376 ], "inflation_rate": [ 0.004606701857241753, 0.006778311362341796, 0.0041648215128757965, 0.005363778796013577 ], "interest_rate": [ 0.02164523609033234, 0.019703014324404553, 0.01759577368621045, 0.01702371591873786 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1992, "industry": "Advertising", "location": "Port Kyle", "name": "Hill, Franklin and Stuart", "num_employees": 157, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.hill,franklinandstuart.com" }

[ { "advertising_kpis": [ { "average_project_size": 85913, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 10994384, "net_revenue": 8498155, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 54128 }, { "average_project_size": 186782, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 9401121, "net_revenue": 8390193, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 53441 }, { "average_project_size": 68803, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 10436712, "net_revenue": 8283603, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 52762 }, { "average_project_size": 63747, "billable_hours_per_employee": 88, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 9265275, "net_revenue": 8178367, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 52092 } ], "balance_sheet": [ { "assets": 12594958, "current_assets": 6187035, "current_liabilities": 3977655, "equity": 7351426, "fixed_assets": 6407923, "liabilities": 7155987, "long_term_liabilities": 3178332, "quarter": 1 }, { "assets": 12944569, "current_assets": 4084285, "current_liabilities": 3638509, "equity": 7396951, "fixed_assets": 8860284, "liabilities": 7266851, "long_term_liabilities": 3628342, "quarter": 2 }, { "assets": 13303885, "current_assets": 4858001, "current_liabilities": 3166809, "equity": 7726564, "fixed_assets": 8445884, "liabilities": 7379434, "long_term_liabilities": 4212625, "quarter": 3 }, { "assets": 13673175, "current_assets": 5096621, "current_liabilities": 4058600, "equity": 7735834, "fixed_assets": 8576554, "liabilities": 7493760, "long_term_liabilities": 3435160, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93996, "financing_cash_flow": -95340, "investing_cash_flow": -224915, "net_cash_flow": 2289578, "operating_cash_flow": 2365548, "quarter": 1 }, { "change_in_working_capital": 63237, "financing_cash_flow": 90712, "investing_cash_flow": -299631, "net_cash_flow": 2016729, "operating_cash_flow": 2085950, "quarter": 2 }, { "change_in_working_capital": -95225, "financing_cash_flow": -24606, "investing_cash_flow": -142850, "net_cash_flow": 1860810, "operating_cash_flow": 2323814, "quarter": 3 }, { "change_in_working_capital": -10047, "financing_cash_flow": 183800, "investing_cash_flow": -378206, "net_cash_flow": 1589053, "operating_cash_flow": 2033865, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6747267438287606, "current_ratio": 1.5554478706675163, "debt_to_equity_ratio": 0.973414817751005, "profit_margin": 0.22504355357133402, "quarter": 1, "return_on_assets": 0.15184290412083948, "return_on_equity": 0.2601474870317677 }, { "asset_turnover_ratio": 0.6481631794770455, "current_ratio": 1.1225161185529566, "debt_to_equity_ratio": 0.9824116720524443, "profit_margin": 0.20490982746165673, "quarter": 2, "return_on_assets": 0.13281500527364024, "return_on_equity": 0.232424548979708 }, { "asset_turnover_ratio": 0.6226454152302129, "current_ratio": 1.5340366280378765, "debt_to_equity_ratio": 0.9550731735348339, "profit_margin": 0.21755183100880135, "quarter": 3, "return_on_assets": 0.13545765015256822, "return_on_equity": 0.23323601538795252 }, { "asset_turnover_ratio": 0.5981322553101237, "current_ratio": 1.2557583895924702, "debt_to_equity_ratio": 0.9687074464110786, "profit_margin": 0.1903092634507598, "quarter": 4, "return_on_assets": 0.11383010895421145, "return_on_equity": 0.20119601842542123 } ], "income_statement": [ { "depreciation": 453093, "expenses": 6098119, "income_tax": 487581, "marketing_expense": 612677, "net_income": 2400036, "net_profit": 1912455, "operational_expense": 3120337, "product_revenue": 2488782, "quarter": 1, "rd_expense": 1093760, "revenue": 8498155, "salaries_expense": 2288693, "service_revenue": 6009373 }, { "depreciation": 366717, "expenses": 6063069, "income_tax": 607891, "marketing_expense": 1050773, "net_income": 2327124, "net_profit": 1719233, "operational_expense": 3459898, "product_revenue": 1829142, "quarter": 2, "rd_expense": 729168, "revenue": 8390193, "salaries_expense": 2585575, "service_revenue": 6561051 }, { "depreciation": 521701, "expenses": 6028221, "income_tax": 453269, "marketing_expense": 917077, "net_income": 2255382, "net_profit": 1802113, "operational_expense": 4061053, "product_revenue": 2259482, "quarter": 3, "rd_expense": 622484, "revenue": 8283603, "salaries_expense": 2395139, "service_revenue": 6024121 }, { "depreciation": 477446, "expenses": 5993574, "income_tax": 628374, "marketing_expense": 632570, "net_income": 2184793, "net_profit": 1556419, "operational_expense": 3023407, "product_revenue": 1641663, "quarter": 4, "rd_expense": 802028, "revenue": 8178367, "salaries_expense": 2131688, "service_revenue": 6536704 } ], "market_conditions": { "gdp_growth": [ 0.027736384378187123, 0.029765641548096355, 0.025075092177278897, 0.03384158497810194 ], "inflation_rate": [ 0.01305241418221922, 0.01017702020714707, 0.008109625554757154, 0.010460361371669717 ], "interest_rate": [ 0.03863083746824988, 0.03321630967959067, 0.032507256056878556, 0.03666565510329657 ], "year": 1992 }, "random_event": { "description": "Hill, Franklin and Stuart Senior Leadership Change in 1992", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 191280, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 23814597, "net_revenue": 19789522, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 126048 }, { "average_project_size": 73618, "billable_hours_per_employee": 85, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 23910833, "net_revenue": 20101007, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 128032 }, { "average_project_size": 172222, "billable_hours_per_employee": 100, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 25721209, "net_revenue": 20417395, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 130047 }, { "average_project_size": 199939, "billable_hours_per_employee": 81, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 25959211, "net_revenue": 20738762, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 132094 } ], "balance_sheet": [ { "assets": 21210298, "current_assets": 7548542, "current_liabilities": 5867826, "equity": 14078469, "fixed_assets": 13661756, "liabilities": 10521192, "long_term_liabilities": 4653366, "quarter": 1 }, { "assets": 21760815, "current_assets": 7338383, "current_liabilities": 4377724, "equity": 14541665, "fixed_assets": 14422432, "liabilities": 10746826, "long_term_liabilities": 6369102, "quarter": 2 }, { "assets": 22325620, "current_assets": 10706368, "current_liabilities": 5302374, "equity": 14782822, "fixed_assets": 11619252, "liabilities": 10977299, "long_term_liabilities": 5674925, "quarter": 3 }, { "assets": 22905085, "current_assets": 6973468, "current_liabilities": 6032632, "equity": 15121696, "fixed_assets": 15931617, "liabilities": 11212714, "long_term_liabilities": 5180082, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63826, "financing_cash_flow": -124896, "investing_cash_flow": -463463, "net_cash_flow": 4614270, "operating_cash_flow": 4832656, "quarter": 1 }, { "change_in_working_capital": 33605, "financing_cash_flow": -191250, "investing_cash_flow": -451848, "net_cash_flow": 4248284, "operating_cash_flow": 4807646, "quarter": 2 }, { "change_in_working_capital": 23255, "financing_cash_flow": 158020, "investing_cash_flow": -339363, "net_cash_flow": 4725568, "operating_cash_flow": 4857158, "quarter": 3 }, { "change_in_working_capital": -65935, "financing_cash_flow": 132001, "investing_cash_flow": -472559, "net_cash_flow": 4273261, "operating_cash_flow": 4442589, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.933014802526584, "current_ratio": 1.2864290795262163, "debt_to_equity_ratio": 0.747325010979532, "profit_margin": 0.17127058450426444, "quarter": 1, "return_on_assets": 0.15979799057985888, "return_on_equity": 0.24074798190058877 }, { "asset_turnover_ratio": 0.9237249156339044, "current_ratio": 1.6763009728342855, "debt_to_equity_ratio": 0.739036829689035, "profit_margin": 0.17549747632046495, "quarter": 2, "return_on_assets": 0.1621113915080846, "return_on_equity": 0.24259092751758482 }, { "asset_turnover_ratio": 0.9145275696710774, "current_ratio": 2.019165000431882, "debt_to_equity_ratio": 0.74257127630976, "profit_margin": 0.16821445634959797, "quarter": 3, "return_on_assets": 0.1538367579489394, "return_on_equity": 0.23233053878346097 }, { "asset_turnover_ratio": 0.9054217436870459, "current_ratio": 1.155957797525193, "debt_to_equity_ratio": 0.741498440386581, "profit_margin": 0.1653582311229571, "quarter": 4, "return_on_assets": 0.14971893795635335, "return_on_equity": 0.22678177103943897 } ], "income_statement": [ { "depreciation": 1443293, "expenses": 15478656, "income_tax": 921503, "marketing_expense": 2670938, "net_income": 4310866, "net_profit": 3389363, "operational_expense": 10459359, "product_revenue": 5273033, "quarter": 1, "rd_expense": 2905058, "revenue": 19789522, "salaries_expense": 5510208, "service_revenue": 14516489 }, { "depreciation": 1279970, "expenses": 15686665, "income_tax": 886666, "marketing_expense": 2047603, "net_income": 4414342, "net_profit": 3527676, "operational_expense": 9259275, "product_revenue": 6084680, "quarter": 2, "rd_expense": 2568162, "revenue": 20101007, "salaries_expense": 6347682, "service_revenue": 14016327 }, { "depreciation": 1422657, "expenses": 15897469, "income_tax": 1085425, "marketing_expense": 1671078, "net_income": 4519926, "net_profit": 3434501, "operational_expense": 9639590, "product_revenue": 5437900, "quarter": 3, "rd_expense": 3129292, "revenue": 20417395, "salaries_expense": 6207449, "service_revenue": 14979495 }, { "depreciation": 1013264, "expenses": 16111107, "income_tax": 1198330, "marketing_expense": 1983938, "net_income": 4627655, "net_profit": 3429325, "operational_expense": 8502592, "product_revenue": 5820940, "quarter": 4, "rd_expense": 2520893, "revenue": 20738762, "salaries_expense": 6033167, "service_revenue": 14917822 } ], "market_conditions": { "gdp_growth": [ 0.03502069460034519, 0.01650616205026191, 0.025392914961286116, 0.02844456775342861 ], "inflation_rate": [ 0.01151301761508079, 0.01272230073571501, 0.012835039336555143, 0.008867397662756744 ], "interest_rate": [ 0.03674908885920705, 0.040931999678641105, 0.03960984169864196, 0.04109745557770785 ], "year": 1993 }, "random_event": { "description": "Hill, Franklin and Stuart Award Nomination in 1993", "impact": 0.09, "type": "Award Nomination" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 107095, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 18198046, "net_revenue": 14709716, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 93692 }, { "average_project_size": 89172, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 18694212, "net_revenue": 14427405, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 91894 }, { "average_project_size": 181860, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 16600953, "net_revenue": 14150513, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 90131 }, { "average_project_size": 156569, "billable_hours_per_employee": 96, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 16618318, "net_revenue": 13878935, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 88401 } ], "balance_sheet": [ { "assets": 16549714, "current_assets": 7368920, "current_liabilities": 3983057, "equity": 11861109, "fixed_assets": 9180794, "liabilities": 8602020, "long_term_liabilities": 4618963, "quarter": 1 }, { "assets": 16983894, "current_assets": 5700887, "current_liabilities": 4893340, "equity": 11961422, "fixed_assets": 11283007, "liabilities": 8713661, "long_term_liabilities": 3820321, "quarter": 2 }, { "assets": 17429465, "current_assets": 8559059, "current_liabilities": 4362115, "equity": 12119779, "fixed_assets": 8870406, "liabilities": 8826752, "long_term_liabilities": 4464637, "quarter": 3 }, { "assets": 17886726, "current_assets": 7010312, "current_liabilities": 5173705, "equity": 12622571, "fixed_assets": 10876414, "liabilities": 8941310, "long_term_liabilities": 3767605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39962, "financing_cash_flow": -152983, "investing_cash_flow": -269651, "net_cash_flow": 4166233, "operating_cash_flow": 4529352, "quarter": 1 }, { "change_in_working_capital": 13102, "financing_cash_flow": -162191, "investing_cash_flow": -130174, "net_cash_flow": 4102187, "operating_cash_flow": 4384920, "quarter": 2 }, { "change_in_working_capital": 81312, "financing_cash_flow": 71529, "investing_cash_flow": -194254, "net_cash_flow": 4056230, "operating_cash_flow": 4027469, "quarter": 3 }, { "change_in_working_capital": -9202, "financing_cash_flow": 109616, "investing_cash_flow": -464199, "net_cash_flow": 4011970, "operating_cash_flow": 4375602, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8888199518130646, "current_ratio": 1.8500664188335743, "debt_to_equity_ratio": 0.7252289815395845, "profit_margin": 0.2660428658173958, "quarter": 1, "return_on_assets": 0.23646420717602734, "return_on_equity": 0.3299366863587545 }, { "asset_turnover_ratio": 0.8494756856113209, "current_ratio": 1.165029816035673, "debt_to_equity_ratio": 0.7284803596094177, "profit_margin": 0.25584566316673024, "quarter": 2, "return_on_assets": 0.21733467012924126, "return_on_equity": 0.3085911524566226 }, { "asset_turnover_ratio": 0.8118730551970471, "current_ratio": 1.9621351110642429, "debt_to_equity_ratio": 0.7282931479196114, "profit_margin": 0.24854689013748124, "quarter": 3, "return_on_assets": 0.20178852305564168, "return_on_equity": 0.2901922551558077 }, { "asset_turnover_ratio": 0.7759349027876874, "current_ratio": 1.354988736311792, "debt_to_equity_ratio": 0.7083588596966498, "profit_margin": 0.26494504081184905, "quarter": 4, "return_on_assets": 0.20558010448642194, "return_on_equity": 0.2913158499960111 } ], "income_statement": [ { "depreciation": 615937, "expenses": 9576169, "income_tax": 1220132, "marketing_expense": 1792120, "net_income": 5133547, "net_profit": 3913415, "operational_expense": 5489964, "product_revenue": 3512073, "quarter": 1, "rd_expense": 1247530, "revenue": 14709716, "salaries_expense": 3657220, "service_revenue": 11197643 }, { "depreciation": 693731, "expenses": 9448030, "income_tax": 1288186, "marketing_expense": 1584804, "net_income": 4979375, "net_profit": 3691189, "operational_expense": 5631584, "product_revenue": 5015658, "quarter": 2, "rd_expense": 1391764, "revenue": 14427405, "salaries_expense": 2857899, "service_revenue": 9411747 }, { "depreciation": 510403, "expenses": 9321606, "income_tax": 1311841, "marketing_expense": 1165512, "net_income": 4828907, "net_profit": 3517066, "operational_expense": 5506644, "product_revenue": 5301392, "quarter": 3, "rd_expense": 1758454, "revenue": 14150513, "salaries_expense": 3987777, "service_revenue": 8849121 }, { "depreciation": 698447, "expenses": 9196874, "income_tax": 1004906, "marketing_expense": 1182320, "net_income": 4682061, "net_profit": 3677155, "operational_expense": 5413728, "product_revenue": 4086013, "quarter": 4, "rd_expense": 1256763, "revenue": 13878935, "salaries_expense": 3748387, "service_revenue": 9792922 } ], "market_conditions": { "gdp_growth": [ 0.02870571433434705, 0.027100747002490433, 0.01311640401462113, 0.015459803220956124 ], "inflation_rate": [ 0.01809441577743543, 0.01421140372299093, 0.01443721610662716, 0.008867238654282125 ], "interest_rate": [ 0.023901385208033296, 0.029823849954401002, 0.0293182684275039, 0.024909177076726102 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 50879, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 20802903, "net_revenue": 17461483, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 111220 }, { "average_project_size": 63263, "billable_hours_per_employee": 84, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 21141714, "net_revenue": 17614083, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 112192 }, { "average_project_size": 112101, "billable_hours_per_employee": 159, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 20033387, "net_revenue": 17768017, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 113172 }, { "average_project_size": 94989, "billable_hours_per_employee": 84, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 20290926, "net_revenue": 17923296, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 114161 } ], "balance_sheet": [ { "assets": 19277661, "current_assets": 6774178, "current_liabilities": 5850970, "equity": 11526087, "fixed_assets": 12503483, "liabilities": 10688656, "long_term_liabilities": 4837686, "quarter": 1 }, { "assets": 19609091, "current_assets": 8248480, "current_liabilities": 6456719, "equity": 11941807, "fixed_assets": 11360611, "liabilities": 10793245, "long_term_liabilities": 4336526, "quarter": 2 }, { "assets": 19946219, "current_assets": 7172135, "current_liabilities": 5062713, "equity": 12060628, "fixed_assets": 12774084, "liabilities": 10898858, "long_term_liabilities": 5836145, "quarter": 3 }, { "assets": 20289143, "current_assets": 6325367, "current_liabilities": 5473607, "equity": 12102048, "fixed_assets": 13963776, "liabilities": 11005504, "long_term_liabilities": 5531897, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24778, "financing_cash_flow": 191041, "investing_cash_flow": -464680, "net_cash_flow": 3907165, "operating_cash_flow": 4222127, "quarter": 1 }, { "change_in_working_capital": 86144, "financing_cash_flow": 4409, "investing_cash_flow": -106974, "net_cash_flow": 3853573, "operating_cash_flow": 3966722, "quarter": 2 }, { "change_in_working_capital": -4074, "financing_cash_flow": 74148, "investing_cash_flow": -264208, "net_cash_flow": 3645754, "operating_cash_flow": 3992035, "quarter": 3 }, { "change_in_working_capital": 29111, "financing_cash_flow": 179845, "investing_cash_flow": -443966, "net_cash_flow": 3596574, "operating_cash_flow": 3735977, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.905788466764718, "current_ratio": 1.1577871703324405, "debt_to_equity_ratio": 0.9273447267923624, "profit_margin": 0.168203468170487, "quarter": 1, "return_on_assets": 0.15235676153865346, "return_on_equity": 0.254820391343567 }, { "asset_turnover_ratio": 0.8982610667674499, "current_ratio": 1.2775033263798532, "debt_to_equity_ratio": 0.9038200835099747, "profit_margin": 0.17746941467233918, "quarter": 2, "return_on_assets": 0.1594138657421703, "return_on_equity": 0.26176616319456514 }, { "asset_turnover_ratio": 0.8907962456443499, "current_ratio": 1.4166584201000532, "debt_to_equity_ratio": 0.903672511912315, "profit_margin": 0.16958938073956142, "quarter": 3, "return_on_assets": 0.15106958366395154, "return_on_equity": 0.2498432917423537 }, { "asset_turnover_ratio": 0.8833934484073576, "current_ratio": 1.1556121950297127, "debt_to_equity_ratio": 0.9093918649141038, "profit_margin": 0.1572483654792065, "quarter": 4, "return_on_assets": 0.13891217583709672, "return_on_equity": 0.23288694607722593 } ], "income_statement": [ { "depreciation": 1285045, "expenses": 13462421, "income_tax": 1061980, "marketing_expense": 1518725, "net_income": 3999062, "net_profit": 2937082, "operational_expense": 9128353, "product_revenue": 6914836, "quarter": 1, "rd_expense": 2173059, "revenue": 17461483, "salaries_expense": 4070214, "service_revenue": 10546647 }, { "depreciation": 840761, "expenses": 13652682, "income_tax": 835440, "marketing_expense": 2034188, "net_income": 3961401, "net_profit": 3125961, "operational_expense": 9163451, "product_revenue": 5386326, "quarter": 2, "rd_expense": 1960728, "revenue": 17614083, "salaries_expense": 6793690, "service_revenue": 12227757 }, { "depreciation": 978768, "expenses": 13845633, "income_tax": 909117, "marketing_expense": 2495182, "net_income": 3922384, "net_profit": 3013267, "operational_expense": 9593705, "product_revenue": 5301100, "quarter": 3, "rd_expense": 1937491, "revenue": 17768017, "salaries_expense": 6206966, "service_revenue": 12466917 }, { "depreciation": 917568, "expenses": 14041311, "income_tax": 1063576, "marketing_expense": 1696864, "net_income": 3881985, "net_profit": 2818409, "operational_expense": 7724809, "product_revenue": 4397861, "quarter": 4, "rd_expense": 1639743, "revenue": 17923296, "salaries_expense": 5859437, "service_revenue": 13525435 } ], "market_conditions": { "gdp_growth": [ 0.0294898951466843, 0.02885505417222739, 0.030329307182765407, 0.029969079988497953 ], "inflation_rate": [ 0.013422226711264534, 0.015276365013559244, 0.019901667315286843, 0.020629229148981923 ], "interest_rate": [ 0.035000290363299956, 0.03601769842733225, 0.041923718675537486, 0.035747960297982474 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 64531, "billable_hours_per_employee": 105, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 10097066, "net_revenue": 8731165, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 55613 }, { "average_project_size": 108746, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 10706192, "net_revenue": 8855614, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 56405 }, { "average_project_size": 108027, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 10820406, "net_revenue": 8981838, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 57209 }, { "average_project_size": 155451, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 10425825, "net_revenue": 9109860, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 58025 } ], "balance_sheet": [ { "assets": 11855770, "current_assets": 5229548, "current_liabilities": 2819167, "equity": 6363100, "fixed_assets": 6626222, "liabilities": 6924141, "long_term_liabilities": 4104974, "quarter": 1 }, { "assets": 12086277, "current_assets": 4478162, "current_liabilities": 3071865, "equity": 6548709, "fixed_assets": 7608115, "liabilities": 6990288, "long_term_liabilities": 3918423, "quarter": 2 }, { "assets": 12321266, "current_assets": 3994083, "current_liabilities": 3941224, "equity": 6805541, "fixed_assets": 8327183, "liabilities": 7057066, "long_term_liabilities": 3115842, "quarter": 3 }, { "assets": 12560823, "current_assets": 3910958, "current_liabilities": 3049337, "equity": 6922580, "fixed_assets": 8649865, "liabilities": 7124483, "long_term_liabilities": 4075146, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86103, "financing_cash_flow": 139392, "investing_cash_flow": -487428, "net_cash_flow": 1968311, "operating_cash_flow": 2012319, "quarter": 1 }, { "change_in_working_capital": 6508, "financing_cash_flow": -174022, "investing_cash_flow": -289597, "net_cash_flow": 1633095, "operating_cash_flow": 2032001, "quarter": 2 }, { "change_in_working_capital": -38251, "financing_cash_flow": -133467, "investing_cash_flow": -250726, "net_cash_flow": 2035056, "operating_cash_flow": 2086294, "quarter": 3 }, { "change_in_working_capital": 75438, "financing_cash_flow": -174009, "investing_cash_flow": -419967, "net_cash_flow": 1713686, "operating_cash_flow": 1949668, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7364485815767343, "current_ratio": 1.8549975932607043, "debt_to_equity_ratio": 1.0881710172714558, "profit_margin": 0.16394959893668257, "quarter": 1, "return_on_assets": 0.12074044958699436, "return_on_equity": 0.22496440414263488 }, { "asset_turnover_ratio": 0.732699904197132, "current_ratio": 1.457799089478216, "debt_to_equity_ratio": 1.0674299316094211, "profit_margin": 0.1640450904928783, "quarter": 2, "return_on_assets": 0.12019582208814178, "return_on_equity": 0.22183303609917618 }, { "asset_turnover_ratio": 0.7289703834005369, "current_ratio": 1.013411823332041, "debt_to_equity_ratio": 1.036958854556897, "profit_margin": 0.17160641285224695, "quarter": 3, "return_on_assets": 0.1250959925708933, "return_on_equity": 0.2264832435804883 }, { "asset_turnover_ratio": 0.7252598018457866, "current_ratio": 1.28256011060765, "debt_to_equity_ratio": 1.0291658601272935, "profit_margin": 0.16314630521215473, "quarter": 4, "return_on_assets": 0.11832345699003959, "return_on_equity": 0.21469452140675876 } ], "income_statement": [ { "depreciation": 580848, "expenses": 6794926, "income_tax": 504768, "marketing_expense": 1224757, "net_income": 1936239, "net_profit": 1431471, "operational_expense": 4397122, "product_revenue": 3480227, "quarter": 1, "rd_expense": 1102324, "revenue": 8731165, "salaries_expense": 2882432, "service_revenue": 5250938 }, { "depreciation": 579281, "expenses": 6862085, "income_tax": 540809, "marketing_expense": 1297922, "net_income": 1993529, "net_profit": 1452720, "operational_expense": 4549604, "product_revenue": 3476414, "quarter": 2, "rd_expense": 712362, "revenue": 8855614, "salaries_expense": 3010859, "service_revenue": 5379200 }, { "depreciation": 544953, "expenses": 6929909, "income_tax": 510588, "marketing_expense": 764312, "net_income": 2051929, "net_profit": 1541341, "operational_expense": 3785528, "product_revenue": 2100536, "quarter": 3, "rd_expense": 793390, "revenue": 8981838, "salaries_expense": 2407327, "service_revenue": 6881302 }, { "depreciation": 463428, "expenses": 6998403, "income_tax": 625217, "marketing_expense": 856733, "net_income": 2111457, "net_profit": 1486240, "operational_expense": 3852306, "product_revenue": 2543070, "quarter": 4, "rd_expense": 922793, "revenue": 9109860, "salaries_expense": 3349947, "service_revenue": 6566790 } ], "market_conditions": { "gdp_growth": [ 0.009872212350895086, 0.016372814787262883, 0.027478809978366804, 0.02039525448039233 ], "inflation_rate": [ 0.020503296874321154, 0.015421662280178279, 0.018322697884239503, 0.019937247330359436 ], "interest_rate": [ 0.039257280802852346, 0.03970630286288207, 0.037255746313451535, 0.03864243598937828 ], "year": 1996 }, "random_event": { "description": "Hill, Franklin and Stuart Industry Recognition in 1996", "impact": 0.01, "type": "Industry Recognition" }, "year": 1996 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1997, "industry": "Advertising", "location": "Aaronport", "name": "Barker, Johnson and Johnson", "num_employees": 195, "region": "Europe", "revenue_size": "Small", "website": "www.barker,johnsonandjohnson.com" }

[ { "advertising_kpis": [ { "average_project_size": 67234, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 1304419, "net_revenue": 1129167, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 5791 }, { "average_project_size": 66984, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 1301596, "net_revenue": 1176777, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 6035 }, { "average_project_size": 111403, "billable_hours_per_employee": 120, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 1528481, "net_revenue": 1226395, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6289 }, { "average_project_size": 120510, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 1454658, "net_revenue": 1278105, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6554 } ], "balance_sheet": [ { "assets": 1599845, "current_assets": 794958, "current_liabilities": 487504, "equity": 1049979, "fixed_assets": 804887, "liabilities": 848653, "long_term_liabilities": 361149, "quarter": 1 }, { "assets": 1626670, "current_assets": 557477, "current_liabilities": 414901, "equity": 1062641, "fixed_assets": 1069193, "liabilities": 858306, "long_term_liabilities": 443405, "quarter": 2 }, { "assets": 1653946, "current_assets": 783481, "current_liabilities": 450494, "equity": 1117511, "fixed_assets": 870465, "liabilities": 868069, "long_term_liabilities": 417575, "quarter": 3 }, { "assets": 1681679, "current_assets": 611034, "current_liabilities": 361183, "equity": 1151573, "fixed_assets": 1070645, "liabilities": 877944, "long_term_liabilities": 516761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50520, "financing_cash_flow": -79950, "investing_cash_flow": -227058, "net_cash_flow": -359215, "operating_cash_flow": 370059, "quarter": 1 }, { "change_in_working_capital": 93268, "financing_cash_flow": 90189, "investing_cash_flow": -366714, "net_cash_flow": 113637, "operating_cash_flow": 355689, "quarter": 2 }, { "change_in_working_capital": -28284, "financing_cash_flow": 144044, "investing_cash_flow": -328823, "net_cash_flow": -142271, "operating_cash_flow": 409679, "quarter": 3 }, { "change_in_working_capital": 88855, "financing_cash_flow": -91862, "investing_cash_flow": -144303, "net_cash_flow": 193293, "operating_cash_flow": 401684, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7057977491569496, "current_ratio": 1.6306696970691523, "debt_to_equity_ratio": 0.8082571175233029, "profit_margin": 0.26460833517097115, "quarter": 1, "return_on_assets": 0.18675996737183914, "return_on_equity": 0.2845647389138259 }, { "asset_turnover_ratio": 0.7234270011741779, "current_ratio": 1.3436386029438347, "debt_to_equity_ratio": 0.8077102238667622, "profit_margin": 0.25007031918536815, "quarter": 2, "return_on_assets": 0.18090762109094038, "return_on_equity": 0.2769298380167902 }, { "asset_turnover_ratio": 0.7414963971012355, "current_ratio": 1.7391596780423269, "debt_to_equity_ratio": 0.7767878794929088, "profit_margin": 0.27041369216280237, "quarter": 3, "return_on_assets": 0.20051077846556054, "return_on_equity": 0.29676128467639246 }, { "asset_turnover_ratio": 0.760017220884604, "current_ratio": 1.6917573639955368, "debt_to_equity_ratio": 0.762386752728659, "profit_margin": 0.2721513490675649, "quarter": 4, "return_on_assets": 0.20683971197832643, "return_on_equity": 0.3020546678326081 } ], "income_statement": [ { "depreciation": 71272, "expenses": 733832, "income_tax": 96548, "marketing_expense": 135171, "net_income": 395335, "net_profit": 298787, "operational_expense": 446561, "product_revenue": 244179, "quarter": 1, "rd_expense": 77729, "revenue": 1129167, "salaries_expense": 320630, "service_revenue": 884988 }, { "depreciation": 61412, "expenses": 764014, "income_tax": 118486, "marketing_expense": 89990, "net_income": 412763, "net_profit": 294277, "operational_expense": 518288, "product_revenue": 468572, "quarter": 2, "rd_expense": 117328, "revenue": 1176777, "salaries_expense": 287716, "service_revenue": 708205 }, { "depreciation": 78045, "expenses": 795437, "income_tax": 99324, "marketing_expense": 154083, "net_income": 430958, "net_profit": 331634, "operational_expense": 447014, "product_revenue": 274943, "quarter": 3, "rd_expense": 80711, "revenue": 1226395, "salaries_expense": 368085, "service_revenue": 951452 }, { "depreciation": 53846, "expenses": 828153, "income_tax": 102114, "marketing_expense": 163908, "net_income": 449952, "net_profit": 347838, "operational_expense": 497508, "product_revenue": 450390, "quarter": 4, "rd_expense": 160912, "revenue": 1278105, "salaries_expense": 266978, "service_revenue": 827715 } ], "market_conditions": { "gdp_growth": [ -0.007049537636963178, -0.020060786761191662, -0.017009736138858096, -0.011252298852479923 ], "inflation_rate": [ 0.016508035858500414, 0.026200535427108956, 0.025458868185708184, 0.025529162882724384 ], "interest_rate": [ 0.05185442723407589, 0.05802890350063353, 0.05429824991931561, 0.057977907217958535 ], "year": 1997 }, "random_event": { "description": "Barker, Johnson and Johnson Economic Slowdown Impact in 1997", "impact": 0.08, "type": "Economic Slowdown Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 89704, "billable_hours_per_employee": 85, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 5281907, "net_revenue": 4130604, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 21183 }, { "average_project_size": 50165, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 5248783, "net_revenue": 4304030, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 22072 }, { "average_project_size": 157138, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 5193607, "net_revenue": 4484738, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 22999 }, { "average_project_size": 119306, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 5490292, "net_revenue": 4673032, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 23964 } ], "balance_sheet": [ { "assets": 4480605, "current_assets": 1395460, "current_liabilities": 797074, "equity": 3596972, "fixed_assets": 3085145, "liabilities": 1803074, "long_term_liabilities": 1006000, "quarter": 1 }, { "assets": 4637566, "current_assets": 2201113, "current_liabilities": 776119, "equity": 3772784, "fixed_assets": 2436453, "liabilities": 1834054, "long_term_liabilities": 1057935, "quarter": 2 }, { "assets": 4800027, "current_assets": 2135582, "current_liabilities": 804778, "equity": 3898451, "fixed_assets": 2664445, "liabilities": 1865567, "long_term_liabilities": 1060789, "quarter": 3 }, { "assets": 4968178, "current_assets": 1495511, "current_liabilities": 984134, "equity": 4187892, "fixed_assets": 3472667, "liabilities": 1897621, "long_term_liabilities": 913487, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83505, "financing_cash_flow": 37749, "investing_cash_flow": -111468, "net_cash_flow": 998140, "operating_cash_flow": 1137801, "quarter": 1 }, { "change_in_working_capital": -17895, "financing_cash_flow": 4762, "investing_cash_flow": -234907, "net_cash_flow": 941373, "operating_cash_flow": 1202029, "quarter": 2 }, { "change_in_working_capital": 32132, "financing_cash_flow": -120571, "investing_cash_flow": -313414, "net_cash_flow": 577129, "operating_cash_flow": 1151167, "quarter": 3 }, { "change_in_working_capital": -20777, "financing_cash_flow": -73819, "investing_cash_flow": -166104, "net_cash_flow": 1066186, "operating_cash_flow": 1316593, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9218853257539997, "current_ratio": 1.7507282887159787, "debt_to_equity_ratio": 0.5012755172962147, "profit_margin": 0.22259238600456496, "quarter": 1, "return_on_assets": 0.2052046542821784, "return_on_equity": 0.25561527862880223 }, { "asset_turnover_ratio": 0.9280795141244351, "current_ratio": 2.8360509148725903, "debt_to_equity_ratio": 0.4861274856975645, "profit_margin": 0.2252010325206841, "quarter": 2, "return_on_assets": 0.2090044648421176, "return_on_equity": 0.2569116069194526 }, { "asset_turnover_ratio": 0.9343151611438852, "current_ratio": 2.6536287025738776, "debt_to_equity_ratio": 0.4785405793224027, "profit_margin": 0.21494923449262812, "quarter": 3, "return_on_assets": 0.2008303286627346, "return_on_equity": 0.24727539220064584 }, { "asset_turnover_ratio": 0.9405927082322735, "current_ratio": 1.519621311731939, "debt_to_equity_ratio": 0.4531208063627238, "profit_margin": 0.23910279236264592, "quarter": 4, "return_on_assets": 0.22489834301428008, "return_on_equity": 0.2668012928700167 } ], "income_statement": [ { "depreciation": 218360, "expenses": 2874889, "income_tax": 336274, "marketing_expense": 528751, "net_income": 1255715, "net_profit": 919441, "operational_expense": 1651699, "product_revenue": 1114180, "quarter": 1, "rd_expense": 289520, "revenue": 4130604, "salaries_expense": 970249, "service_revenue": 3016424 }, { "depreciation": 232757, "expenses": 3001932, "income_tax": 332826, "marketing_expense": 398268, "net_income": 1302098, "net_profit": 969272, "operational_expense": 1855911, "product_revenue": 1219206, "quarter": 2, "rd_expense": 467486, "revenue": 4304030, "salaries_expense": 1302146, "service_revenue": 3084824 }, { "depreciation": 187176, "expenses": 3134590, "income_tax": 386157, "marketing_expense": 382210, "net_income": 1350148, "net_profit": 963991, "operational_expense": 1886387, "product_revenue": 1639830, "quarter": 3, "rd_expense": 375463, "revenue": 4484738, "salaries_expense": 1562869, "service_revenue": 2844908 }, { "depreciation": 199258, "expenses": 3273111, "income_tax": 282586, "marketing_expense": 649540, "net_income": 1399921, "net_profit": 1117335, "operational_expense": 2011946, "product_revenue": 996824, "quarter": 4, "rd_expense": 493665, "revenue": 4673032, "salaries_expense": 1262720, "service_revenue": 3676208 } ], "market_conditions": { "gdp_growth": [ 0.0037691468856556436, -0.000778014431575642, 0.0009198359471927937, -0.0062664215735662495 ], "inflation_rate": [ 0.03865239164546755, 0.03827007317104259, 0.034097587877747894, 0.03951102444840141 ], "interest_rate": [ 0.049902744707325496, 0.04879536806658716, 0.0447984657897744, 0.049255545472812794 ], "year": 1998 }, "random_event": { "description": "Barker, Johnson and Johnson New Ad Campaign Launch in 1998", "impact": 0.05, "type": "New Ad Campaign Launch" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 178014, "billable_hours_per_employee": 89, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5106816, "net_revenue": 4155241, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 21309 }, { "average_project_size": 52430, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 5500420, "net_revenue": 4243496, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 21762 }, { "average_project_size": 52824, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 5274063, "net_revenue": 4333626, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 22224 }, { "average_project_size": 129203, "billable_hours_per_employee": 119, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 5651633, "net_revenue": 4425670, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 22696 } ], "balance_sheet": [ { "assets": 5958252, "current_assets": 2655542, "current_liabilities": 1235560, "equity": 4175241, "fixed_assets": 3302710, "liabilities": 2607706, "long_term_liabilities": 1372146, "quarter": 1 }, { "assets": 6145546, "current_assets": 2235950, "current_liabilities": 1499998, "equity": 4296418, "fixed_assets": 3909596, "liabilities": 2655770, "long_term_liabilities": 1155772, "quarter": 2 }, { "assets": 6338727, "current_assets": 2725413, "current_liabilities": 1123797, "equity": 4463766, "fixed_assets": 3613314, "liabilities": 2704721, "long_term_liabilities": 1580924, "quarter": 3 }, { "assets": 6537981, "current_assets": 2417151, "current_liabilities": 1358250, "equity": 4603655, "fixed_assets": 4120830, "liabilities": 2754574, "long_term_liabilities": 1396324, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15395, "financing_cash_flow": -38461, "investing_cash_flow": -284690, "net_cash_flow": 702283, "operating_cash_flow": 997752, "quarter": 1 }, { "change_in_working_capital": 71286, "financing_cash_flow": 127309, "investing_cash_flow": -174680, "net_cash_flow": 924107, "operating_cash_flow": 992441, "quarter": 2 }, { "change_in_working_capital": 31382, "financing_cash_flow": 142332, "investing_cash_flow": -391534, "net_cash_flow": 1038708, "operating_cash_flow": 1011766, "quarter": 3 }, { "change_in_working_capital": 57864, "financing_cash_flow": -71428, "investing_cash_flow": -198706, "net_cash_flow": 940208, "operating_cash_flow": 1127013, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6973926245482736, "current_ratio": 2.14926187315873, "debt_to_equity_ratio": 0.624564186833766, "profit_margin": 0.19847103934525098, "quarter": 1, "return_on_assets": 0.13841223902580824, "return_on_equity": 0.19752033475432915 }, { "asset_turnover_ratio": 0.690499428366495, "current_ratio": 1.4906353208470944, "debt_to_equity_ratio": 0.6181358517723369, "profit_margin": 0.1900890209393387, "quarter": 2, "return_on_assets": 0.13125636029736007, "return_on_equity": 0.187747560875129 }, { "asset_turnover_ratio": 0.683674498049845, "current_ratio": 2.4251826619932246, "debt_to_equity_ratio": 0.6059280437191376, "profit_margin": 0.1914701453240312, "quarter": 3, "return_on_assets": 0.1309032554959379, "return_on_equity": 0.18588788032347575 }, { "asset_turnover_ratio": 0.6769169258827763, "current_ratio": 1.779606847045831, "debt_to_equity_ratio": 0.5983450106491472, "profit_margin": 0.18533871707560662, "quarter": 4, "return_on_assets": 0.12545891460987726, "return_on_equity": 0.1781732123714744 } ], "income_statement": [ { "depreciation": 173057, "expenses": 3067239, "income_tax": 263307, "marketing_expense": 419907, "net_income": 1088002, "net_profit": 824695, "operational_expense": 1692874, "product_revenue": 1616486, "quarter": 1, "rd_expense": 552058, "revenue": 4155241, "salaries_expense": 1160832, "service_revenue": 2538755 }, { "depreciation": 185799, "expenses": 3155743, "income_tax": 281111, "marketing_expense": 520836, "net_income": 1087753, "net_profit": 806642, "operational_expense": 1826355, "product_revenue": 1493362, "quarter": 2, "rd_expense": 555406, "revenue": 4243496, "salaries_expense": 1286717, "service_revenue": 2750134 }, { "depreciation": 182006, "expenses": 3246802, "income_tax": 257064, "marketing_expense": 415482, "net_income": 1086824, "net_profit": 829760, "operational_expense": 2195618, "product_revenue": 1074312, "quarter": 3, "rd_expense": 645347, "revenue": 4333626, "salaries_expense": 1203644, "service_revenue": 3259314 }, { "depreciation": 306765, "expenses": 3340487, "income_tax": 264935, "marketing_expense": 429481, "net_income": 1085183, "net_profit": 820248, "operational_expense": 2145105, "product_revenue": 1263044, "quarter": 4, "rd_expense": 548536, "revenue": 4425670, "salaries_expense": 1478966, "service_revenue": 3162626 } ], "market_conditions": { "gdp_growth": [ 0.01003244775165218, -0.00019739374052324832, 0.01253412829431372, 0.0009010527164288323 ], "inflation_rate": [ 0.018878560074577118, 0.019765404674481284, 0.02402061799205578, 0.017001322069285636 ], "interest_rate": [ 0.05824141339414074, 0.05789736737253444, 0.06335612550379943, 0.060316576619543955 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 158647, "billable_hours_per_employee": 150, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 5692312, "net_revenue": 4551931, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 23343 }, { "average_project_size": 85922, "billable_hours_per_employee": 152, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 5891009, "net_revenue": 4633443, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 23761 }, { "average_project_size": 172046, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 5229042, "net_revenue": 4716415, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 24187 }, { "average_project_size": 170010, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 5697059, "net_revenue": 4800872, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 24620 } ], "balance_sheet": [ { "assets": 6460737, "current_assets": 2425368, "current_liabilities": 1909482, "equity": 3814215, "fixed_assets": 4035369, "liabilities": 3417853, "long_term_liabilities": 1508371, "quarter": 1 }, { "assets": 6569713, "current_assets": 2286655, "current_liabilities": 1468007, "equity": 3915354, "fixed_assets": 4283058, "liabilities": 3495502, "long_term_liabilities": 2027495, "quarter": 2 }, { "assets": 6680526, "current_assets": 2943115, "current_liabilities": 2042824, "equity": 3939147, "fixed_assets": 3737411, "liabilities": 3574915, "long_term_liabilities": 1532091, "quarter": 3 }, { "assets": 6793209, "current_assets": 2247066, "current_liabilities": 2069414, "equity": 3958858, "fixed_assets": 4546143, "liabilities": 3656133, "long_term_liabilities": 1586719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69404, "financing_cash_flow": -1542, "investing_cash_flow": -170206, "net_cash_flow": 498897, "operating_cash_flow": 1066091, "quarter": 1 }, { "change_in_working_capital": -75468, "financing_cash_flow": -10229, "investing_cash_flow": -254385, "net_cash_flow": 1236509, "operating_cash_flow": 1152376, "quarter": 2 }, { "change_in_working_capital": -1384, "financing_cash_flow": -4074, "investing_cash_flow": -322743, "net_cash_flow": 436712, "operating_cash_flow": 1020614, "quarter": 3 }, { "change_in_working_capital": 47781, "financing_cash_flow": 112940, "investing_cash_flow": -487704, "net_cash_flow": 749898, "operating_cash_flow": 1049285, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7045529016271673, "current_ratio": 1.2701706536118171, "debt_to_equity_ratio": 0.8960829423616655, "profit_margin": 0.16945138228149767, "quarter": 1, "return_on_assets": 0.11938746307116355, "return_on_equity": 0.20222535960872684 }, { "asset_turnover_ratio": 0.7052732744946393, "current_ratio": 1.5576594662014553, "debt_to_equity_ratio": 0.8927678059250836, "profit_margin": 0.18153735785678166, "quarter": 2, "return_on_assets": 0.12803344681875753, "return_on_equity": 0.2148319155815796 }, { "asset_turnover_ratio": 0.7059945579135535, "current_ratio": 1.4407090380767016, "debt_to_equity_ratio": 0.9075353115788773, "profit_margin": 0.17673084323580515, "quarter": 3, "return_on_assets": 0.12477101353995179, "return_on_equity": 0.2116031719557559 }, { "asset_turnover_ratio": 0.7067163692446383, "current_ratio": 1.085846524668336, "debt_to_equity_ratio": 0.9235322408634005, "profit_margin": 0.17117348681656167, "quarter": 4, "return_on_assets": 0.12097110511394542, "return_on_equity": 0.2075805699522438 } ], "income_statement": [ { "depreciation": 294760, "expenses": 3520569, "income_tax": 260031, "marketing_expense": 576515, "net_income": 1031362, "net_profit": 771331, "operational_expense": 2300929, "product_revenue": 1554637, "quarter": 1, "rd_expense": 490900, "revenue": 4551931, "salaries_expense": 1276869, "service_revenue": 2997294 }, { "depreciation": 311233, "expenses": 3572593, "income_tax": 219707, "marketing_expense": 601061, "net_income": 1060850, "net_profit": 841143, "operational_expense": 2357414, "product_revenue": 1184312, "quarter": 2, "rd_expense": 448701, "revenue": 4633443, "salaries_expense": 1189714, "service_revenue": 3449131 }, { "depreciation": 187078, "expenses": 3625386, "income_tax": 257493, "marketing_expense": 514245, "net_income": 1091029, "net_profit": 833536, "operational_expense": 2276057, "product_revenue": 1221331, "quarter": 3, "rd_expense": 693923, "revenue": 4716415, "salaries_expense": 1718526, "service_revenue": 3495084 }, { "depreciation": 227503, "expenses": 3678959, "income_tax": 300131, "marketing_expense": 648131, "net_income": 1121913, "net_profit": 821782, "operational_expense": 2314898, "product_revenue": 1641910, "quarter": 4, "rd_expense": 629091, "revenue": 4800872, "salaries_expense": 1176351, "service_revenue": 3158962 } ], "market_conditions": { "gdp_growth": [ 0.006792741363746392, 0.0005104589048035612, 0.009549737803129477, 0.005874800007880127 ], "inflation_rate": [ 0.03394060640600297, 0.040754774185789905, 0.03579910955841327, 0.032890766321717335 ], "interest_rate": [ 0.05313284385232151, 0.05654289814951967, 0.05300352051106126, 0.04846820009788254 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 124170, "billable_hours_per_employee": 135, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 4425358, "net_revenue": 3916280, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 20083 }, { "average_project_size": 59488, "billable_hours_per_employee": 131, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 4865650, "net_revenue": 4005475, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 20541 }, { "average_project_size": 187254, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 4658152, "net_revenue": 4096703, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 21009 }, { "average_project_size": 63442, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 5043693, "net_revenue": 4190008, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 21487 } ], "balance_sheet": [ { "assets": 4203844, "current_assets": 2048786, "current_liabilities": 916387, "equity": 2805222, "fixed_assets": 2155058, "liabilities": 2219895, "long_term_liabilities": 1303508, "quarter": 1 }, { "assets": 4278174, "current_assets": 2013837, "current_liabilities": 1172956, "equity": 2959386, "fixed_assets": 2264337, "liabilities": 2250080, "long_term_liabilities": 1077124, "quarter": 2 }, { "assets": 4353819, "current_assets": 1321369, "current_liabilities": 1257493, "equity": 3042960, "fixed_assets": 3032450, "liabilities": 2280676, "long_term_liabilities": 1023183, "quarter": 3 }, { "assets": 4430801, "current_assets": 1904644, "current_liabilities": 929161, "equity": 3129319, "fixed_assets": 2526157, "liabilities": 2311688, "long_term_liabilities": 1382527, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36854, "financing_cash_flow": -40103, "investing_cash_flow": -195769, "net_cash_flow": 491239, "operating_cash_flow": 966672, "quarter": 1 }, { "change_in_working_capital": 37810, "financing_cash_flow": 145126, "investing_cash_flow": -354085, "net_cash_flow": 462903, "operating_cash_flow": 1083140, "quarter": 2 }, { "change_in_working_capital": 96050, "financing_cash_flow": 121287, "investing_cash_flow": -314995, "net_cash_flow": 925519, "operating_cash_flow": 1163076, "quarter": 3 }, { "change_in_working_capital": 94951, "financing_cash_flow": 9122, "investing_cash_flow": -459033, "net_cash_flow": 1025962, "operating_cash_flow": 1287170, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9315949878254284, "current_ratio": 2.235721370992823, "debt_to_equity_ratio": 0.7913437866949568, "profit_margin": 0.20970742643529064, "quarter": 1, "return_on_assets": 0.1953623873768865, "return_on_equity": 0.29276577753917515 }, { "asset_turnover_ratio": 0.9362580858095065, "current_ratio": 1.7168904886457803, "debt_to_equity_ratio": 0.760319877163709, "profit_margin": 0.23250475911096685, "quarter": 2, "return_on_assets": 0.21768446070683428, "return_on_equity": 0.31469095278547643 }, { "asset_turnover_ratio": 0.9409447200262574, "current_ratio": 1.0507963066195996, "debt_to_equity_ratio": 0.7494925993111969, "profit_margin": 0.23673109815380808, "quarter": 3, "return_on_assets": 0.2227508768738434, "return_on_equity": 0.31870842863527615 }, { "asset_turnover_ratio": 0.9456547473018987, "current_ratio": 2.0498535775823568, "debt_to_equity_ratio": 0.7387191909805296, "profit_margin": 0.2410988236776636, "quarter": 4, "return_on_assets": 0.22799624717968603, "return_on_equity": 0.32281975726987244 } ], "income_statement": [ { "depreciation": 145399, "expenses": 2752136, "income_tax": 342871, "marketing_expense": 283546, "net_income": 1164144, "net_profit": 821273, "operational_expense": 1586315, "product_revenue": 1024695, "quarter": 1, "rd_expense": 481497, "revenue": 3916280, "salaries_expense": 951897, "service_revenue": 2891585 }, { "depreciation": 151848, "expenses": 2807412, "income_tax": 266771, "marketing_expense": 311212, "net_income": 1198063, "net_profit": 931292, "operational_expense": 1693908, "product_revenue": 1234766, "quarter": 2, "rd_expense": 444561, "revenue": 4005475, "salaries_expense": 1237241, "service_revenue": 2770709 }, { "depreciation": 193259, "expenses": 2863800, "income_tax": 263086, "marketing_expense": 549895, "net_income": 1232903, "net_profit": 969817, "operational_expense": 1565577, "product_revenue": 1447328, "quarter": 3, "rd_expense": 395854, "revenue": 4096703, "salaries_expense": 889414, "service_revenue": 2649375 }, { "depreciation": 276964, "expenses": 2921319, "income_tax": 258483, "marketing_expense": 382087, "net_income": 1268689, "net_profit": 1010206, "operational_expense": 1780137, "product_revenue": 847979, "quarter": 4, "rd_expense": 428601, "revenue": 4190008, "salaries_expense": 1371264, "service_revenue": 3342029 } ], "market_conditions": { "gdp_growth": [ -0.012826223185056052, -0.021858369681622813, -0.02373472345324549, -0.024764674702370974 ], "inflation_rate": [ 0.036393220901852194, 0.03985272259271, 0.04254800183738989, 0.04166355594373482 ], "interest_rate": [ 0.04265624158777167, 0.043428400586860774, 0.04201274727665056, 0.042401969357337574 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 138861, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 3489234, "net_revenue": 3004406, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 15407 }, { "average_project_size": 78457, "billable_hours_per_employee": 121, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 3804039, "net_revenue": 3037625, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 15578 }, { "average_project_size": 179174, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 3421589, "net_revenue": 3071212, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 15750 }, { "average_project_size": 59869, "billable_hours_per_employee": 115, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 3675995, "net_revenue": 3105170, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 15924 } ], "balance_sheet": [ { "assets": 4078462, "current_assets": 1760002, "current_liabilities": 850887, "equity": 2613257, "fixed_assets": 2318460, "liabilities": 1965598, "long_term_liabilities": 1114711, "quarter": 1 }, { "assets": 4220821, "current_assets": 1775787, "current_liabilities": 978291, "equity": 2683281, "fixed_assets": 2445034, "liabilities": 1985412, "long_term_liabilities": 1007121, "quarter": 2 }, { "assets": 4368149, "current_assets": 1433833, "current_liabilities": 970010, "equity": 2853170, "fixed_assets": 2934316, "liabilities": 2005425, "long_term_liabilities": 1035415, "quarter": 3 }, { "assets": 4520620, "current_assets": 1729754, "current_liabilities": 901798, "equity": 2958878, "fixed_assets": 2790866, "liabilities": 2025640, "long_term_liabilities": 1123842, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92081, "financing_cash_flow": -181948, "investing_cash_flow": -287727, "net_cash_flow": 211022, "operating_cash_flow": 641036, "quarter": 1 }, { "change_in_working_capital": 32478, "financing_cash_flow": -127560, "investing_cash_flow": -395892, "net_cash_flow": 183110, "operating_cash_flow": 684404, "quarter": 2 }, { "change_in_working_capital": -92771, "financing_cash_flow": 29318, "investing_cash_flow": -303088, "net_cash_flow": 422864, "operating_cash_flow": 705547, "quarter": 3 }, { "change_in_working_capital": -55455, "financing_cash_flow": 173032, "investing_cash_flow": -360028, "net_cash_flow": 128232, "operating_cash_flow": 626322, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7366517084136128, "current_ratio": 2.068432118483418, "debt_to_equity_ratio": 0.7521640619349723, "profit_margin": 0.16655305574546184, "quarter": 1, "return_on_assets": 0.12269159305640215, "return_on_equity": 0.1914825063130033 }, { "asset_turnover_ratio": 0.7196763378499111, "current_ratio": 1.8151930253881514, "debt_to_equity_ratio": 0.7399195238963046, "profit_margin": 0.14744150446483684, "quarter": 2, "return_on_assets": 0.1061101619803351, "return_on_equity": 0.16691207517960288 }, { "asset_turnover_ratio": 0.7030923166769265, "current_ratio": 1.4781631117204976, "debt_to_equity_ratio": 0.7028760992159598, "profit_margin": 0.159691353120527, "quarter": 3, "return_on_assets": 0.11227776341878448, "return_on_equity": 0.17189512016458885 }, { "asset_turnover_ratio": 0.6868902938092563, "current_ratio": 1.9181169175358561, "debt_to_equity_ratio": 0.6845973372339109, "profit_margin": 0.1493953632168287, "quarter": 4, "return_on_assets": 0.10261822493374803, "return_on_equity": 0.15678172604615667 } ], "income_statement": [ { "depreciation": 140643, "expenses": 2364731, "income_tax": 139282, "marketing_expense": 261310, "net_income": 639675, "net_profit": 500393, "operational_expense": 1414408, "product_revenue": 969886, "quarter": 1, "rd_expense": 459794, "revenue": 3004406, "salaries_expense": 878042, "service_revenue": 2034520 }, { "depreciation": 236532, "expenses": 2407051, "income_tax": 182702, "marketing_expense": 290533, "net_income": 630574, "net_profit": 447872, "operational_expense": 1364826, "product_revenue": 839193, "quarter": 2, "rd_expense": 267474, "revenue": 3037625, "salaries_expense": 947798, "service_revenue": 2198432 }, { "depreciation": 215101, "expenses": 2450129, "income_tax": 130637, "marketing_expense": 441154, "net_income": 621083, "net_profit": 490446, "operational_expense": 1324090, "product_revenue": 747811, "quarter": 3, "rd_expense": 275035, "revenue": 3071212, "salaries_expense": 1207527, "service_revenue": 2323401 }, { "depreciation": 162424, "expenses": 2493979, "income_tax": 147293, "marketing_expense": 351045, "net_income": 611191, "net_profit": 463898, "operational_expense": 1370750, "product_revenue": 740439, "quarter": 4, "rd_expense": 369399, "revenue": 3105170, "salaries_expense": 813162, "service_revenue": 2364731 } ], "market_conditions": { "gdp_growth": [ -0.01809660174174045, -0.014891487389342454, -0.010668131971669506, -0.005873553450070524 ], "inflation_rate": [ 0.03445346349895427, 0.035579816771499934, 0.0364177461929361, 0.03649577741161247 ], "interest_rate": [ 0.04889555188620835, 0.04646333218214144, 0.04506439717702519, 0.04370339272448765 ], "year": 2002 }, "random_event": { "description": "Barker, Johnson and Johnson Technology Adoption in 2002", "impact": -0.02, "type": "Technology Adoption" }, "year": 2002 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1991, "industry": "Advertising", "location": "Hernandezmouth", "name": "Williams, Stanley and Mathews", "num_employees": 647, "region": "Europe", "revenue_size": "Medium", "website": "www.williams,stanleyandmathews.com" }

[ { "advertising_kpis": [ { "average_project_size": 91241, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 14344897, "net_revenue": 11723671, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 18120 }, { "average_project_size": 65833, "billable_hours_per_employee": 149, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 14529752, "net_revenue": 12091876, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 18689 }, { "average_project_size": 77364, "billable_hours_per_employee": 82, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 14246441, "net_revenue": 12471646, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 19276 }, { "average_project_size": 170637, "billable_hours_per_employee": 158, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 16607989, "net_revenue": 12863343, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 19882 } ], "balance_sheet": [ { "assets": 13094833, "current_assets": 5127666, "current_liabilities": 3663245, "equity": 8526381, "fixed_assets": 7967167, "liabilities": 7444851, "long_term_liabilities": 3781606, "quarter": 1 }, { "assets": 13531938, "current_assets": 4880660, "current_liabilities": 3396676, "equity": 8683560, "fixed_assets": 8651278, "liabilities": 7650779, "long_term_liabilities": 4254103, "quarter": 2 }, { "assets": 13983633, "current_assets": 4727358, "current_liabilities": 4101122, "equity": 9168022, "fixed_assets": 9256275, "liabilities": 7862402, "long_term_liabilities": 3761280, "quarter": 3 }, { "assets": 14450406, "current_assets": 6107517, "current_liabilities": 4059192, "equity": 9382406, "fixed_assets": 8342889, "liabilities": 8079879, "long_term_liabilities": 4020687, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54971, "financing_cash_flow": 164367, "investing_cash_flow": -237340, "net_cash_flow": 3244644, "operating_cash_flow": 3648351, "quarter": 1 }, { "change_in_working_capital": -6707, "financing_cash_flow": 71006, "investing_cash_flow": -129421, "net_cash_flow": 3139030, "operating_cash_flow": 3507484, "quarter": 2 }, { "change_in_working_capital": 81433, "financing_cash_flow": -4478, "investing_cash_flow": -272663, "net_cash_flow": 3340967, "operating_cash_flow": 3524193, "quarter": 3 }, { "change_in_working_capital": -81547, "financing_cash_flow": 149637, "investing_cash_flow": -387503, "net_cash_flow": 3532924, "operating_cash_flow": 3566844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.895289844475298, "current_ratio": 1.3997605947732135, "debt_to_equity_ratio": 0.873154859019319, "profit_margin": 0.24534968611794036, "quarter": 1, "return_on_assets": 0.219659082326594, "return_on_equity": 0.33735285814696764 }, { "asset_turnover_ratio": 0.8935805056156775, "current_ratio": 1.4368930095187178, "debt_to_equity_ratio": 0.8810647937021222, "profit_margin": 0.23175899256657942, "quarter": 2, "return_on_assets": 0.20709531775862408, "return_on_equity": 0.3227248962407123 }, { "asset_turnover_ratio": 0.8918745221645905, "current_ratio": 1.1526987005019602, "debt_to_equity_ratio": 0.8575897832705899, "profit_margin": 0.2442974247344737, "quarter": 3, "return_on_assets": 0.21788264895109877, "return_on_equity": 0.33232806378518726 }, { "asset_turnover_ratio": 0.8901717363512139, "current_ratio": 1.5046139724358936, "debt_to_equity_ratio": 0.8611734559344373, "profit_margin": 0.23414434334838152, "quarter": 4, "return_on_assets": 0.2084286766752436, "return_on_equity": 0.3210135012277235 } ], "income_statement": [ { "depreciation": 771952, "expenses": 7945029, "income_tax": 902243, "marketing_expense": 844098, "net_income": 3778642, "net_profit": 2876399, "operational_expense": 5019240, "product_revenue": 2776490, "quarter": 1, "rd_expense": 1124415, "revenue": 11723671, "salaries_expense": 3695345, "service_revenue": 8947181 }, { "depreciation": 705083, "expenses": 8237583, "income_tax": 1051892, "marketing_expense": 973372, "net_income": 3854293, "net_profit": 2802401, "operational_expense": 4772253, "product_revenue": 3904339, "quarter": 2, "rd_expense": 992457, "revenue": 12091876, "salaries_expense": 3172139, "service_revenue": 8187537 }, { "depreciation": 477402, "expenses": 8540910, "income_tax": 883945, "marketing_expense": 1368325, "net_income": 3930736, "net_profit": 3046791, "operational_expense": 5392775, "product_revenue": 4842443, "quarter": 3, "rd_expense": 1660073, "revenue": 12471646, "salaries_expense": 3155324, "service_revenue": 7629203 }, { "depreciation": 554965, "expenses": 8855406, "income_tax": 996058, "marketing_expense": 1166618, "net_income": 4007937, "net_profit": 3011879, "operational_expense": 5501216, "product_revenue": 4563757, "quarter": 4, "rd_expense": 1354261, "revenue": 12863343, "salaries_expense": 4083255, "service_revenue": 8299586 } ], "market_conditions": { "gdp_growth": [ 0.03534471313075846, 0.053022021617673755, 0.048257161859938356, 0.0384061359747124 ], "inflation_rate": [ 0.0066557712308213685, 0.0033646829110694004, 0.00985653613468013, 0.010402835835442513 ], "interest_rate": [ 0.013288789952188039, 0.009687884820064684, 0.011811119433008575, 0.015858775455176333 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 124655, "billable_hours_per_employee": 150, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 17728388, "net_revenue": 14606967, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 22576 }, { "average_project_size": 189565, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 17156967, "net_revenue": 15043518, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 23251 }, { "average_project_size": 130123, "billable_hours_per_employee": 121, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 18033349, "net_revenue": 15493117, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 23946 }, { "average_project_size": 62971, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 18459801, "net_revenue": 15956153, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 24662 } ], "balance_sheet": [ { "assets": 14635790, "current_assets": 5125797, "current_liabilities": 2933920, "equity": 11298626, "fixed_assets": 9509993, "liabilities": 5916421, "long_term_liabilities": 2982501, "quarter": 1 }, { "assets": 14847418, "current_assets": 5012102, "current_liabilities": 3472947, "equity": 11476425, "fixed_assets": 9835316, "liabilities": 6066068, "long_term_liabilities": 2593121, "quarter": 2 }, { "assets": 15062105, "current_assets": 7528941, "current_liabilities": 2923005, "equity": 11370830, "fixed_assets": 7533164, "liabilities": 6219500, "long_term_liabilities": 3296495, "quarter": 3 }, { "assets": 15279896, "current_assets": 5088021, "current_liabilities": 3773800, "equity": 11603132, "fixed_assets": 10191875, "liabilities": 6376813, "long_term_liabilities": 2603013, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80624, "financing_cash_flow": 116471, "investing_cash_flow": -162527, "net_cash_flow": 2891067, "operating_cash_flow": 3530276, "quarter": 1 }, { "change_in_working_capital": -20663, "financing_cash_flow": -41808, "investing_cash_flow": -427618, "net_cash_flow": 3548847, "operating_cash_flow": 3768555, "quarter": 2 }, { "change_in_working_capital": 24373, "financing_cash_flow": 131849, "investing_cash_flow": -259691, "net_cash_flow": 3479374, "operating_cash_flow": 3433226, "quarter": 3 }, { "change_in_working_capital": -99160, "financing_cash_flow": -133509, "investing_cash_flow": -425499, "net_cash_flow": 3584030, "operating_cash_flow": 3813381, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9980306495242143, "current_ratio": 1.7470813791787096, "debt_to_equity_ratio": 0.5236407506541061, "profit_margin": 0.17657717717853405, "quarter": 1, "return_on_assets": 0.1762294348306446, "return_on_equity": 0.2282805891619034 }, { "asset_turnover_ratio": 1.0132076836524708, "current_ratio": 1.4431841315171237, "debt_to_equity_ratio": 0.5285677377754833, "profit_margin": 0.17915191114206133, "quarter": 2, "return_on_assets": 0.18151809291016122, "return_on_equity": 0.2348357611364166 }, { "asset_turnover_ratio": 1.0286156549831513, "current_ratio": 2.575753719203354, "debt_to_equity_ratio": 0.54696974627182, "profit_margin": 0.16318375443753508, "quarter": 3, "return_on_assets": 0.16785336445337487, "return_on_equity": 0.22234304795692136 }, { "asset_turnover_ratio": 1.0442579583002398, "current_ratio": 1.3482487148232551, "debt_to_equity_ratio": 0.5495768728650161, "profit_margin": 0.16921679053842115, "quarter": 4, "return_on_assets": 0.17670598019777098, "return_on_equity": 0.2327000158233139 } ], "income_statement": [ { "depreciation": 951019, "expenses": 11302607, "income_tax": 725103, "marketing_expense": 2078664, "net_income": 3304360, "net_profit": 2579257, "operational_expense": 6389378, "product_revenue": 4492393, "quarter": 1, "rd_expense": 1840547, "revenue": 14606967, "salaries_expense": 5389189, "service_revenue": 10114574 }, { "depreciation": 1073480, "expenses": 11624509, "income_tax": 723934, "marketing_expense": 1787870, "net_income": 3419009, "net_profit": 2695075, "operational_expense": 6176590, "product_revenue": 4922150, "quarter": 2, "rd_expense": 1697776, "revenue": 15043518, "salaries_expense": 5595732, "service_revenue": 10121368 }, { "depreciation": 905001, "expenses": 11955580, "income_tax": 1009312, "marketing_expense": 1992931, "net_income": 3537537, "net_profit": 2528225, "operational_expense": 6341125, "product_revenue": 3921398, "quarter": 3, "rd_expense": 1796059, "revenue": 15493117, "salaries_expense": 5576426, "service_revenue": 11571719 }, { "depreciation": 1113332, "expenses": 12296079, "income_tax": 960025, "marketing_expense": 1945027, "net_income": 3660074, "net_profit": 2700049, "operational_expense": 7246343, "product_revenue": 4661197, "quarter": 4, "rd_expense": 2053696, "revenue": 15956153, "salaries_expense": 5391232, "service_revenue": 11294956 } ], "market_conditions": { "gdp_growth": [ 0.05801118802868223, 0.05851842343580885, 0.05489354143972587, 0.05670043616379182 ], "inflation_rate": [ 0.010349086050330702, 0.004832121593557629, 0.00772381997167561, 0.008340311179870552 ], "interest_rate": [ 0.00824072560122183, 0.008028228268006053, 0.008100617537342527, 0.013838448850936205 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 119952, "billable_hours_per_employee": 105, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 14199743, "net_revenue": 12723392, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 19665 }, { "average_project_size": 140703, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 16567918, "net_revenue": 13107315, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 20259 }, { "average_project_size": 83454, "billable_hours_per_employee": 136, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 16197503, "net_revenue": 13502822, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 20870 }, { "average_project_size": 117687, "billable_hours_per_employee": 121, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 17255452, "net_revenue": 13910265, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 21500 } ], "balance_sheet": [ { "assets": 15301457, "current_assets": 4889900, "current_liabilities": 3794716, "equity": 11257734, "fixed_assets": 10411557, "liabilities": 7591946, "long_term_liabilities": 3797230, "quarter": 1 }, { "assets": 15796059, "current_assets": 7593900, "current_liabilities": 4186910, "equity": 11938650, "fixed_assets": 8202159, "liabilities": 7704825, "long_term_liabilities": 3517915, "quarter": 2 }, { "assets": 16306648, "current_assets": 5408760, "current_liabilities": 3858318, "equity": 12454371, "fixed_assets": 10897888, "liabilities": 7819382, "long_term_liabilities": 3961064, "quarter": 3 }, { "assets": 16833741, "current_assets": 7247328, "current_liabilities": 4363696, "equity": 13236273, "fixed_assets": 9586413, "liabilities": 7935642, "long_term_liabilities": 3571946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86332, "financing_cash_flow": 183833, "investing_cash_flow": -236516, "net_cash_flow": 3882067, "operating_cash_flow": 4136114, "quarter": 1 }, { "change_in_working_capital": 76974, "financing_cash_flow": 107926, "investing_cash_flow": -229251, "net_cash_flow": 4349469, "operating_cash_flow": 4529124, "quarter": 2 }, { "change_in_working_capital": 90707, "financing_cash_flow": -151309, "investing_cash_flow": -160576, "net_cash_flow": 4234666, "operating_cash_flow": 4681062, "quarter": 3 }, { "change_in_working_capital": 70792, "financing_cash_flow": -44524, "investing_cash_flow": -392047, "net_cash_flow": 4513049, "operating_cash_flow": 5140011, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8315150642190479, "current_ratio": 1.2886076322971205, "debt_to_equity_ratio": 0.6743760334006826, "profit_margin": 0.2788739826612274, "quarter": 1, "return_on_assets": 0.23188791760157218, "return_on_equity": 0.31518092362104133 }, { "asset_turnover_ratio": 0.8297838720404881, "current_ratio": 1.813724202335374, "debt_to_equity_ratio": 0.6453681948964078, "profit_margin": 0.2935319705065454, "quarter": 2, "return_on_assets": 0.2435680950545956, "return_on_equity": 0.3222655827920242 }, { "asset_turnover_ratio": 0.8280562626972754, "current_ratio": 1.4018440159675796, "debt_to_equity_ratio": 0.6278423856170657, "profit_margin": 0.2937982149212957, "quarter": 3, "return_on_assets": 0.243281451834859, "return_on_equity": 0.3185311405931299 }, { "asset_turnover_ratio": 0.8263323642676931, "current_ratio": 1.6608233020815382, "debt_to_equity_ratio": 0.5995374982066326, "profit_margin": 0.3118685373715023, "quarter": 4, "return_on_assets": 0.25770706582690084, "return_on_equity": 0.32774890635755244 } ], "income_statement": [ { "depreciation": 587891, "expenses": 7780059, "income_tax": 1395110, "marketing_expense": 808149, "net_income": 4943333, "net_profit": 3548223, "operational_expense": 3956293, "product_revenue": 4263228, "quarter": 1, "rd_expense": 1145005, "revenue": 12723392, "salaries_expense": 3710786, "service_revenue": 8460164 }, { "depreciation": 681708, "expenses": 7995260, "income_tax": 1264639, "marketing_expense": 1265915, "net_income": 5112055, "net_profit": 3847416, "operational_expense": 4423662, "product_revenue": 5202770, "quarter": 2, "rd_expense": 1492077, "revenue": 13107315, "salaries_expense": 2638104, "service_revenue": 7904545 }, { "depreciation": 713957, "expenses": 8216414, "income_tax": 1319303, "marketing_expense": 1107038, "net_income": 5286408, "net_profit": 3967105, "operational_expense": 5695652, "product_revenue": 2964337, "quarter": 3, "rd_expense": 1565785, "revenue": 13502822, "salaries_expense": 3990159, "service_revenue": 10538485 }, { "depreciation": 801837, "expenses": 8443686, "income_tax": 1128405, "marketing_expense": 938518, "net_income": 5466579, "net_profit": 4338174, "operational_expense": 5188044, "product_revenue": 5312608, "quarter": 4, "rd_expense": 1345587, "revenue": 13910265, "salaries_expense": 3304437, "service_revenue": 8597657 } ], "market_conditions": { "gdp_growth": [ 0.03951019820960345, 0.04470810195868096, 0.04591155488367093, 0.044054999183788524 ], "inflation_rate": [ 0.005784501898603976, 0.006496533254827701, 0.0036445900977340115, 0.0067180304553187235 ], "interest_rate": [ 0.01508591203253075, 0.014022403542746132, 0.01865842960012883, 0.022038577701214302 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 72422, "billable_hours_per_employee": 143, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 14271090, "net_revenue": 11931237, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 18441 }, { "average_project_size": 117603, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 15116385, "net_revenue": 12433104, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 19217 }, { "average_project_size": 104155, "billable_hours_per_employee": 146, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 14813219, "net_revenue": 12956082, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 20025 }, { "average_project_size": 117124, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 15933062, "net_revenue": 13501058, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 20867 } ], "balance_sheet": [ { "assets": 14844808, "current_assets": 4724709, "current_liabilities": 3751056, "equity": 10389416, "fixed_assets": 10120099, "liabilities": 6371088, "long_term_liabilities": 2620032, "quarter": 1 }, { "assets": 15279388, "current_assets": 6489127, "current_liabilities": 3370398, "equity": 10709159, "fixed_assets": 8790261, "liabilities": 6525045, "long_term_liabilities": 3154647, "quarter": 2 }, { "assets": 15726690, "current_assets": 5012838, "current_liabilities": 3038246, "equity": 11030246, "fixed_assets": 10713852, "liabilities": 6682722, "long_term_liabilities": 3644476, "quarter": 3 }, { "assets": 16187087, "current_assets": 6284008, "current_liabilities": 3655182, "equity": 11559289, "fixed_assets": 9903079, "liabilities": 6844209, "long_term_liabilities": 3189027, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11183, "financing_cash_flow": 37736, "investing_cash_flow": -218380, "net_cash_flow": 2352244, "operating_cash_flow": 2772833, "quarter": 1 }, { "change_in_working_capital": -69943, "financing_cash_flow": 194377, "investing_cash_flow": -230914, "net_cash_flow": 2026045, "operating_cash_flow": 2645150, "quarter": 2 }, { "change_in_working_capital": 82560, "financing_cash_flow": 138706, "investing_cash_flow": -332194, "net_cash_flow": 2270076, "operating_cash_flow": 2739310, "quarter": 3 }, { "change_in_working_capital": -92790, "financing_cash_flow": 197270, "investing_cash_flow": -287752, "net_cash_flow": 2881387, "operating_cash_flow": 3204251, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8037313113109984, "current_ratio": 1.2595677057340653, "debt_to_equity_ratio": 0.6132286935088556, "profit_margin": 0.1605613902397547, "quarter": 1, "return_on_assets": 0.12904821672331498, "return_on_equity": 0.18438918992174344 }, { "asset_turnover_ratio": 0.8137174080532545, "current_ratio": 1.9253295901552279, "debt_to_equity_ratio": 0.6092957439515092, "profit_margin": 0.1572267070234432, "quarter": 2, "return_on_assets": 0.12793810851586465, "return_on_equity": 0.18253683599244347 }, { "asset_turnover_ratio": 0.823827645868266, "current_ratio": 1.6499118241248405, "debt_to_equity_ratio": 0.6058543027961479, "profit_margin": 0.1533085388005417, "quarter": 3, "return_on_assets": 0.12629981261155399, "return_on_equity": 0.18007558489629333 }, { "asset_turnover_ratio": 0.834063472939881, "current_ratio": 1.719205226990065, "debt_to_equity_ratio": 0.5920960190544592, "profit_margin": 0.16416572686377615, "quarter": 4, "return_on_assets": 0.13692463628570106, "return_on_equity": 0.19174284854371235 } ], "income_statement": [ { "depreciation": 857137, "expenses": 9366564, "income_tax": 648977, "marketing_expense": 1287565, "net_income": 2564673, "net_profit": 1915696, "operational_expense": 6038079, "product_revenue": 3110075, "quarter": 1, "rd_expense": 1788134, "revenue": 11931237, "salaries_expense": 3693988, "service_revenue": 8821162 }, { "depreciation": 690334, "expenses": 9776452, "income_tax": 701836, "marketing_expense": 1215855, "net_income": 2656652, "net_profit": 1954816, "operational_expense": 5824012, "product_revenue": 2816448, "quarter": 2, "rd_expense": 1654299, "revenue": 12433104, "salaries_expense": 4251752, "service_revenue": 9616656 }, { "depreciation": 753032, "expenses": 10204278, "income_tax": 765526, "marketing_expense": 1052962, "net_income": 2751804, "net_profit": 1986278, "operational_expense": 6501086, "product_revenue": 4363502, "quarter": 3, "rd_expense": 1412124, "revenue": 12956082, "salaries_expense": 4869778, "service_revenue": 8592580 }, { "depreciation": 987840, "expenses": 10650825, "income_tax": 633822, "marketing_expense": 1924416, "net_income": 2850233, "net_profit": 2216411, "operational_expense": 5431352, "product_revenue": 3291599, "quarter": 4, "rd_expense": 1448753, "revenue": 13501058, "salaries_expense": 4779819, "service_revenue": 10209459 } ], "market_conditions": { "gdp_growth": [ 0.04037819348028793, 0.04933504923830442, 0.04532536353253169, 0.04581043777613601 ], "inflation_rate": [ 0.006708756957881648, 0.0026205205953142357, 0.00830315161756353, 0.010334083826659242 ], "interest_rate": [ 0.0073772758721161414, 0.014996380322310973, 0.01400629392324626, 0.007438727698207855 ], "year": 1994 }, "random_event": { "description": "Williams, Stanley and Mathews Award Nomination in 1994", "impact": 0.03, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 173162, "billable_hours_per_employee": 118, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 17723599, "net_revenue": 13682790, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 21148 }, { "average_project_size": 87279, "billable_hours_per_employee": 114, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 18060972, "net_revenue": 14050839, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 21717 }, { "average_project_size": 152577, "billable_hours_per_employee": 85, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 16716697, "net_revenue": 14428788, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 22301 }, { "average_project_size": 170386, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 17185704, "net_revenue": 14816903, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 22901 } ], "balance_sheet": [ { "assets": 17817542, "current_assets": 6864217, "current_liabilities": 5314031, "equity": 10141132, "fixed_assets": 10953325, "liabilities": 10229532, "long_term_liabilities": 4915501, "quarter": 1 }, { "assets": 18346122, "current_assets": 7279552, "current_liabilities": 5245972, "equity": 10600771, "fixed_assets": 11066570, "liabilities": 10318818, "long_term_liabilities": 5072846, "quarter": 2 }, { "assets": 18890384, "current_assets": 5717472, "current_liabilities": 6180276, "equity": 11183088, "fixed_assets": 13172912, "liabilities": 10408883, "long_term_liabilities": 4228607, "quarter": 3 }, { "assets": 19450791, "current_assets": 9030587, "current_liabilities": 5632301, "equity": 11909181, "fixed_assets": 10420204, "liabilities": 10499734, "long_term_liabilities": 4867433, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34293, "financing_cash_flow": -144321, "investing_cash_flow": -494325, "net_cash_flow": 3164282, "operating_cash_flow": 3278694, "quarter": 1 }, { "change_in_working_capital": 78855, "financing_cash_flow": -37876, "investing_cash_flow": -328652, "net_cash_flow": 3133052, "operating_cash_flow": 3371386, "quarter": 2 }, { "change_in_working_capital": -6602, "financing_cash_flow": 164437, "investing_cash_flow": -191413, "net_cash_flow": 3377540, "operating_cash_flow": 3597627, "quarter": 3 }, { "change_in_working_capital": 92358, "financing_cash_flow": -79323, "investing_cash_flow": -263898, "net_cash_flow": 3776928, "operating_cash_flow": 3870632, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7679392589617581, "current_ratio": 1.2917156486290726, "debt_to_equity_ratio": 1.008716975580241, "profit_margin": 0.1865936698582672, "quarter": 1, "return_on_assets": 0.14329260455791265, "return_on_equity": 0.25175907383909407 }, { "asset_turnover_ratio": 0.7658751533430335, "current_ratio": 1.3876459881981833, "debt_to_equity_ratio": 0.9734025949621966, "profit_margin": 0.18315397393707236, "quarter": 2, "return_on_assets": 0.14027307787444127, "return_on_equity": 0.24276224814213984 }, { "asset_turnover_ratio": 0.7638165534379819, "current_ratio": 0.925115965694736, "debt_to_equity_ratio": 0.9307700162960356, "profit_margin": 0.18723589257808765, "quarter": 3, "return_on_assets": 0.14301387414887914, "return_on_equity": 0.24157790764053721 }, { "asset_turnover_ratio": 0.7617635190260386, "current_ratio": 1.6033566032781275, "debt_to_equity_ratio": 0.881650383850913, "profit_margin": 0.19964522950578809, "quarter": 4, "return_on_assets": 0.15208245258509023, "return_on_equity": 0.24839021255953705 } ], "income_statement": [ { "depreciation": 725572, "expenses": 10148786, "income_tax": 980882, "marketing_expense": 1574128, "net_income": 3534004, "net_profit": 2553122, "operational_expense": 7093581, "product_revenue": 4665635, "quarter": 1, "rd_expense": 1643199, "revenue": 13682790, "salaries_expense": 3109621, "service_revenue": 9017155 }, { "depreciation": 797919, "expenses": 10455697, "income_tax": 1021675, "marketing_expense": 1742785, "net_income": 3595142, "net_profit": 2573467, "operational_expense": 5652607, "product_revenue": 5514530, "quarter": 2, "rd_expense": 1844221, "revenue": 14050839, "salaries_expense": 3187880, "service_revenue": 8536309 }, { "depreciation": 896040, "expenses": 10771889, "income_tax": 955312, "marketing_expense": 2104423, "net_income": 3656899, "net_profit": 2701587, "operational_expense": 5552749, "product_revenue": 3092179, "quarter": 3, "rd_expense": 1946308, "revenue": 14428788, "salaries_expense": 3529771, "service_revenue": 11336609 }, { "depreciation": 912508, "expenses": 11097644, "income_tax": 761135, "marketing_expense": 1339934, "net_income": 3719259, "net_profit": 2958124, "operational_expense": 5840549, "product_revenue": 4163514, "quarter": 4, "rd_expense": 1921317, "revenue": 14816903, "salaries_expense": 3789460, "service_revenue": 10653389 } ], "market_conditions": { "gdp_growth": [ 0.024552549465627068, 0.026116804479208236, 0.03179225426079769, 0.036819376707124235 ], "inflation_rate": [ 0.009175192781653903, 0.0037219427941745237, 0.004381088362282791, 0.008097416633307788 ], "interest_rate": [ 0.018960969886806033, 0.018087756610570046, 0.013564396841053235, 0.01844139596699875 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 193841, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 24281167, "net_revenue": 19606389, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 30304 }, { "average_project_size": 83903, "billable_hours_per_employee": 95, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 24826816, "net_revenue": 20363985, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 31474 }, { "average_project_size": 74285, "billable_hours_per_employee": 151, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 27137357, "net_revenue": 21150855, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 32691 }, { "average_project_size": 57560, "billable_hours_per_employee": 103, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 27871143, "net_revenue": 21968130, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 33954 } ], "balance_sheet": [ { "assets": 20868595, "current_assets": 9019546, "current_liabilities": 4884523, "equity": 16400238, "fixed_assets": 11849049, "liabilities": 8439337, "long_term_liabilities": 3554814, "quarter": 1 }, { "assets": 21288952, "current_assets": 6970369, "current_liabilities": 3874262, "equity": 16863807, "fixed_assets": 14318583, "liabilities": 8515820, "long_term_liabilities": 4641558, "quarter": 2 }, { "assets": 21717777, "current_assets": 10369669, "current_liabilities": 4985552, "equity": 17426044, "fixed_assets": 11348108, "liabilities": 8592997, "long_term_liabilities": 3607445, "quarter": 3 }, { "assets": 22155239, "current_assets": 7003858, "current_liabilities": 5062982, "equity": 18045420, "fixed_assets": 15151381, "liabilities": 8670873, "long_term_liabilities": 3607891, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77285, "financing_cash_flow": 45967, "investing_cash_flow": -302607, "net_cash_flow": 4423284, "operating_cash_flow": 4932360, "quarter": 1 }, { "change_in_working_capital": -61809, "financing_cash_flow": 143366, "investing_cash_flow": -128774, "net_cash_flow": 4784873, "operating_cash_flow": 5209174, "quarter": 2 }, { "change_in_working_capital": -72102, "financing_cash_flow": -76387, "investing_cash_flow": -301320, "net_cash_flow": 5237704, "operating_cash_flow": 5591491, "quarter": 3 }, { "change_in_working_capital": -8302, "financing_cash_flow": -127756, "investing_cash_flow": -467936, "net_cash_flow": 5229535, "operating_cash_flow": 5740767, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.939516483979875, "current_ratio": 1.8465561529754286, "debt_to_equity_ratio": 0.5145862517361028, "profit_margin": 0.20253500019814968, "quarter": 1, "return_on_assets": 0.19028497126902888, "return_on_equity": 0.24212941299998209 }, { "asset_turnover_ratio": 0.9565517832911643, "current_ratio": 1.7991475537792747, "debt_to_equity_ratio": 0.5049761302415285, "profit_margin": 0.200877922469497, "quarter": 2, "return_on_assets": 0.19215013496202163, "return_on_equity": 0.24257126519533817 }, { "asset_turnover_ratio": 0.973895947085192, "current_ratio": 2.0799440062003165, "debt_to_equity_ratio": 0.493112320845741, "profit_margin": 0.2033612352786684, "quarter": 3, "return_on_assets": 0.19805268283213331, "return_on_equity": 0.24682963040837036 }, { "asset_turnover_ratio": 0.991554638611662, "current_ratio": 1.383346415215381, "debt_to_equity_ratio": 0.48050269819156327, "profit_margin": 0.20762140427974524, "quarter": 4, "return_on_assets": 0.20586796648864858, "return_on_equity": 0.2527541060280115 } ], "income_statement": [ { "depreciation": 961380, "expenses": 14217441, "income_tax": 1417968, "marketing_expense": 1672910, "net_income": 5388948, "net_profit": 3970980, "operational_expense": 7946996, "product_revenue": 7469773, "quarter": 1, "rd_expense": 2387818, "revenue": 19606389, "salaries_expense": 6634764, "service_revenue": 12136616 }, { "depreciation": 1118499, "expenses": 14753321, "income_tax": 1519989, "marketing_expense": 2122780, "net_income": 5610664, "net_profit": 4090675, "operational_expense": 7874956, "product_revenue": 4320860, "quarter": 2, "rd_expense": 2324392, "revenue": 20363985, "salaries_expense": 5941423, "service_revenue": 16043125 }, { "depreciation": 1290227, "expenses": 15309399, "income_tax": 1540192, "marketing_expense": 2523034, "net_income": 5841456, "net_profit": 4301264, "operational_expense": 7991305, "product_revenue": 7888544, "quarter": 3, "rd_expense": 2761228, "revenue": 21150855, "salaries_expense": 6536757, "service_revenue": 13262311 }, { "depreciation": 1179713, "expenses": 15886437, "income_tax": 1520639, "marketing_expense": 2660612, "net_income": 6081693, "net_profit": 4561054, "operational_expense": 10468265, "product_revenue": 8360519, "quarter": 4, "rd_expense": 2104342, "revenue": 21968130, "salaries_expense": 6423552, "service_revenue": 13607611 } ], "market_conditions": { "gdp_growth": [ 0.054218520962324504, 0.060348252998043216, 0.05537198544782626, 0.05188369451020694 ], "inflation_rate": [ 0.010932985301206549, 0.002405515609016207, 0.0056158835914518436, 0.006749423959852829 ], "interest_rate": [ 0.010685063096858616, 0.008629114373293995, 0.00935701091141227, 0.007374936995834412 ], "year": 1996 }, "random_event": { "description": "Williams, Stanley and Mathews Technology Adoption in 1996", "impact": 0.05, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 80430, "billable_hours_per_employee": 93, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 10036806, "net_revenue": 8408414, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 12996 }, { "average_project_size": 126309, "billable_hours_per_employee": 124, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 9972206, "net_revenue": 8606978, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 13303 }, { "average_project_size": 149818, "billable_hours_per_employee": 142, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 9727329, "net_revenue": 8810231, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 13617 }, { "average_project_size": 172668, "billable_hours_per_employee": 81, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 10104236, "net_revenue": 9018285, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 13939 } ], "balance_sheet": [ { "assets": 11111730, "current_assets": 3735748, "current_liabilities": 2233969, "equity": 7321348, "fixed_assets": 7375982, "liabilities": 5166567, "long_term_liabilities": 2932598, "quarter": 1 }, { "assets": 11301859, "current_assets": 5483099, "current_liabilities": 2352613, "equity": 7389333, "fixed_assets": 5818760, "liabilities": 5296361, "long_term_liabilities": 2943748, "quarter": 2 }, { "assets": 11495241, "current_assets": 5303595, "current_liabilities": 3020653, "equity": 7462780, "fixed_assets": 6191646, "liabilities": 5429416, "long_term_liabilities": 2408763, "quarter": 3 }, { "assets": 11691933, "current_assets": 4698404, "current_liabilities": 2960454, "equity": 7685452, "fixed_assets": 6993529, "liabilities": 5565814, "long_term_liabilities": 2605360, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50593, "financing_cash_flow": -502, "investing_cash_flow": -314324, "net_cash_flow": 1656636, "operating_cash_flow": 1732834, "quarter": 1 }, { "change_in_working_capital": 66336, "financing_cash_flow": 151071, "investing_cash_flow": -123497, "net_cash_flow": 1493644, "operating_cash_flow": 1978856, "quarter": 2 }, { "change_in_working_capital": -93371, "financing_cash_flow": 125547, "investing_cash_flow": -494070, "net_cash_flow": 1517450, "operating_cash_flow": 1854997, "quarter": 3 }, { "change_in_working_capital": -87197, "financing_cash_flow": 156655, "investing_cash_flow": -448524, "net_cash_flow": 1635826, "operating_cash_flow": 1967874, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7567151109683191, "current_ratio": 1.6722470186470806, "debt_to_equity_ratio": 0.7056852098821146, "profit_margin": 0.16366760723246976, "quarter": 1, "return_on_assets": 0.12384975156883761, "return_on_equity": 0.18796880028104115 }, { "asset_turnover_ratio": 0.761554183254277, "current_ratio": 2.3306421413126595, "debt_to_equity_ratio": 0.7167576559345749, "profit_margin": 0.16078058988880883, "quarter": 2, "return_on_assets": 0.12244313081591267, "return_on_equity": 0.18727468365548014 }, { "asset_turnover_ratio": 0.7664242098099553, "current_ratio": 1.7557776414569963, "debt_to_equity_ratio": 0.7275326352914061, "profit_margin": 0.15856054171564854, "quarter": 3, "return_on_assets": 0.12152463789145439, "return_on_equity": 0.18718962638587766 }, { "asset_turnover_ratio": 0.7713254087241177, "current_ratio": 1.5870552286912751, "debt_to_equity_ratio": 0.7242012571284031, "profit_margin": 0.172907930942524, "quarter": 4, "return_on_assets": 0.13336828050588384, "return_on_equity": 0.20289411735314983 } ], "income_statement": [ { "depreciation": 356649, "expenses": 6624384, "income_tax": 407845, "marketing_expense": 842123, "net_income": 1784030, "net_profit": 1376185, "operational_expense": 4374212, "product_revenue": 2260466, "quarter": 1, "rd_expense": 1264358, "revenue": 8408414, "salaries_expense": 2467472, "service_revenue": 6147948 }, { "depreciation": 595021, "expenses": 6754320, "income_tax": 468823, "marketing_expense": 795010, "net_income": 1852658, "net_profit": 1383835, "operational_expense": 3671149, "product_revenue": 2975314, "quarter": 2, "rd_expense": 971252, "revenue": 8606978, "salaries_expense": 2242465, "service_revenue": 5631664 }, { "depreciation": 458042, "expenses": 6886806, "income_tax": 526470, "marketing_expense": 777748, "net_income": 1923425, "net_profit": 1396955, "operational_expense": 4116541, "product_revenue": 3505243, "quarter": 3, "rd_expense": 718613, "revenue": 8810231, "salaries_expense": 2771993, "service_revenue": 5304988 }, { "depreciation": 408541, "expenses": 7021890, "income_tax": 437062, "marketing_expense": 935853, "net_income": 1996395, "net_profit": 1559333, "operational_expense": 3557305, "product_revenue": 2803319, "quarter": 4, "rd_expense": 1205543, "revenue": 9018285, "salaries_expense": 2949858, "service_revenue": 6214966 } ], "market_conditions": { "gdp_growth": [ 0.05076626770789719, 0.05876916875597457, 0.05671807580558012, 0.05339365746218298 ], "inflation_rate": [ 0.0021158145033826677, 0.005465817176214287, 0.005520234197969191, 0.001217512991529988 ], "interest_rate": [ 0.015825463975764578, 0.007688688627135084, 0.015976982363531303, 0.008233112505816672 ], "year": 1997 }, "random_event": { "description": "Williams, Stanley and Mathews Technology Adoption in 1997", "impact": -0.06, "type": "Technology Adoption" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 134370, "billable_hours_per_employee": 153, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 11695573, "net_revenue": 10582185, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 16356 }, { "average_project_size": 97834, "billable_hours_per_employee": 92, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 13833120, "net_revenue": 10769957, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 16646 }, { "average_project_size": 103117, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 12839696, "net_revenue": 10961062, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16941 }, { "average_project_size": 175333, "billable_hours_per_employee": 155, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 13208093, "net_revenue": 11155557, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 17242 } ], "balance_sheet": [ { "assets": 14691957, "current_assets": 5247672, "current_liabilities": 3057122, "equity": 10951871, "fixed_assets": 9444285, "liabilities": 6225958, "long_term_liabilities": 3168836, "quarter": 1 }, { "assets": 15194132, "current_assets": 5245306, "current_liabilities": 3301438, "equity": 11362552, "fixed_assets": 9948826, "liabilities": 6316618, "long_term_liabilities": 3015180, "quarter": 2 }, { "assets": 15713472, "current_assets": 5171160, "current_liabilities": 2599347, "equity": 11740220, "fixed_assets": 10542312, "liabilities": 6408599, "long_term_liabilities": 3809252, "quarter": 3 }, { "assets": 16250562, "current_assets": 5611962, "current_liabilities": 3124160, "equity": 12108327, "fixed_assets": 10638600, "liabilities": 6501918, "long_term_liabilities": 3377758, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60345, "financing_cash_flow": 94899, "investing_cash_flow": -297055, "net_cash_flow": 2300992, "operating_cash_flow": 2949346, "quarter": 1 }, { "change_in_working_capital": -9929, "financing_cash_flow": 158689, "investing_cash_flow": -263808, "net_cash_flow": 2700433, "operating_cash_flow": 2922920, "quarter": 2 }, { "change_in_working_capital": 87909, "financing_cash_flow": 118262, "investing_cash_flow": -253964, "net_cash_flow": 2617940, "operating_cash_flow": 2957873, "quarter": 3 }, { "change_in_working_capital": -78804, "financing_cash_flow": -179487, "investing_cash_flow": -234543, "net_cash_flow": 2840397, "operating_cash_flow": 3101552, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7202706215380292, "current_ratio": 1.7165399352724555, "debt_to_equity_ratio": 0.5684835038688824, "profit_margin": 0.23491103207891376, "quarter": 1, "return_on_assets": 0.16919951508161915, "return_on_equity": 0.2269814901946891 }, { "asset_turnover_ratio": 0.7088234457881504, "current_ratio": 1.5887943374977813, "debt_to_equity_ratio": 0.555915431674152, "profit_margin": 0.23073796859170376, "quarter": 2, "return_on_assets": 0.16355248197132946, "return_on_equity": 0.21870421363088152 }, { "asset_turnover_ratio": 0.697558248107102, "current_ratio": 1.9894073396126026, "debt_to_equity_ratio": 0.545867028045471, "profit_margin": 0.22218166451389473, "quarter": 3, "return_on_assets": 0.15498465265983227, "return_on_equity": 0.20743623202972347 }, { "asset_turnover_ratio": 0.6864720740119634, "current_ratio": 1.7963106883130184, "debt_to_equity_ratio": 0.5369790558183637, "profit_margin": 0.211525341137157, "quarter": 4, "return_on_assets": 0.14520623963651227, "return_on_equity": 0.19488101039887673 } ], "income_statement": [ { "depreciation": 463474, "expenses": 7403533, "income_tax": 692780, "marketing_expense": 1344336, "net_income": 3178652, "net_profit": 2485872, "operational_expense": 3899095, "product_revenue": 4043919, "quarter": 1, "rd_expense": 1440409, "revenue": 10582185, "salaries_expense": 3336512, "service_revenue": 6538266 }, { "depreciation": 437882, "expenses": 7560100, "income_tax": 724819, "marketing_expense": 1185700, "net_income": 3209857, "net_profit": 2485038, "operational_expense": 4311241, "product_revenue": 2877275, "quarter": 2, "rd_expense": 889818, "revenue": 10769957, "salaries_expense": 2597818, "service_revenue": 7892682 }, { "depreciation": 522526, "expenses": 7719978, "income_tax": 805737, "marketing_expense": 1244922, "net_income": 3241084, "net_profit": 2435347, "operational_expense": 4226261, "product_revenue": 3275189, "quarter": 3, "rd_expense": 1184663, "revenue": 10961062, "salaries_expense": 2710146, "service_revenue": 7685873 }, { "depreciation": 741869, "expenses": 7883238, "income_tax": 912636, "marketing_expense": 829329, "net_income": 3272319, "net_profit": 2359683, "operational_expense": 5388678, "product_revenue": 4395188, "quarter": 4, "rd_expense": 1573947, "revenue": 11155557, "salaries_expense": 2422743, "service_revenue": 6760369 } ], "market_conditions": { "gdp_growth": [ 0.04481834916131808, 0.05159727375679229, 0.04490040090639491, 0.0613702871496763 ], "inflation_rate": [ 0.0024135886466942636, 0.0006059981045341651, 0.010204411177377483, 0.009519793419187815 ], "interest_rate": [ 0.014859958220605343, 0.01837919321644483, 0.015489333497466189, 0.01653175448426969 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 67811, "billable_hours_per_employee": 158, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 10458330, "net_revenue": 9013269, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 13931 }, { "average_project_size": 65438, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 11957895, "net_revenue": 9393421, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 14518 }, { "average_project_size": 177293, "billable_hours_per_employee": 91, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 12021111, "net_revenue": 9789608, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 15131 }, { "average_project_size": 81702, "billable_hours_per_employee": 124, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 12265365, "net_revenue": 10202505, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 15769 } ], "balance_sheet": [ { "assets": 9359574, "current_assets": 3808070, "current_liabilities": 2960912, "equity": 6013443, "fixed_assets": 5551504, "liabilities": 4983057, "long_term_liabilities": 2022145, "quarter": 1 }, { "assets": 9520910, "current_assets": 3063974, "current_liabilities": 2565401, "equity": 6200188, "fixed_assets": 6456936, "liabilities": 5096483, "long_term_liabilities": 2531082, "quarter": 2 }, { "assets": 9685027, "current_assets": 3368675, "current_liabilities": 2772350, "equity": 6208396, "fixed_assets": 6316352, "liabilities": 5212490, "long_term_liabilities": 2440140, "quarter": 3 }, { "assets": 9851973, "current_assets": 3493166, "current_liabilities": 2934948, "equity": 6266436, "fixed_assets": 6358807, "liabilities": 5331137, "long_term_liabilities": 2396189, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6559, "financing_cash_flow": 123050, "investing_cash_flow": -227498, "net_cash_flow": 2146035, "operating_cash_flow": 2287699, "quarter": 1 }, { "change_in_working_capital": 36451, "financing_cash_flow": 108318, "investing_cash_flow": -331608, "net_cash_flow": 1775924, "operating_cash_flow": 2472630, "quarter": 2 }, { "change_in_working_capital": -54174, "financing_cash_flow": -45485, "investing_cash_flow": -228444, "net_cash_flow": 2399552, "operating_cash_flow": 2470072, "quarter": 3 }, { "change_in_working_capital": 1901, "financing_cash_flow": 18823, "investing_cash_flow": -214393, "net_cash_flow": 1880683, "operating_cash_flow": 2222455, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9629999185860382, "current_ratio": 1.2861138730229065, "debt_to_equity_ratio": 0.8286529031704466, "profit_margin": 0.18161290870160426, "quarter": 1, "return_on_assets": 0.1748932162938185, "return_on_equity": 0.27221111100579154 }, { "asset_turnover_ratio": 0.9866095782861092, "current_ratio": 1.194345055607291, "debt_to_equity_ratio": 0.8219884622853372, "profit_margin": 0.18904305470818353, "quarter": 2, "return_on_assets": 0.1865116884835588, "return_on_equity": 0.2864043799962195 }, { "asset_turnover_ratio": 1.0107982146048742, "current_ratio": 1.2150973001244432, "debt_to_equity_ratio": 0.8395872299382965, "profit_margin": 0.17731649724891946, "quarter": 3, "return_on_assets": 0.17923119883919786, "return_on_equity": 0.2795986274071435 }, { "asset_turnover_ratio": 1.0355798782639782, "current_ratio": 1.1901968961630667, "debt_to_equity_ratio": 0.850744665707908, "profit_margin": 0.17109523592490275, "quarter": 4, "return_on_assets": 0.17718278359065742, "return_on_equity": 0.2785634449948902 } ], "income_statement": [ { "depreciation": 650773, "expenses": 6864222, "income_tax": 512121, "marketing_expense": 724201, "net_income": 2149047, "net_profit": 1636926, "operational_expense": 4390554, "product_revenue": 2586806, "quarter": 1, "rd_expense": 1326064, "revenue": 9013269, "salaries_expense": 2059363, "service_revenue": 6426463 }, { "depreciation": 696869, "expenses": 7161856, "income_tax": 455804, "marketing_expense": 1135666, "net_income": 2231565, "net_profit": 1775761, "operational_expense": 4029231, "product_revenue": 2863440, "quarter": 2, "rd_expense": 813902, "revenue": 9393421, "salaries_expense": 2493971, "service_revenue": 6529981 }, { "depreciation": 734213, "expenses": 7472397, "income_tax": 581352, "marketing_expense": 1133829, "net_income": 2317211, "net_profit": 1735859, "operational_expense": 3869635, "product_revenue": 3156783, "quarter": 3, "rd_expense": 1076111, "revenue": 9789608, "salaries_expense": 2489827, "service_revenue": 6632825 }, { "depreciation": 476855, "expenses": 7796402, "income_tax": 660503, "marketing_expense": 1447686, "net_income": 2406103, "net_profit": 1745600, "operational_expense": 4471767, "product_revenue": 2184464, "quarter": 4, "rd_expense": 1406614, "revenue": 10202505, "salaries_expense": 3033193, "service_revenue": 8018041 } ], "market_conditions": { "gdp_growth": [ 0.0450871033692061, 0.0601214028724755, 0.060806216045412434, 0.051378760827079026 ], "inflation_rate": [ 0.006902752579444976, 0.002594347917620833, 0.007948139329191327, 0.004421952627182896 ], "interest_rate": [ 0.016776567937090255, 0.014035016889353661, 0.016777525097742024, 0.015448060031694907 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 185884, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 12723601, "net_revenue": 10534777, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 16282 }, { "average_project_size": 70321, "billable_hours_per_employee": 111, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 12610841, "net_revenue": 10954216, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 16931 }, { "average_project_size": 104268, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 14045767, "net_revenue": 11390356, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 17605 }, { "average_project_size": 163157, "billable_hours_per_employee": 110, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 14911976, "net_revenue": 11843861, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 18306 } ], "balance_sheet": [ { "assets": 13313845, "current_assets": 4142667, "current_liabilities": 3410510, "equity": 8479708, "fixed_assets": 9171178, "liabilities": 7678939, "long_term_liabilities": 4268429, "quarter": 1 }, { "assets": 13748848, "current_assets": 4567819, "current_liabilities": 3440444, "equity": 8798509, "fixed_assets": 9181029, "liabilities": 7861627, "long_term_liabilities": 4421183, "quarter": 2 }, { "assets": 14198064, "current_assets": 6969116, "current_liabilities": 3375663, "equity": 9066612, "fixed_assets": 7228948, "liabilities": 8048661, "long_term_liabilities": 4672998, "quarter": 3 }, { "assets": 14661957, "current_assets": 6767737, "current_liabilities": 3758231, "equity": 9512005, "fixed_assets": 7894220, "liabilities": 8240145, "long_term_liabilities": 4481914, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55788, "financing_cash_flow": 63832, "investing_cash_flow": -100442, "net_cash_flow": 2689578, "operating_cash_flow": 3416090, "quarter": 1 }, { "change_in_working_capital": 33646, "financing_cash_flow": -115533, "investing_cash_flow": -317394, "net_cash_flow": 3153553, "operating_cash_flow": 3572476, "quarter": 2 }, { "change_in_working_capital": 42902, "financing_cash_flow": 104926, "investing_cash_flow": -191385, "net_cash_flow": 3175564, "operating_cash_flow": 3350487, "quarter": 3 }, { "change_in_working_capital": 55397, "financing_cash_flow": -5695, "investing_cash_flow": -207059, "net_cash_flow": 3299716, "operating_cash_flow": 3589290, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7912648074241513, "current_ratio": 1.2146766905829334, "debt_to_equity_ratio": 0.9055664416746426, "profit_margin": 0.27003912849792644, "quarter": 1, "return_on_assets": 0.21367245900789741, "return_on_equity": 0.3354834859879609 }, { "asset_turnover_ratio": 0.796737006620482, "current_ratio": 1.3276829967294919, "debt_to_equity_ratio": 0.8935180949408588, "profit_margin": 0.2657687232020986, "quarter": 2, "return_on_assets": 0.21174777697738748, "return_on_equity": 0.3308842441372737 }, { "asset_turnover_ratio": 0.8022471232697641, "current_ratio": 2.0645176962273784, "debt_to_equity_ratio": 0.8877253156967564, "profit_margin": 0.2561121882406485, "quarter": 3, "return_on_assets": 0.20546526625038455, "return_on_equity": 0.32175293262797616 }, { "asset_turnover_ratio": 0.8077953713818694, "current_ratio": 1.8007772805875957, "debt_to_equity_ratio": 0.8662889685192554, "profit_margin": 0.2609109478741772, "quarter": 4, "return_on_assets": 0.21076265603561653, "return_on_equity": 0.3248729368834436 } ], "income_statement": [ { "depreciation": 571288, "expenses": 6725393, "income_tax": 964582, "marketing_expense": 885804, "net_income": 3809384, "net_profit": 2844802, "operational_expense": 4485645, "product_revenue": 3915370, "quarter": 1, "rd_expense": 916590, "revenue": 10534777, "salaries_expense": 2133205, "service_revenue": 6619407 }, { "depreciation": 661188, "expenses": 7019866, "income_tax": 1023062, "marketing_expense": 827233, "net_income": 3934350, "net_profit": 2911288, "operational_expense": 4411747, "product_revenue": 4033700, "quarter": 2, "rd_expense": 1268006, "revenue": 10954216, "salaries_expense": 2519596, "service_revenue": 6920516 }, { "depreciation": 433278, "expenses": 7327234, "income_tax": 1145913, "marketing_expense": 807409, "net_income": 4063122, "net_profit": 2917209, "operational_expense": 4730589, "product_revenue": 3735988, "quarter": 3, "rd_expense": 1157883, "revenue": 11390356, "salaries_expense": 2399146, "service_revenue": 7654368 }, { "depreciation": 499097, "expenses": 7648059, "income_tax": 1105609, "marketing_expense": 1308640, "net_income": 4195802, "net_profit": 3090193, "operational_expense": 5325451, "product_revenue": 4326152, "quarter": 4, "rd_expense": 1158177, "revenue": 11843861, "salaries_expense": 2638165, "service_revenue": 7517709 } ], "market_conditions": { "gdp_growth": [ 0.052533407945423605, 0.04331870667834506, 0.05639796439938182, 0.06119843059857169 ], "inflation_rate": [ 0.005810420033977694, 0.0063757850971099435, 0.011441384972919917, 0.012229735004598397 ], "interest_rate": [ 0.013926418034941428, 0.014670629187460631, 0.015790296205509508, 0.02094650476206521 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2004, "industry": "Advertising", "location": "East Zachary", "name": "Contreras Ltd", "num_employees": 429, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.contrerasltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 127783, "billable_hours_per_employee": 145, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 3222376, "net_revenue": 2773430, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 6465 }, { "average_project_size": 120234, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 3401437, "net_revenue": 2707028, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6310 }, { "average_project_size": 137637, "billable_hours_per_employee": 116, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 2938009, "net_revenue": 2642217, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 6159 }, { "average_project_size": 106404, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 2932568, "net_revenue": 2578957, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 6012 } ], "balance_sheet": [ { "assets": 2832793, "current_assets": 1206285, "current_liabilities": 824878, "equity": 2226490, "fixed_assets": 1626508, "liabilities": 1378734, "long_term_liabilities": 553856, "quarter": 1 }, { "assets": 2887325, "current_assets": 921608, "current_liabilities": 571013, "equity": 2228118, "fixed_assets": 1965717, "liabilities": 1404883, "long_term_liabilities": 833870, "quarter": 2 }, { "assets": 2942905, "current_assets": 1249049, "current_liabilities": 848627, "equity": 2242410, "fixed_assets": 1693856, "liabilities": 1431529, "long_term_liabilities": 582902, "quarter": 3 }, { "assets": 2999556, "current_assets": 1222927, "current_liabilities": 774187, "equity": 2214586, "fixed_assets": 1776629, "liabilities": 1458680, "long_term_liabilities": 684493, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59293, "financing_cash_flow": -21367, "investing_cash_flow": -254169, "net_cash_flow": 405760, "operating_cash_flow": 943701, "quarter": 1 }, { "change_in_working_capital": 99864, "financing_cash_flow": -145076, "investing_cash_flow": -127559, "net_cash_flow": 450003, "operating_cash_flow": 845887, "quarter": 2 }, { "change_in_working_capital": -26554, "financing_cash_flow": -14856, "investing_cash_flow": -485870, "net_cash_flow": 408732, "operating_cash_flow": 893682, "quarter": 3 }, { "change_in_working_capital": 64496, "financing_cash_flow": 983, "investing_cash_flow": -311620, "net_cash_flow": 599091, "operating_cash_flow": 824283, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9790443565767072, "current_ratio": 1.4623798913293844, "debt_to_equity_ratio": 0.6192410475681454, "profit_margin": 0.2785110855511046, "quarter": 1, "return_on_assets": 0.2726747065528614, "return_on_equity": 0.34692767539939545 }, { "asset_turnover_ratio": 0.9375556960162088, "current_ratio": 1.6139877726076288, "debt_to_equity_ratio": 0.6305245054346313, "profit_margin": 0.2754592859770937, "quarter": 2, "return_on_assets": 0.258258422588382, "return_on_equity": 0.334666296847833 }, { "asset_turnover_ratio": 0.8978261275848184, "current_ratio": 1.4718468773677953, "debt_to_equity_ratio": 0.6383886086844065, "profit_margin": 0.2766744745037974, "quarter": 3, "return_on_assets": 0.24840557204530897, "return_on_equity": 0.32600371921281124 }, { "asset_turnover_ratio": 0.8597795807112786, "current_ratio": 1.579627402681781, "debt_to_equity_ratio": 0.6586693856097708, "profit_margin": 0.2612335141687124, "quarter": 4, "return_on_assets": 0.2246032412797094, "return_on_equity": 0.3042148735700488 } ], "income_statement": [ { "depreciation": 171270, "expenses": 1792971, "income_tax": 208028, "marketing_expense": 346045, "net_income": 980459, "net_profit": 772431, "operational_expense": 1154173, "product_revenue": 569759, "quarter": 1, "rd_expense": 324694, "revenue": 2773430, "salaries_expense": 853370, "service_revenue": 2203671 }, { "depreciation": 100211, "expenses": 1752181, "income_tax": 209171, "marketing_expense": 239969, "net_income": 954847, "net_profit": 745676, "operational_expense": 912698, "product_revenue": 796851, "quarter": 2, "rd_expense": 194720, "revenue": 2707028, "salaries_expense": 631702, "service_revenue": 1910177 }, { "depreciation": 162648, "expenses": 1712319, "income_tax": 198864, "marketing_expense": 268174, "net_income": 929898, "net_profit": 731034, "operational_expense": 1013880, "product_revenue": 893781, "quarter": 3, "rd_expense": 248338, "revenue": 2642217, "salaries_expense": 625359, "service_revenue": 1748436 }, { "depreciation": 150573, "expenses": 1673363, "income_tax": 231884, "marketing_expense": 292044, "net_income": 905594, "net_profit": 673710, "operational_expense": 997465, "product_revenue": 829597, "quarter": 4, "rd_expense": 239286, "revenue": 2578957, "salaries_expense": 652981, "service_revenue": 1749360 } ], "market_conditions": { "gdp_growth": [ 0.019589871880484538, 0.019390304036120982, 0.026420793816263582, 0.020292736151456412 ], "inflation_rate": [ 0.01716813540331941, 0.014287784850605417, 0.015400029321480416, 0.02350064040960586 ], "interest_rate": [ 0.022142709350594328, 0.027376164505713917, 0.024266828596114953, 0.018799998335007596 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 123037, "billable_hours_per_employee": 100, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 1181274, "net_revenue": 940891, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2193 }, { "average_project_size": 142378, "billable_hours_per_employee": 153, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 1196126, "net_revenue": 940508, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2192 }, { "average_project_size": 140390, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 1140493, "net_revenue": 940125, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2191 }, { "average_project_size": 101556, "billable_hours_per_employee": 82, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 1131384, "net_revenue": 939743, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2191 } ], "balance_sheet": [ { "assets": 1353942, "current_assets": 653720, "current_liabilities": 404796, "equity": 715365, "fixed_assets": 700222, "liabilities": 803589, "long_term_liabilities": 398793, "quarter": 1 }, { "assets": 1373277, "current_assets": 603111, "current_liabilities": 381413, "equity": 726248, "fixed_assets": 770166, "liabilities": 810665, "long_term_liabilities": 429252, "quarter": 2 }, { "assets": 1392887, "current_assets": 657427, "current_liabilities": 485760, "equity": 749593, "fixed_assets": 735460, "liabilities": 817803, "long_term_liabilities": 332043, "quarter": 3 }, { "assets": 1412777, "current_assets": 475472, "current_liabilities": 472915, "equity": 750047, "fixed_assets": 937305, "liabilities": 825005, "long_term_liabilities": 352090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17907, "financing_cash_flow": 120925, "investing_cash_flow": -478727, "net_cash_flow": -174511, "operating_cash_flow": 232860, "quarter": 1 }, { "change_in_working_capital": -94720, "financing_cash_flow": 47014, "investing_cash_flow": -351891, "net_cash_flow": -165997, "operating_cash_flow": 205946, "quarter": 2 }, { "change_in_working_capital": 26430, "financing_cash_flow": 105483, "investing_cash_flow": -275811, "net_cash_flow": 217990, "operating_cash_flow": 235195, "quarter": 3 }, { "change_in_working_capital": 9950, "financing_cash_flow": -125489, "investing_cash_flow": -262173, "net_cash_flow": 247711, "operating_cash_flow": 199360, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6949271091376145, "current_ratio": 1.614936906491171, "debt_to_equity_ratio": 1.1233272525214402, "profit_margin": 0.17537844447443965, "quarter": 1, "return_on_assets": 0.12187523542367398, "return_on_equity": 0.23066826025874904 }, { "asset_turnover_ratio": 0.6848640150530446, "current_ratio": 1.5812544407243592, "debt_to_equity_ratio": 1.1162371531487867, "profit_margin": 0.17398682414184674, "quarter": 2, "return_on_assets": 0.11915731494811316, "return_on_equity": 0.2253169716130027 }, { "asset_turnover_ratio": 0.6749470703653635, "current_ratio": 1.3533987977602109, "debt_to_equity_ratio": 1.0909960471882743, "profit_margin": 0.1856231884057971, "quarter": 3, "return_on_assets": 0.12528582720637066, "return_on_equity": 0.23280500218118366 }, { "asset_turnover_ratio": 0.6651743339536247, "current_ratio": 1.0054068913018195, "debt_to_equity_ratio": 1.0999377372351333, "profit_margin": 0.17268019022222034, "quarter": 4, "return_on_assets": 0.11486243051805062, "return_on_equity": 0.2163531085385316 } ], "income_statement": [ { "depreciation": 67848, "expenses": 724913, "income_tax": 50966, "marketing_expense": 125523, "net_income": 215978, "net_profit": 165012, "operational_expense": 403358, "product_revenue": 367592, "quarter": 1, "rd_expense": 120183, "revenue": 940891, "salaries_expense": 260337, "service_revenue": 573299 }, { "depreciation": 42310, "expenses": 721590, "income_tax": 55282, "marketing_expense": 131524, "net_income": 218918, "net_profit": 163636, "operational_expense": 409826, "product_revenue": 245709, "quarter": 2, "rd_expense": 96808, "revenue": 940508, "salaries_expense": 357921, "service_revenue": 694799 }, { "depreciation": 60686, "expenses": 718282, "income_tax": 47334, "marketing_expense": 123559, "net_income": 221843, "net_profit": 174509, "operational_expense": 447330, "product_revenue": 217006, "quarter": 3, "rd_expense": 74623, "revenue": 940125, "salaries_expense": 323380, "service_revenue": 723119 }, { "depreciation": 37085, "expenses": 714990, "income_tax": 62478, "marketing_expense": 129187, "net_income": 224753, "net_profit": 162275, "operational_expense": 467565, "product_revenue": 338213, "quarter": 4, "rd_expense": 121566, "revenue": 939743, "salaries_expense": 254702, "service_revenue": 601530 } ], "market_conditions": { "gdp_growth": [ 0.023704683687592487, 0.030565629793369554, 0.023305327103831885, 0.028213178063884382 ], "inflation_rate": [ 0.015763627517794948, 0.018991694132566073, 0.02156711280791065, 0.015844455907489317 ], "interest_rate": [ 0.04451784054970636, 0.041699790294959085, 0.03749742443431143, 0.04099739527478629 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 179533, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 1019215, "net_revenue": 837687, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1953 }, { "average_project_size": 95639, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 960718, "net_revenue": 847118, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 1975 }, { "average_project_size": 100676, "billable_hours_per_employee": 88, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 1102317, "net_revenue": 856656, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1997 }, { "average_project_size": 107507, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 977096, "net_revenue": 866302, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 2019 } ], "balance_sheet": [ { "assets": 837874, "current_assets": 252322, "current_liabilities": 209516, "equity": 596026, "fixed_assets": 585552, "liabilities": 494384, "long_term_liabilities": 284868, "quarter": 1 }, { "assets": 854690, "current_assets": 401428, "current_liabilities": 284532, "equity": 583782, "fixed_assets": 453262, "liabilities": 507458, "long_term_liabilities": 222926, "quarter": 2 }, { "assets": 871843, "current_assets": 431511, "current_liabilities": 241533, "equity": 587982, "fixed_assets": 440332, "liabilities": 520877, "long_term_liabilities": 279344, "quarter": 3 }, { "assets": 889341, "current_assets": 370174, "current_liabilities": 298643, "equity": 589532, "fixed_assets": 519167, "liabilities": 534650, "long_term_liabilities": 236007, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48834, "financing_cash_flow": 193083, "investing_cash_flow": -437030, "net_cash_flow": 83442, "operating_cash_flow": 286383, "quarter": 1 }, { "change_in_working_capital": -44610, "financing_cash_flow": -178125, "investing_cash_flow": -248055, "net_cash_flow": 99668, "operating_cash_flow": 274224, "quarter": 2 }, { "change_in_working_capital": 87164, "financing_cash_flow": -6763, "investing_cash_flow": -345444, "net_cash_flow": -323193, "operating_cash_flow": 277192, "quarter": 3 }, { "change_in_working_capital": 10158, "financing_cash_flow": -127876, "investing_cash_flow": -486193, "net_cash_flow": 135638, "operating_cash_flow": 284754, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9997768160845186, "current_ratio": 1.2043089787892094, "debt_to_equity_ratio": 0.8294671708952294, "profit_margin": 0.30146820948635944, "quarter": 1, "return_on_assets": 0.3014009266309732, "return_on_equity": 0.42369963726414617 }, { "asset_turnover_ratio": 0.9911406474862231, "current_ratio": 1.4108360395315818, "debt_to_equity_ratio": 0.869259415329695, "profit_margin": 0.2792409085865251, "quarter": 2, "return_on_assets": 0.27676701494108974, "return_on_equity": 0.40520262700802695 }, { "asset_turnover_ratio": 0.9825805793015485, "current_ratio": 1.786550906087367, "debt_to_equity_ratio": 0.8858723566367678, "profit_margin": 0.2766758185315926, "quarter": 3, "return_on_assets": 0.2718562860515024, "return_on_equity": 0.40310077519379844 }, { "asset_turnover_ratio": 0.9740943012860084, "current_ratio": 1.2395200959004564, "debt_to_equity_ratio": 0.9069058168174077, "profit_margin": 0.2710844486102999, "quarter": 4, "return_on_assets": 0.26406181655855293, "return_on_equity": 0.3983515737907357 } ], "income_statement": [ { "depreciation": 33847, "expenses": 521925, "income_tax": 63226, "marketing_expense": 62380, "net_income": 315762, "net_profit": 252536, "operational_expense": 321832, "product_revenue": 208226, "quarter": 1, "rd_expense": 81092, "revenue": 837687, "salaries_expense": 171613, "service_revenue": 629461 }, { "depreciation": 37674, "expenses": 528559, "income_tax": 82009, "marketing_expense": 103343, "net_income": 318559, "net_profit": 236550, "operational_expense": 273881, "product_revenue": 213933, "quarter": 2, "rd_expense": 81204, "revenue": 847118, "salaries_expense": 255922, "service_revenue": 633185 }, { "depreciation": 40176, "expenses": 535278, "income_tax": 84362, "marketing_expense": 102125, "net_income": 321378, "net_profit": 237016, "operational_expense": 287749, "product_revenue": 337995, "quarter": 3, "rd_expense": 63004, "revenue": 856656, "salaries_expense": 211373, "service_revenue": 518661 }, { "depreciation": 49913, "expenses": 542082, "income_tax": 89379, "marketing_expense": 57215, "net_income": 324220, "net_profit": 234841, "operational_expense": 297993, "product_revenue": 253955, "quarter": 4, "rd_expense": 82755, "revenue": 866302, "salaries_expense": 226146, "service_revenue": 612347 } ], "market_conditions": { "gdp_growth": [ 0.022656067833303317, 0.029722067519575887, 0.030659963297841097, 0.017632030595083434 ], "inflation_rate": [ 0.017356039827772077, 0.015417103929356173, 0.018556477754242292, 0.018001210628664735 ], "interest_rate": [ 0.03488009154178916, 0.028993385793541684, 0.030712301637077707, 0.03177017430502415 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 65139, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 1555657, "net_revenue": 1267531, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2955 }, { "average_project_size": 151091, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 1438740, "net_revenue": 1263360, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 2945 }, { "average_project_size": 142384, "billable_hours_per_employee": 142, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 1463533, "net_revenue": 1259204, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2935 }, { "average_project_size": 103338, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 1396003, "net_revenue": 1255062, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2926 } ], "balance_sheet": [ { "assets": 1643937, "current_assets": 596674, "current_liabilities": 492296, "equity": 1114459, "fixed_assets": 1047263, "liabilities": 840762, "long_term_liabilities": 348466, "quarter": 1 }, { "assets": 1670769, "current_assets": 717769, "current_liabilities": 389678, "equity": 1138010, "fixed_assets": 953000, "liabilities": 852231, "long_term_liabilities": 462553, "quarter": 2 }, { "assets": 1698039, "current_assets": 750454, "current_liabilities": 354482, "equity": 1152218, "fixed_assets": 947585, "liabilities": 863856, "long_term_liabilities": 509374, "quarter": 3 }, { "assets": 1725755, "current_assets": 732078, "current_liabilities": 523591, "equity": 1144582, "fixed_assets": 993677, "liabilities": 875640, "long_term_liabilities": 352049, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31630, "financing_cash_flow": -43560, "investing_cash_flow": -388795, "net_cash_flow": 168091, "operating_cash_flow": 397500, "quarter": 1 }, { "change_in_working_capital": 41304, "financing_cash_flow": 196876, "investing_cash_flow": -169311, "net_cash_flow": -80211, "operating_cash_flow": 387870, "quarter": 2 }, { "change_in_working_capital": 75775, "financing_cash_flow": -178055, "investing_cash_flow": -456123, "net_cash_flow": 40511, "operating_cash_flow": 365014, "quarter": 3 }, { "change_in_working_capital": -12105, "financing_cash_flow": -116825, "investing_cash_flow": -148117, "net_cash_flow": -29685, "operating_cash_flow": 364338, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7710338048234209, "current_ratio": 1.212022848042641, "debt_to_equity_ratio": 0.7544126791564337, "profit_margin": 0.24558294826714297, "quarter": 1, "return_on_assets": 0.18935275500216858, "return_on_equity": 0.2793139989896443 }, { "asset_turnover_ratio": 0.7561548005738675, "current_ratio": 1.8419541262272954, "debt_to_equity_ratio": 0.7488783051115544, "profit_margin": 0.25287487335359676, "quarter": 2, "return_on_assets": 0.19121254943083096, "return_on_equity": 0.2807286403458669 }, { "asset_turnover_ratio": 0.7415636507759834, "current_ratio": 2.1170440248023876, "debt_to_equity_ratio": 0.7497331234193529, "profit_margin": 0.2525682891731602, "quarter": 3, "return_on_assets": 0.18729546258949295, "return_on_equity": 0.27601981569459944 }, { "asset_turnover_ratio": 0.7272538685966432, "current_ratio": 1.3981867526370775, "debt_to_equity_ratio": 0.7650303779021512, "profit_margin": 0.2346234688007445, "quarter": 4, "return_on_assets": 0.17063082534890525, "return_on_equity": 0.2572703397397478 } ], "income_statement": [ { "depreciation": 86216, "expenses": 862548, "income_tax": 93699, "marketing_expense": 112836, "net_income": 404983, "net_profit": 311284, "operational_expense": 534629, "product_revenue": 445960, "quarter": 1, "rd_expense": 92760, "revenue": 1267531, "salaries_expense": 271817, "service_revenue": 821571 }, { "depreciation": 68398, "expenses": 859517, "income_tax": 84371, "marketing_expense": 166807, "net_income": 403843, "net_profit": 319472, "operational_expense": 452161, "product_revenue": 424829, "quarter": 2, "rd_expense": 130938, "revenue": 1263360, "salaries_expense": 315824, "service_revenue": 838531 }, { "depreciation": 46979, "expenses": 856497, "income_tax": 84672, "marketing_expense": 89572, "net_income": 402707, "net_profit": 318035, "operational_expense": 575770, "product_revenue": 331066, "quarter": 3, "rd_expense": 109629, "revenue": 1259204, "salaries_expense": 368172, "service_revenue": 928138 }, { "depreciation": 69871, "expenses": 853487, "income_tax": 107108, "marketing_expense": 116574, "net_income": 401575, "net_profit": 294467, "operational_expense": 596386, "product_revenue": 343123, "quarter": 4, "rd_expense": 131563, "revenue": 1255062, "salaries_expense": 343407, "service_revenue": 911939 } ], "market_conditions": { "gdp_growth": [ 0.01531911836397969, 0.02933366519592654, 0.028175047175978747, 0.02201963240735251 ], "inflation_rate": [ 0.012672437118158377, 0.015472520075047354, 0.015145863975481254, 0.014554309391337363 ], "interest_rate": [ 0.02487558117821341, 0.02144963602334273, 0.022324504124192825, 0.02576525221964145 ], "year": 2007 }, "random_event": { "description": "Contreras Ltd Expansion to New Market in 2007", "impact": -0.01, "type": "Expansion to New Market" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 156098, "billable_hours_per_employee": 107, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 3748623, "net_revenue": 3079443, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7178 }, { "average_project_size": 93333, "billable_hours_per_employee": 155, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 3561133, "net_revenue": 3110258, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7250 }, { "average_project_size": 167221, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 3464474, "net_revenue": 3141382, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 7323 }, { "average_project_size": 94981, "billable_hours_per_employee": 121, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 3911873, "net_revenue": 3172818, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7396 } ], "balance_sheet": [ { "assets": 3394516, "current_assets": 1217428, "current_liabilities": 759766, "equity": 2704616, "fixed_assets": 2177088, "liabilities": 1406723, "long_term_liabilities": 646957, "quarter": 1 }, { "assets": 3473264, "current_assets": 1120577, "current_liabilities": 740706, "equity": 2809895, "fixed_assets": 2352687, "liabilities": 1423874, "long_term_liabilities": 683168, "quarter": 2 }, { "assets": 3553840, "current_assets": 1194979, "current_liabilities": 854760, "equity": 2871468, "fixed_assets": 2358861, "liabilities": 1441234, "long_term_liabilities": 586474, "quarter": 3 }, { "assets": 3636284, "current_assets": 1325456, "current_liabilities": 614132, "equity": 2885485, "fixed_assets": 2310828, "liabilities": 1458806, "long_term_liabilities": 844674, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85342, "financing_cash_flow": 68033, "investing_cash_flow": -411500, "net_cash_flow": 390221, "operating_cash_flow": 821480, "quarter": 1 }, { "change_in_working_capital": 51889, "financing_cash_flow": 108092, "investing_cash_flow": -441199, "net_cash_flow": 326066, "operating_cash_flow": 881695, "quarter": 2 }, { "change_in_working_capital": -47959, "financing_cash_flow": -49408, "investing_cash_flow": -170023, "net_cash_flow": 571355, "operating_cash_flow": 971789, "quarter": 3 }, { "change_in_working_capital": -28394, "financing_cash_flow": -41934, "investing_cash_flow": -226108, "net_cash_flow": 776317, "operating_cash_flow": 912818, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9071817602273785, "current_ratio": 1.6023723093689373, "debt_to_equity_ratio": 0.5201193071400894, "profit_margin": 0.2327768365902535, "quarter": 1, "return_on_assets": 0.211170900358107, "return_on_equity": 0.2650368850883083 }, { "asset_turnover_ratio": 0.8954856296555632, "current_ratio": 1.5128499026604347, "debt_to_equity_ratio": 0.5067356609410671, "profit_margin": 0.2445150852437322, "quarter": 2, "return_on_assets": 0.21895974506976723, "return_on_equity": 0.27065246210267646 }, { "asset_turnover_ratio": 0.8839401886410193, "current_ratio": 1.3980286864149, "debt_to_equity_ratio": 0.5019153965846042, "profit_margin": 0.2415694748362345, "quarter": 3, "return_on_assets": 0.2135329671566531, "return_on_equity": 0.2642766696337901 }, { "asset_turnover_ratio": 0.8725440587148858, "current_ratio": 2.158259136472289, "debt_to_equity_ratio": 0.5055670017345437, "profit_margin": 0.22314768763919016, "quarter": 4, "return_on_assets": 0.19470618906554055, "return_on_equity": 0.245368456256054 } ], "income_statement": [ { "depreciation": 104657, "expenses": 2086252, "income_tax": 276368, "marketing_expense": 269249, "net_income": 993191, "net_profit": 716823, "operational_expense": 1335296, "product_revenue": 1103170, "quarter": 1, "rd_expense": 366650, "revenue": 3079443, "salaries_expense": 949079, "service_revenue": 1976273 }, { "depreciation": 121190, "expenses": 2121009, "income_tax": 228744, "marketing_expense": 420022, "net_income": 989249, "net_profit": 760505, "operational_expense": 1124011, "product_revenue": 958431, "quarter": 2, "rd_expense": 418606, "revenue": 3110258, "salaries_expense": 950908, "service_revenue": 2151827 }, { "depreciation": 212927, "expenses": 2156345, "income_tax": 226175, "marketing_expense": 361097, "net_income": 985037, "net_profit": 758862, "operational_expense": 1087189, "product_revenue": 930185, "quarter": 3, "rd_expense": 339567, "revenue": 3141382, "salaries_expense": 871350, "service_revenue": 2211197 }, { "depreciation": 204811, "expenses": 2192270, "income_tax": 272541, "marketing_expense": 247906, "net_income": 980548, "net_profit": 708007, "operational_expense": 1375278, "product_revenue": 1153939, "quarter": 4, "rd_expense": 220034, "revenue": 3172818, "salaries_expense": 764127, "service_revenue": 2018879 } ], "market_conditions": { "gdp_growth": [ 0.03404875717630195, 0.032852107134503324, 0.02581506376982489, 0.035213530343623525 ], "inflation_rate": [ 0.022850943257579498, 0.013869374761963784, 0.019480851702437713, 0.020182515416237907 ], "interest_rate": [ 0.021443922003891638, 0.020173087655627298, 0.02424321056772319, 0.023951202045988985 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1997, "industry": "Advertising", "location": "North Brittany", "name": "Miller-Cherry", "num_employees": 472, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.miller-cherry.com" }

[ { "advertising_kpis": [ { "average_project_size": 54153, "billable_hours_per_employee": 104, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 112615929, "net_revenue": 87590817, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 185574 }, { "average_project_size": 52866, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 106309828, "net_revenue": 89295477, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 189185 }, { "average_project_size": 118630, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 114688083, "net_revenue": 91033312, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 192867 }, { "average_project_size": 82541, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 113469588, "net_revenue": 92804969, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 196621 } ], "balance_sheet": [ { "assets": 92755404, "current_assets": 42950813, "current_liabilities": 21305514, "equity": 73309576, "fixed_assets": 49804591, "liabilities": 43813392, "long_term_liabilities": 22507878, "quarter": 1 }, { "assets": 94624624, "current_assets": 33112542, "current_liabilities": 24285693, "equity": 75667737, "fixed_assets": 61512082, "liabilities": 44227522, "long_term_liabilities": 19941829, "quarter": 2 }, { "assets": 96531513, "current_assets": 31776099, "current_liabilities": 24581293, "equity": 80671847, "fixed_assets": 64755414, "liabilities": 44645567, "long_term_liabilities": 20064274, "quarter": 3 }, { "assets": 98476829, "current_assets": 37222222, "current_liabilities": 25800139, "equity": 82122798, "fixed_assets": 61254607, "liabilities": 45067564, "long_term_liabilities": 19267425, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41866, "financing_cash_flow": -110531, "investing_cash_flow": -111475, "net_cash_flow": 27694643, "operating_cash_flow": 27895336, "quarter": 1 }, { "change_in_working_capital": -90036, "financing_cash_flow": -196448, "investing_cash_flow": -405397, "net_cash_flow": 27445423, "operating_cash_flow": 27988410, "quarter": 2 }, { "change_in_working_capital": -50140, "financing_cash_flow": 82067, "investing_cash_flow": -297933, "net_cash_flow": 33150724, "operating_cash_flow": 33189072, "quarter": 3 }, { "change_in_working_capital": 6385, "financing_cash_flow": 167132, "investing_cash_flow": -386282, "net_cash_flow": 32315025, "operating_cash_flow": 32755163, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9443203654204342, "current_ratio": 2.015948218850763, "debt_to_equity_ratio": 0.5976489619855393, "profit_margin": 0.27819770193489574, "quarter": 1, "return_on_assets": 0.2627077555502858, "return_on_equity": 0.33239264676691077 }, { "asset_turnover_ratio": 0.9436811817608913, "current_ratio": 1.3634588067962483, "debt_to_equity_ratio": 0.5844964281144023, "profit_margin": 0.28300016808242145, "quarter": 2, "return_on_assets": 0.2670619330545504, "return_on_equity": 0.3339684256713003 }, { "asset_turnover_ratio": 0.9430424238766464, "current_ratio": 1.2926943672165658, "debt_to_equity_ratio": 0.5534219019430657, "profit_margin": 0.3162128276734565, "quarter": 3, "return_on_assets": 0.2982021114700647, "return_on_equity": 0.3568270973143828 }, { "asset_turnover_ratio": 0.9424041162007766, "current_ratio": 1.4427140101842086, "debt_to_equity_ratio": 0.5487826169780528, "profit_margin": 0.30939650440484495, "quarter": 4, "return_on_assets": 0.2915765392892576, "return_on_equity": 0.34964143574358 } ], "income_statement": [ { "depreciation": 3527772, "expenses": 53388902, "income_tax": 9834351, "marketing_expense": 10171876, "net_income": 34201915, "net_profit": 24367564, "operational_expense": 35004059, "product_revenue": 21877544, "quarter": 1, "rd_expense": 5339297, "revenue": 87590817, "salaries_expense": 25216032, "service_revenue": 65713273 }, { "depreciation": 2717775, "expenses": 54108007, "income_tax": 9916835, "marketing_expense": 8364351, "net_income": 35187470, "net_profit": 25270635, "operational_expense": 36226339, "product_revenue": 27281480, "quarter": 2, "rd_expense": 5950473, "revenue": 89295477, "salaries_expense": 25740303, "service_revenue": 62013997 }, { "depreciation": 4403171, "expenses": 54836798, "income_tax": 7410613, "marketing_expense": 10623589, "net_income": 36196514, "net_profit": 28785901, "operational_expense": 34401300, "product_revenue": 25948536, "quarter": 3, "rd_expense": 8543674, "revenue": 91033312, "salaries_expense": 16988295, "service_revenue": 65084776 }, { "depreciation": 4041630, "expenses": 55575406, "income_tax": 8516030, "marketing_expense": 10690365, "net_income": 37229563, "net_profit": 28713533, "operational_expense": 32417891, "product_revenue": 23383755, "quarter": 4, "rd_expense": 10468407, "revenue": 92804969, "salaries_expense": 18105820, "service_revenue": 69421214 } ], "market_conditions": { "gdp_growth": [ 0.038860840447869395, 0.035497861279663236, 0.039417048852136004, 0.02550934767732406 ], "inflation_rate": [ 0.010316109282016532, 0.008015555964331011, 0.013517544971838498, 0.00883458972147088 ], "interest_rate": [ 0.011996942863525508, 0.00924953255157339, 0.01618756650785986, 0.01625472740045177 ], "year": 1997 }, "random_event": { "description": "Miller-Cherry Expansion to New Market in 1997", "impact": -0.07, "type": "Expansion to New Market" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 184674, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 101154355, "net_revenue": 85808442, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 181798 }, { "average_project_size": 152560, "billable_hours_per_employee": 99, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 110133569, "net_revenue": 88504107, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 187509 }, { "average_project_size": 126760, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 118074966, "net_revenue": 91284457, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 193399 }, { "average_project_size": 72966, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 122028302, "net_revenue": 94152151, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 199475 } ], "balance_sheet": [ { "assets": 121786702, "current_assets": 57719380, "current_liabilities": 26354084, "equity": 79841450, "fixed_assets": 64067322, "liabilities": 64580893, "long_term_liabilities": 38226809, "quarter": 1 }, { "assets": 123799578, "current_assets": 60497697, "current_liabilities": 33146832, "equity": 82364246, "fixed_assets": 63301881, "liabilities": 66350347, "long_term_liabilities": 33203515, "quarter": 2 }, { "assets": 125845723, "current_assets": 49308952, "current_liabilities": 35379138, "equity": 81935171, "fixed_assets": 76536771, "liabilities": 68168281, "long_term_liabilities": 32789143, "quarter": 3 }, { "assets": 127925687, "current_assets": 59011074, "current_liabilities": 38684362, "equity": 83900812, "fixed_assets": 68914613, "liabilities": 70036025, "long_term_liabilities": 31351663, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50256, "financing_cash_flow": 83887, "investing_cash_flow": -201622, "net_cash_flow": 25176279, "operating_cash_flow": 25622952, "quarter": 1 }, { "change_in_working_capital": 40627, "financing_cash_flow": 91185, "investing_cash_flow": -353775, "net_cash_flow": 29191601, "operating_cash_flow": 29543854, "quarter": 2 }, { "change_in_working_capital": -24187, "financing_cash_flow": 146465, "investing_cash_flow": -276431, "net_cash_flow": 29081210, "operating_cash_flow": 29481822, "quarter": 3 }, { "change_in_working_capital": 55697, "financing_cash_flow": -112394, "investing_cash_flow": -465963, "net_cash_flow": 30527311, "operating_cash_flow": 30994257, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7045797331797359, "current_ratio": 2.1901493521838966, "debt_to_equity_ratio": 0.8088642302964187, "profit_margin": 0.26379270468516375, "quarter": 1, "return_on_assets": 0.18586299348183352, "return_on_equity": 0.2835073887059917 }, { "asset_turnover_ratio": 0.7148982931104984, "current_ratio": 1.8251426561669604, "debt_to_equity_ratio": 0.8055722018022238, "profit_margin": 0.2815125291304278, "quarter": 2, "return_on_assets": 0.20125282656456228, "return_on_equity": 0.30249794310021366 }, { "asset_turnover_ratio": 0.7253679729743377, "current_ratio": 1.3937296041525942, "debt_to_equity_ratio": 0.8319782599831274, "profit_margin": 0.26573778052927455, "quarter": 3, "return_on_assets": 0.19275767520521933, "return_on_equity": 0.296060027750476 }, { "asset_turnover_ratio": 0.7359909741973869, "current_ratio": 1.5254503615698767, "debt_to_equity_ratio": 0.8347478806283782, "profit_margin": 0.2762671879902138, "quarter": 4, "return_on_assets": 0.20333015682769012, "return_on_equity": 0.3100226252875836 } ], "income_statement": [ { "depreciation": 2987311, "expenses": 54399433, "income_tax": 8773368, "marketing_expense": 9450243, "net_income": 31409009, "net_profit": 22635641, "operational_expense": 27976666, "product_revenue": 27337522, "quarter": 1, "rd_expense": 8418179, "revenue": 85808442, "salaries_expense": 22037926, "service_revenue": 58470920 }, { "depreciation": 4628839, "expenses": 56568128, "income_tax": 7020964, "marketing_expense": 6894932, "net_income": 31935979, "net_profit": 24915015, "operational_expense": 36816470, "product_revenue": 24941863, "quarter": 2, "rd_expense": 10743090, "revenue": 88504107, "salaries_expense": 18440820, "service_revenue": 63562244 }, { "depreciation": 5224093, "expenses": 58823282, "income_tax": 8203446, "marketing_expense": 6150480, "net_income": 32461175, "net_profit": 24257729, "operational_expense": 38091823, "product_revenue": 20527404, "quarter": 3, "rd_expense": 8677435, "revenue": 91284457, "salaries_expense": 20665465, "service_revenue": 70757053 }, { "depreciation": 4983107, "expenses": 61168339, "income_tax": 6972662, "marketing_expense": 8542740, "net_income": 32983812, "net_profit": 26011150, "operational_expense": 39164897, "product_revenue": 21117235, "quarter": 4, "rd_expense": 11980511, "revenue": 94152151, "salaries_expense": 20114399, "service_revenue": 73034916 } ], "market_conditions": { "gdp_growth": [ 0.03504581221119818, 0.036567555976780235, 0.03276791304741172, 0.03935927368041889 ], "inflation_rate": [ 0.006108349121802888, 0.008040465907223574, 0.006348814354235436, 0.00452410245445292 ], "interest_rate": [ 0.02328535456606534, 0.018661819106357003, 0.021832433176214156, 0.020812869212545194 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 112525, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 45283901, "net_revenue": 39831657, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 84389 }, { "average_project_size": 112019, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 46884301, "net_revenue": 40625832, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 86072 }, { "average_project_size": 198273, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 53284961, "net_revenue": 41435842, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 87788 }, { "average_project_size": 80972, "billable_hours_per_employee": 109, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 49806187, "net_revenue": 42262002, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 89538 } ], "balance_sheet": [ { "assets": 47863930, "current_assets": 19206345, "current_liabilities": 8850098, "equity": 37747107, "fixed_assets": 28657585, "liabilities": 21421047, "long_term_liabilities": 12570949, "quarter": 1 }, { "assets": 48499849, "current_assets": 19270884, "current_liabilities": 11083021, "equity": 38130569, "fixed_assets": 29228965, "liabilities": 21608885, "long_term_liabilities": 10525864, "quarter": 2 }, { "assets": 49144217, "current_assets": 16426808, "current_liabilities": 12418792, "equity": 38012738, "fixed_assets": 32717409, "liabilities": 21798370, "long_term_liabilities": 9379578, "quarter": 3 }, { "assets": 49797146, "current_assets": 19654707, "current_liabilities": 12086886, "equity": 39283054, "fixed_assets": 30142439, "liabilities": 21989516, "long_term_liabilities": 9902630, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7950, "financing_cash_flow": 15087, "investing_cash_flow": -486430, "net_cash_flow": 12789996, "operating_cash_flow": 13080802, "quarter": 1 }, { "change_in_working_capital": -92766, "financing_cash_flow": 81425, "investing_cash_flow": -338433, "net_cash_flow": 13301815, "operating_cash_flow": 13275495, "quarter": 2 }, { "change_in_working_capital": -53503, "financing_cash_flow": -101146, "investing_cash_flow": -427537, "net_cash_flow": 12221968, "operating_cash_flow": 12288555, "quarter": 3 }, { "change_in_working_capital": -60662, "financing_cash_flow": -105467, "investing_cash_flow": -488418, "net_cash_flow": 13559695, "operating_cash_flow": 13696389, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.832185259338295, "current_ratio": 2.1701844431553186, "debt_to_equity_ratio": 0.5674884435514489, "profit_margin": 0.2837999935578879, "quarter": 1, "return_on_assets": 0.2361741712391774, "return_on_equity": 0.29947259269432225 }, { "asset_turnover_ratio": 0.8376486285555239, "current_ratio": 1.7387753754143387, "debt_to_equity_ratio": 0.5667076460359142, "profit_margin": 0.2766615339717843, "quarter": 2, "return_on_assets": 0.2317451545055326, "return_on_equity": 0.29476625434044795 }, { "asset_turnover_ratio": 0.8431478723122193, "current_ratio": 1.3227379925519327, "debt_to_equity_ratio": 0.5734490896183274, "profit_margin": 0.2574315009696195, "quarter": 3, "return_on_assets": 0.2170528223086757, "return_on_equity": 0.2806135932644473 }, { "asset_turnover_ratio": 0.8486832157007552, "current_ratio": 1.6261183401580854, "debt_to_equity_ratio": 0.5597710402047662, "profit_margin": 0.2715305346869275, "quarter": 4, "return_on_assets": 0.2304434073390471, "return_on_equity": 0.2921214832227657 } ], "income_statement": [ { "depreciation": 1776578, "expenses": 25645176, "income_tax": 2882257, "marketing_expense": 4006809, "net_income": 14186481, "net_profit": 11304224, "operational_expense": 17257045, "product_revenue": 14027623, "quarter": 1, "rd_expense": 3533085, "revenue": 39831657, "salaries_expense": 8780118, "service_revenue": 25804034 }, { "depreciation": 2035890, "expenses": 26124303, "income_tax": 3261924, "marketing_expense": 4317495, "net_income": 14501529, "net_profit": 11239605, "operational_expense": 16417759, "product_revenue": 14371318, "quarter": 2, "rd_expense": 4740305, "revenue": 40625832, "salaries_expense": 12844581, "service_revenue": 26254514 }, { "depreciation": 1621664, "expenses": 26612383, "income_tax": 4156568, "marketing_expense": 4954661, "net_income": 14823459, "net_profit": 10666891, "operational_expense": 14410777, "product_revenue": 15425072, "quarter": 3, "rd_expense": 4785673, "revenue": 41435842, "salaries_expense": 10949314, "service_revenue": 26010770 }, { "depreciation": 2220965, "expenses": 27109581, "income_tax": 3676997, "marketing_expense": 4489260, "net_income": 15152421, "net_profit": 11475424, "operational_expense": 16947436, "product_revenue": 9148615, "quarter": 4, "rd_expense": 4285656, "revenue": 42262002, "salaries_expense": 11507019, "service_revenue": 33113387 } ], "market_conditions": { "gdp_growth": [ 0.06292576198335265, 0.06289004856030038, 0.06239755710007143, 0.058744298837044365 ], "inflation_rate": [ 0.009031547082055572, 0.005359493086090827, 0.010948189723643642, 0.007905780394470973 ], "interest_rate": [ 0.00971726799826316, 0.008052252992186692, 0.01036180491556518, 0.008412508177573783 ], "year": 1999 }, "random_event": { "description": "Miller-Cherry Introduction of New Service in 1999", "impact": 0.02, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 147556, "billable_hours_per_employee": 136, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 96237987, "net_revenue": 85742241, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 181657 }, { "average_project_size": 145843, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 103240022, "net_revenue": 87243617, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 184838 }, { "average_project_size": 192096, "billable_hours_per_employee": 145, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 110582372, "net_revenue": 88771284, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 188075 }, { "average_project_size": 78987, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 116510169, "net_revenue": 90325700, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 191368 } ], "balance_sheet": [ { "assets": 87240640, "current_assets": 42436765, "current_liabilities": 25647274, "equity": 58628400, "fixed_assets": 44803875, "liabilities": 52300383, "long_term_liabilities": 26653109, "quarter": 1 }, { "assets": 90189231, "current_assets": 32423793, "current_liabilities": 26464713, "equity": 60599935, "fixed_assets": 57765438, "liabilities": 52837226, "long_term_liabilities": 26372513, "quarter": 2 }, { "assets": 93237479, "current_assets": 29134553, "current_liabilities": 29691503, "equity": 62732191, "fixed_assets": 64102926, "liabilities": 53379579, "long_term_liabilities": 23688076, "quarter": 3 }, { "assets": 96388753, "current_assets": 47833500, "current_liabilities": 26931619, "equity": 67955142, "fixed_assets": 48555253, "liabilities": 53927500, "long_term_liabilities": 26995881, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11739, "financing_cash_flow": 26132, "investing_cash_flow": -243505, "net_cash_flow": 27921726, "operating_cash_flow": 28102268, "quarter": 1 }, { "change_in_working_capital": 80933, "financing_cash_flow": -7522, "investing_cash_flow": -142982, "net_cash_flow": 27054906, "operating_cash_flow": 27237805, "quarter": 2 }, { "change_in_working_capital": 39375, "financing_cash_flow": 136095, "investing_cash_flow": -313783, "net_cash_flow": 26345642, "operating_cash_flow": 26899496, "quarter": 3 }, { "change_in_working_capital": 6842, "financing_cash_flow": 160478, "investing_cash_flow": -269424, "net_cash_flow": 28471702, "operating_cash_flow": 28450860, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9828245299438427, "current_ratio": 1.6546306246815938, "debt_to_equity_ratio": 0.8920656712446527, "profit_margin": 0.276271563744176, "quarter": 1, "return_on_assets": 0.27152646977372014, "return_on_equity": 0.4040387082028505 }, { "asset_turnover_ratio": 0.9673396261688937, "current_ratio": 1.225170777404614, "debt_to_equity_ratio": 0.8719023543507101, "profit_margin": 0.266471414178071, "quarter": 2, "return_on_assets": 0.2577683581757117, "return_on_equity": 0.3836296194047073 }, { "asset_turnover_ratio": 0.9520987155819604, "current_ratio": 0.9812421082220054, "debt_to_equity_ratio": 0.8509120779792307, "profit_margin": 0.25767669418862976, "quarter": 3, "return_on_assets": 0.24533364957239995, "return_on_equity": 0.3646340201954687 }, { "asset_turnover_ratio": 0.9370979205426592, "current_ratio": 1.7761093382466164, "debt_to_equity_ratio": 0.793574973325786, "profit_margin": 0.28224402357247164, "quarter": 4, "return_on_assets": 0.2644902875753564, "return_on_equity": 0.37515761500432154 } ], "income_statement": [ { "depreciation": 4414125, "expenses": 54762142, "income_tax": 7291956, "marketing_expense": 9211610, "net_income": 30980099, "net_profit": 23688143, "operational_expense": 30317755, "product_revenue": 19179549, "quarter": 1, "rd_expense": 7100190, "revenue": 85742241, "salaries_expense": 23794069, "service_revenue": 66562692 }, { "depreciation": 3989875, "expenses": 55619302, "income_tax": 8376385, "marketing_expense": 7478379, "net_income": 31624315, "net_profit": 23247930, "operational_expense": 36355803, "product_revenue": 23600932, "quarter": 2, "rd_expense": 5918731, "revenue": 87243617, "salaries_expense": 16820338, "service_revenue": 63642685 }, { "depreciation": 4025205, "expenses": 56489878, "income_tax": 9407115, "marketing_expense": 5664229, "net_income": 32281406, "net_profit": 22874291, "operational_expense": 34691706, "product_revenue": 29685897, "quarter": 3, "rd_expense": 8477890, "revenue": 88771284, "salaries_expense": 19970015, "service_revenue": 59085387 }, { "depreciation": 2956971, "expenses": 57374082, "income_tax": 7457729, "marketing_expense": 8796309, "net_income": 32951618, "net_profit": 25493889, "operational_expense": 29626290, "product_revenue": 21147011, "quarter": 4, "rd_expense": 6732181, "revenue": 90325700, "salaries_expense": 19241793, "service_revenue": 69178689 } ], "market_conditions": { "gdp_growth": [ 0.0629858525833551, 0.06014279049751626, 0.04550634613108236, 0.05502712386201759 ], "inflation_rate": [ 0.0046812297662566634, 0.005692569418421287, 0.010210357896711496, 0.007909397667244423 ], "interest_rate": [ 0.009852306881482389, 0.01093510567950426, 0.017292009117357905, 0.015616814130430888 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 79106, "billable_hours_per_employee": 122, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 85582987, "net_revenue": 74627430, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 158109 }, { "average_project_size": 74944, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 98443922, "net_revenue": 76399773, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 161864 }, { "average_project_size": 120063, "billable_hours_per_employee": 151, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 99026514, "net_revenue": 78214208, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 165708 }, { "average_project_size": 140671, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 90329272, "net_revenue": 80071734, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 169644 } ], "balance_sheet": [ { "assets": 98658085, "current_assets": 40006025, "current_liabilities": 23882526, "equity": 58736603, "fixed_assets": 58652060, "liabilities": 54938911, "long_term_liabilities": 31056385, "quarter": 1 }, { "assets": 101779194, "current_assets": 32833889, "current_liabilities": 30016725, "equity": 61837274, "fixed_assets": 68945305, "liabilities": 56252650, "long_term_liabilities": 26235925, "quarter": 2 }, { "assets": 104999041, "current_assets": 38139965, "current_liabilities": 23093374, "equity": 62876823, "fixed_assets": 66859076, "liabilities": 57597803, "long_term_liabilities": 34504429, "quarter": 3 }, { "assets": 108320750, "current_assets": 43217244, "current_liabilities": 26664021, "equity": 66034794, "fixed_assets": 65103506, "liabilities": 58975124, "long_term_liabilities": 32311103, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93973, "financing_cash_flow": 432, "investing_cash_flow": -257229, "net_cash_flow": 19644670, "operating_cash_flow": 20037488, "quarter": 1 }, { "change_in_working_capital": -11308, "financing_cash_flow": -197674, "investing_cash_flow": -480051, "net_cash_flow": 19533028, "operating_cash_flow": 19561464, "quarter": 2 }, { "change_in_working_capital": -66041, "financing_cash_flow": 133500, "investing_cash_flow": -254577, "net_cash_flow": 20053949, "operating_cash_flow": 20191675, "quarter": 3 }, { "change_in_working_capital": -92739, "financing_cash_flow": 185322, "investing_cash_flow": -253956, "net_cash_flow": 21823428, "operating_cash_flow": 22250730, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7564248789138771, "current_ratio": 1.6751169872064622, "debt_to_equity_ratio": 0.9353436902028536, "profit_margin": 0.2012320268834127, "quarter": 1, "return_on_assets": 0.15221691156887954, "return_on_equity": 0.2556741151680154 }, { "asset_turnover_ratio": 0.7506423464111929, "current_ratio": 1.0938531435391436, "debt_to_equity_ratio": 0.9096883863282847, "profit_margin": 0.21349186469441472, "quarter": 2, "return_on_assets": 0.16025603425391638, "return_on_equity": 0.2637685807430645 }, { "asset_turnover_ratio": 0.7449040225043579, "current_ratio": 1.6515544675282183, "debt_to_equity_ratio": 0.9160418776247649, "profit_margin": 0.19786155732728253, "quarter": 3, "return_on_assets": 0.14738786995206937, "return_on_equity": 0.2461254284428461 }, { "asset_turnover_ratio": 0.7392095604951037, "current_ratio": 1.6208074543595656, "debt_to_equity_ratio": 0.8930916631616962, "profit_margin": 0.208427708084853, "quarter": 4, "return_on_assets": 0.15407175448840596, "return_on_equity": 0.2527329456044036 } ], "income_statement": [ { "depreciation": 5020059, "expenses": 54080732, "income_tax": 5529269, "marketing_expense": 6135544, "net_income": 20546698, "net_profit": 15017429, "operational_expense": 37475958, "product_revenue": 21061817, "quarter": 1, "rd_expense": 6855416, "revenue": 74627430, "salaries_expense": 22616387, "service_revenue": 53565613 }, { "depreciation": 3250734, "expenses": 55648552, "income_tax": 4440491, "marketing_expense": 9070049, "net_income": 20751221, "net_profit": 16310730, "operational_expense": 34896533, "product_revenue": 19822714, "quarter": 2, "rd_expense": 11019610, "revenue": 76399773, "salaries_expense": 24084023, "service_revenue": 56577059 }, { "depreciation": 4716090, "expenses": 57261825, "income_tax": 5476798, "marketing_expense": 9015906, "net_income": 20952383, "net_profit": 15475585, "operational_expense": 39598988, "product_revenue": 16519126, "quarter": 3, "rd_expense": 6811448, "revenue": 78214208, "salaries_expense": 22313664, "service_revenue": 61695082 }, { "depreciation": 5561562, "expenses": 58921867, "income_tax": 4460699, "marketing_expense": 10735627, "net_income": 21149867, "net_profit": 16689168, "operational_expense": 38855251, "product_revenue": 27279391, "quarter": 4, "rd_expense": 8094774, "revenue": 80071734, "salaries_expense": 27176139, "service_revenue": 52792343 } ], "market_conditions": { "gdp_growth": [ 0.04566414442833723, 0.048956451723134564, 0.06176269521616854, 0.057153434739129996 ], "inflation_rate": [ 0.008477470117021315, 0.005341623476037777, 0.012725275402971296, 0.007227297899310524 ], "interest_rate": [ 0.013796706949234497, 0.008489512770126922, 0.0105304087872477, 0.009852968017706243 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 168566, "billable_hours_per_employee": 135, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 64817512, "net_revenue": 57406377, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 121624 }, { "average_project_size": 64250, "billable_hours_per_employee": 158, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 72908087, "net_revenue": 59069060, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 125146 }, { "average_project_size": 88923, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 72314646, "net_revenue": 60779900, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 128771 }, { "average_project_size": 116165, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 70856959, "net_revenue": 62540291, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 132501 } ], "balance_sheet": [ { "assets": 80934949, "current_assets": 31375737, "current_liabilities": 14961940, "equity": 56332133, "fixed_assets": 49559212, "liabilities": 34134624, "long_term_liabilities": 19172684, "quarter": 1 }, { "assets": 82762362, "current_assets": 40962528, "current_liabilities": 14035587, "equity": 58248068, "fixed_assets": 41799834, "liabilities": 34648584, "long_term_liabilities": 20612997, "quarter": 2 }, { "assets": 84631035, "current_assets": 29795313, "current_liabilities": 18673933, "equity": 59780449, "fixed_assets": 54835722, "liabilities": 35170283, "long_term_liabilities": 16496350, "quarter": 3 }, { "assets": 86541902, "current_assets": 34330824, "current_liabilities": 17317230, "equity": 62215939, "fixed_assets": 52211078, "liabilities": 35699838, "long_term_liabilities": 18382608, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99361, "financing_cash_flow": 54149, "investing_cash_flow": -439778, "net_cash_flow": 13081275, "operating_cash_flow": 13437168, "quarter": 1 }, { "change_in_working_capital": -85863, "financing_cash_flow": 144024, "investing_cash_flow": -126179, "net_cash_flow": 14137867, "operating_cash_flow": 14102597, "quarter": 2 }, { "change_in_working_capital": -36656, "financing_cash_flow": -67359, "investing_cash_flow": -197923, "net_cash_flow": 13677083, "operating_cash_flow": 13843211, "quarter": 3 }, { "change_in_working_capital": 83674, "financing_cash_flow": -56067, "investing_cash_flow": -211154, "net_cash_flow": 14621617, "operating_cash_flow": 14830886, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7092903338951878, "current_ratio": 2.097036681072107, "debt_to_equity_ratio": 0.6059529824656205, "profit_margin": 0.16604092608038998, "quarter": 1, "return_on_assets": 0.11777122389982601, "return_on_equity": 0.16920729772472845 }, { "asset_turnover_ratio": 0.71371887622057, "current_ratio": 2.9184762988537636, "debt_to_equity_ratio": 0.5948452058530078, "profit_margin": 0.17156680671742533, "quarter": 2, "return_on_assets": 0.12245046848711254, "return_on_equity": 0.17398499809470075 }, { "asset_turnover_ratio": 0.7181750760817235, "current_ratio": 1.5955563833285682, "debt_to_equity_ratio": 0.5883241693283368, "profit_margin": 0.1697879891214036, "quarter": 3, "return_on_assets": 0.12193750200502688, "return_on_equity": 0.17262662245979452 }, { "asset_turnover_ratio": 0.7226590767556738, "current_ratio": 1.9824662489324216, "debt_to_equity_ratio": 0.5738053394966843, "profit_margin": 0.1818647597914119, "quarter": 4, "return_on_assets": 0.13142621940525412, "return_on_equity": 0.1828128801527853 } ], "income_statement": [ { "depreciation": 3905360, "expenses": 44107621, "income_tax": 3766948, "marketing_expense": 4510573, "net_income": 13298756, "net_profit": 9531808, "operational_expense": 28588791, "product_revenue": 21730383, "quarter": 1, "rd_expense": 5467118, "revenue": 57406377, "salaries_expense": 21103609, "service_revenue": 35675994 }, { "depreciation": 3968307, "expenses": 45119072, "income_tax": 3815698, "marketing_expense": 6101046, "net_income": 13949988, "net_profit": 10134290, "operational_expense": 23372733, "product_revenue": 21651214, "quarter": 2, "rd_expense": 7829441, "revenue": 59069060, "salaries_expense": 18042719, "service_revenue": 37417846 }, { "depreciation": 3523514, "expenses": 46153718, "income_tax": 4306485, "marketing_expense": 5325882, "net_income": 14626182, "net_profit": 10319697, "operational_expense": 31249261, "product_revenue": 22276054, "quarter": 3, "rd_expense": 5739897, "revenue": 60779900, "salaries_expense": 17551437, "service_revenue": 38503846 }, { "depreciation": 3457011, "expenses": 47212090, "income_tax": 3954326, "marketing_expense": 8604019, "net_income": 15328201, "net_profit": 11373875, "operational_expense": 31695045, "product_revenue": 22661155, "quarter": 4, "rd_expense": 7332540, "revenue": 62540291, "salaries_expense": 21542644, "service_revenue": 39879136 } ], "market_conditions": { "gdp_growth": [ 0.026380701906314794, 0.03296562598138586, 0.0426562525404087, 0.04180572118875921 ], "inflation_rate": [ 0.0013399686730744828, 0.004323018112903065, 0.007123095147628518, 0.008791624870856777 ], "interest_rate": [ 0.019054352062867777, 0.014718683024378832, 0.023165559223110112, 0.01565370304820208 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 162112, "billable_hours_per_employee": 149, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 84896279, "net_revenue": 75215611, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 159355 }, { "average_project_size": 128529, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 87905522, "net_revenue": 78415354, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 166134 }, { "average_project_size": 185167, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 90248577, "net_revenue": 81751218, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 173202 }, { "average_project_size": 172596, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 98601786, "net_revenue": 85228992, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 180570 } ], "balance_sheet": [ { "assets": 86845538, "current_assets": 43389344, "current_liabilities": 22511382, "equity": 50569833, "fixed_assets": 43456194, "liabilities": 48225333, "long_term_liabilities": 25713951, "quarter": 1 }, { "assets": 88787239, "current_assets": 44296152, "current_liabilities": 22972484, "equity": 53090538, "fixed_assets": 44491087, "liabilities": 48815027, "long_term_liabilities": 25842543, "quarter": 2 }, { "assets": 90772353, "current_assets": 31239388, "current_liabilities": 29411413, "equity": 53766728, "fixed_assets": 59532965, "liabilities": 49411931, "long_term_liabilities": 20000518, "quarter": 3 }, { "assets": 92801850, "current_assets": 28490902, "current_liabilities": 29053167, "equity": 56387845, "fixed_assets": 64310948, "liabilities": 50016134, "long_term_liabilities": 20962967, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90556, "financing_cash_flow": -181075, "investing_cash_flow": -153188, "net_cash_flow": 15940635, "operating_cash_flow": 15940913, "quarter": 1 }, { "change_in_working_capital": -97326, "financing_cash_flow": 167074, "investing_cash_flow": -444560, "net_cash_flow": 18306466, "operating_cash_flow": 18293872, "quarter": 2 }, { "change_in_working_capital": -65011, "financing_cash_flow": -77461, "investing_cash_flow": -396700, "net_cash_flow": 16307648, "operating_cash_flow": 16548678, "quarter": 3 }, { "change_in_working_capital": 29289, "financing_cash_flow": 94770, "investing_cash_flow": -291181, "net_cash_flow": 17776928, "operating_cash_flow": 17929025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8660849219449823, "current_ratio": 1.9274402611088026, "debt_to_equity_ratio": 0.9536383677596879, "profit_margin": 0.15887164700423692, "quarter": 1, "return_on_assets": 0.13759633799493534, "return_on_equity": 0.23629953454661398 }, { "asset_turnover_ratio": 0.8831827060192737, "current_ratio": 1.9282264817335382, "debt_to_equity_ratio": 0.9194675518262784, "profit_margin": 0.1672928238008082, "quarter": 2, "return_on_assets": 0.14775012882200336, "return_on_equity": 0.24709348396507114 }, { "asset_turnover_ratio": 0.9006180328937821, "current_ratio": 1.062151893212339, "debt_to_equity_ratio": 0.9190057278545943, "profit_margin": 0.15175683376362661, "quarter": 3, "return_on_assets": 0.1366749411023861, "return_on_equity": 0.2307431837771493 }, { "asset_turnover_ratio": 0.9183975534970478, "current_ratio": 0.9806470323872093, "debt_to_equity_ratio": 0.8870020480477663, "profit_margin": 0.15959509412008532, "quarter": 4, "return_on_assets": 0.14657174399001743, "return_on_equity": 0.2412244872986368 } ], "income_statement": [ { "depreciation": 3991285, "expenses": 59322535, "income_tax": 3943448, "marketing_expense": 10929198, "net_income": 15893076, "net_profit": 11949628, "operational_expense": 31234400, "product_revenue": 27304224, "quarter": 1, "rd_expense": 9302480, "revenue": 75215611, "salaries_expense": 25791454, "service_revenue": 47911387 }, { "depreciation": 5175546, "expenses": 61931430, "income_tax": 3365598, "marketing_expense": 10439440, "net_income": 16483924, "net_profit": 13118326, "operational_expense": 37067718, "product_revenue": 20851319, "quarter": 2, "rd_expense": 6944660, "revenue": 78415354, "salaries_expense": 21746055, "service_revenue": 57564035 }, { "depreciation": 4142372, "expenses": 64655059, "income_tax": 4689853, "marketing_expense": 9761346, "net_income": 17096159, "net_profit": 12406306, "operational_expense": 40773416, "product_revenue": 31482269, "quarter": 3, "rd_expense": 11317198, "revenue": 81751218, "salaries_expense": 32075098, "service_revenue": 50268949 }, { "depreciation": 4326896, "expenses": 67498469, "income_tax": 4128394, "marketing_expense": 10959019, "net_income": 17730523, "net_profit": 13602129, "operational_expense": 46469519, "product_revenue": 29930149, "quarter": 4, "rd_expense": 12507933, "revenue": 85228992, "salaries_expense": 33150442, "service_revenue": 55298843 } ], "market_conditions": { "gdp_growth": [ 0.05212741273810794, 0.0577947753104088, 0.04326337041961403, 0.052555259974528715 ], "inflation_rate": [ 0.002015801651276923, 0.009248501726309363, 0.004776351573203514, 0.00215102941075878 ], "interest_rate": [ 0.011924230133086341, 0.009134111583131805, 0.014175938875846093, 0.016912867660689467 ], "year": 2003 }, "random_event": { "description": "Miller-Cherry Data Privacy Regulation Impact in 2003", "impact": 0.06, "type": "Data Privacy Regulation Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 151003, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 47574376, "net_revenue": 37158248, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 78725 }, { "average_project_size": 95795, "billable_hours_per_employee": 93, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 50117235, "net_revenue": 38623094, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 81829 }, { "average_project_size": 174130, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 45727265, "net_revenue": 40145687, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 85054 }, { "average_project_size": 169060, "billable_hours_per_employee": 118, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 47038442, "net_revenue": 41728304, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 88407 } ], "balance_sheet": [ { "assets": 52803036, "current_assets": 25110747, "current_liabilities": 14083184, "equity": 33381635, "fixed_assets": 27692289, "liabilities": 27040460, "long_term_liabilities": 12957276, "quarter": 1 }, { "assets": 53868996, "current_assets": 20722224, "current_liabilities": 15585412, "equity": 33184803, "fixed_assets": 33146772, "liabilities": 27812729, "long_term_liabilities": 12227317, "quarter": 2 }, { "assets": 54956475, "current_assets": 21149388, "current_liabilities": 13579773, "equity": 33320263, "fixed_assets": 33807087, "liabilities": 28607054, "long_term_liabilities": 15027281, "quarter": 3 }, { "assets": 56065907, "current_assets": 26311512, "current_liabilities": 13066564, "equity": 34473307, "fixed_assets": 29754395, "liabilities": 29424065, "long_term_liabilities": 16357501, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33045, "financing_cash_flow": -123624, "investing_cash_flow": -224834, "net_cash_flow": 8670255, "operating_cash_flow": 9141761, "quarter": 1 }, { "change_in_working_capital": 69465, "financing_cash_flow": 116630, "investing_cash_flow": -120189, "net_cash_flow": 8543736, "operating_cash_flow": 8824285, "quarter": 2 }, { "change_in_working_capital": -47944, "financing_cash_flow": -174286, "investing_cash_flow": -110714, "net_cash_flow": 9010326, "operating_cash_flow": 9139377, "quarter": 3 }, { "change_in_working_capital": -60143, "financing_cash_flow": -180328, "investing_cash_flow": -364993, "net_cash_flow": 9982121, "operating_cash_flow": 10408749, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7037142334012764, "current_ratio": 1.7830305277556553, "debt_to_equity_ratio": 0.810040011521305, "profit_margin": 0.20504354780128492, "quarter": 1, "return_on_assets": 0.1442920630548592, "return_on_equity": 0.2282410373248644 }, { "asset_turnover_ratio": 0.7169818795212, "current_ratio": 1.3295910303814875, "debt_to_equity_ratio": 0.8381164414325437, "profit_margin": 0.1845666740215064, "quarter": 2, "return_on_assets": 0.13233096083691628, "return_on_equity": 0.21481326859165023 }, { "asset_turnover_ratio": 0.7304996726955286, "current_ratio": 1.5574183751083321, "debt_to_equity_ratio": 0.8585482653603305, "profit_margin": 0.1736386277310437, "quarter": 3, "return_on_assets": 0.12684296072482815, "return_on_equity": 0.20920729227137252 }, { "asset_turnover_ratio": 0.7442723436187343, "current_ratio": 2.0136519439999683, "debt_to_equity_ratio": 0.8535318355155193, "profit_margin": 0.18767752938149607, "quarter": 4, "return_on_assets": 0.13968319463733994, "return_on_equity": 0.22717475291825062 } ], "income_statement": [ { "depreciation": 1522702, "expenses": 27618582, "income_tax": 1920607, "marketing_expense": 2763840, "net_income": 9539666, "net_profit": 7619059, "operational_expense": 16786939, "product_revenue": 11522940, "quarter": 1, "rd_expense": 4604262, "revenue": 37158248, "salaries_expense": 9549056, "service_revenue": 25635308 }, { "depreciation": 1695749, "expenses": 28945766, "income_tax": 2548792, "marketing_expense": 4059168, "net_income": 9677328, "net_profit": 7128536, "operational_expense": 18230004, "product_revenue": 13858302, "quarter": 2, "rd_expense": 4689930, "revenue": 38623094, "salaries_expense": 12865419, "service_revenue": 24764792 }, { "depreciation": 2168535, "expenses": 30336727, "income_tax": 2838118, "marketing_expense": 4715357, "net_income": 9808960, "net_profit": 6970842, "operational_expense": 18603116, "product_revenue": 14732860, "quarter": 3, "rd_expense": 5236862, "revenue": 40145687, "salaries_expense": 13444892, "service_revenue": 25412827 }, { "depreciation": 2577284, "expenses": 31794530, "income_tax": 2102309, "marketing_expense": 5297192, "net_income": 9933774, "net_profit": 7831465, "operational_expense": 19111001, "product_revenue": 9748638, "quarter": 4, "rd_expense": 5867094, "revenue": 41728304, "salaries_expense": 13790848, "service_revenue": 31979666 } ], "market_conditions": { "gdp_growth": [ 0.04203734184303334, 0.041571796510287376, 0.02451687758011376, 0.031379244187531546 ], "inflation_rate": [ 0.011915337186836909, 0.003256077310004662, 0.0029880590573248093, 0.011546234436153466 ], "interest_rate": [ 0.015035219036444336, 0.010742122307772498, 0.016858473900421035, 0.010670258319718027 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 133483, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 37579455, "net_revenue": 32518635, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 68895 }, { "average_project_size": 67915, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 37299729, "net_revenue": 33063942, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 70051 }, { "average_project_size": 150632, "billable_hours_per_employee": 103, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 43401028, "net_revenue": 33618394, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 71225 }, { "average_project_size": 185605, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 41390492, "net_revenue": 34182144, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 72420 } ], "balance_sheet": [ { "assets": 38937747, "current_assets": 12406915, "current_liabilities": 8267604, "equity": 25488999, "fixed_assets": 26530832, "liabilities": 19046508, "long_term_liabilities": 10778904, "quarter": 1 }, { "assets": 40229957, "current_assets": 18084205, "current_liabilities": 9123410, "equity": 26088459, "fixed_assets": 22145752, "liabilities": 19435395, "long_term_liabilities": 10311985, "quarter": 2 }, { "assets": 41565050, "current_assets": 14391259, "current_liabilities": 10922008, "equity": 26957936, "fixed_assets": 27173791, "liabilities": 19832222, "long_term_liabilities": 8910214, "quarter": 3 }, { "assets": 42944450, "current_assets": 13045832, "current_liabilities": 11537892, "equity": 28297065, "fixed_assets": 29898618, "liabilities": 20237152, "long_term_liabilities": 8699260, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40121, "financing_cash_flow": 28726, "investing_cash_flow": -216139, "net_cash_flow": 6826452, "operating_cash_flow": 6982063, "quarter": 1 }, { "change_in_working_capital": 22654, "financing_cash_flow": 116448, "investing_cash_flow": -104636, "net_cash_flow": 6626239, "operating_cash_flow": 7099733, "quarter": 2 }, { "change_in_working_capital": -37816, "financing_cash_flow": -29034, "investing_cash_flow": -205831, "net_cash_flow": 6730443, "operating_cash_flow": 6956923, "quarter": 3 }, { "change_in_working_capital": -19439, "financing_cash_flow": -50645, "investing_cash_flow": -286778, "net_cash_flow": 7340313, "operating_cash_flow": 7683619, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8351442367736377, "current_ratio": 1.500666335736448, "debt_to_equity_ratio": 0.7472442523144985, "profit_margin": 0.172140066764795, "quarter": 1, "return_on_assets": 0.14376178467644776, "return_on_equity": 0.21961474438443032 }, { "asset_turnover_ratio": 0.8218736599693607, "current_ratio": 1.982176072323835, "debt_to_equity_ratio": 0.744980567844195, "profit_margin": 0.16011088454002248, "quarter": 2, "return_on_assets": 0.13159091867784, "return_on_equity": 0.20292103109654733 }, { "asset_turnover_ratio": 0.8088139915626229, "current_ratio": 1.3176385697575024, "debt_to_equity_ratio": 0.7356728645694537, "profit_margin": 0.15542408123362467, "quarter": 3, "return_on_assets": 0.1257091715275213, "return_on_equity": 0.19382448270520414 }, { "asset_turnover_ratio": 0.7959618530450384, "current_ratio": 1.1306945844180203, "debt_to_equity_ratio": 0.7151678804851316, "profit_margin": 0.16352885881002666, "quarter": 4, "return_on_assets": 0.13016273348476928, "return_on_equity": 0.1975387553444147 } ], "income_statement": [ { "depreciation": 1384303, "expenses": 25097194, "income_tax": 1823681, "marketing_expense": 3325869, "net_income": 7421441, "net_profit": 5597760, "operational_expense": 17354287, "product_revenue": 11606948, "quarter": 1, "rd_expense": 4743732, "revenue": 32518635, "salaries_expense": 12124623, "service_revenue": 20911687 }, { "depreciation": 1805836, "expenses": 25702705, "income_tax": 2067340, "marketing_expense": 3092425, "net_income": 7361237, "net_profit": 5293897, "operational_expense": 17565170, "product_revenue": 9729540, "quarter": 2, "rd_expense": 3712376, "revenue": 33063942, "salaries_expense": 10566468, "service_revenue": 23334402 }, { "depreciation": 1731815, "expenses": 26322825, "income_tax": 2070461, "marketing_expense": 3018054, "net_income": 7295569, "net_profit": 5225108, "operational_expense": 16050270, "product_revenue": 9634837, "quarter": 3, "rd_expense": 3881746, "revenue": 33618394, "salaries_expense": 10735554, "service_revenue": 23983557 }, { "depreciation": 2093852, "expenses": 26957907, "income_tax": 1634470, "marketing_expense": 3871130, "net_income": 7224237, "net_profit": 5589767, "operational_expense": 16769227, "product_revenue": 7920977, "quarter": 4, "rd_expense": 5241370, "revenue": 34182144, "salaries_expense": 9031910, "service_revenue": 26261167 } ], "market_conditions": { "gdp_growth": [ 0.027229303425461707, 0.02728533788991296, 0.026813005998430173, 0.02710236198547613 ], "inflation_rate": [ 0.013570641026626484, 0.007218524557567097, 0.010376930455575344, 0.011488332054993482 ], "interest_rate": [ 0.016151800782106474, 0.02042511030582324, 0.01704666160801547, 0.013392507309902931 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Port Dustin", "name": "Kennedy-Zuniga", "num_employees": 417, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.kennedy-zuniga.com" }

[ { "advertising_kpis": [ { "average_project_size": 98647, "billable_hours_per_employee": 103, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 661306, "net_revenue": 554090, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 1329 }, { "average_project_size": 116606, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 732071, "net_revenue": 574452, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1378 }, { "average_project_size": 169617, "billable_hours_per_employee": 112, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 760044, "net_revenue": 595562, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 1428 }, { "average_project_size": 102107, "billable_hours_per_employee": 148, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 795200, "net_revenue": 617448, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1481 } ], "balance_sheet": [ { "assets": 693414, "current_assets": 310172, "current_liabilities": 165367, "equity": 505297, "fixed_assets": 383242, "liabilities": 307075, "long_term_liabilities": 141708, "quarter": 1 }, { "assets": 713809, "current_assets": 216336, "current_liabilities": 143979, "equity": 515646, "fixed_assets": 497473, "liabilities": 315413, "long_term_liabilities": 171434, "quarter": 2 }, { "assets": 734804, "current_assets": 276933, "current_liabilities": 145738, "equity": 540061, "fixed_assets": 457871, "liabilities": 323976, "long_term_liabilities": 178238, "quarter": 3 }, { "assets": 756417, "current_assets": 299988, "current_liabilities": 186545, "equity": 550328, "fixed_assets": 456429, "liabilities": 332772, "long_term_liabilities": 146227, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23747, "financing_cash_flow": -32869, "investing_cash_flow": -172867, "net_cash_flow": -122986, "operating_cash_flow": 140282, "quarter": 1 }, { "change_in_working_capital": 96576, "financing_cash_flow": 153717, "investing_cash_flow": -492242, "net_cash_flow": -222661, "operating_cash_flow": 138491, "quarter": 2 }, { "change_in_working_capital": -40319, "financing_cash_flow": 138441, "investing_cash_flow": -475712, "net_cash_flow": -575598, "operating_cash_flow": 157132, "quarter": 3 }, { "change_in_working_capital": -35647, "financing_cash_flow": 159707, "investing_cash_flow": -364703, "net_cash_flow": -211269, "operating_cash_flow": 166344, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7990752998929932, "current_ratio": 1.8756583840790484, "debt_to_equity_ratio": 0.6077119001300225, "profit_margin": 0.21469075420960493, "quarter": 1, "return_on_assets": 0.17155407880429296, "return_on_equity": 0.23542193996797922 }, { "asset_turnover_ratio": 0.8047699034335516, "current_ratio": 1.5025524555664367, "debt_to_equity_ratio": 0.611685148338201, "profit_margin": 0.20410756686372403, "quarter": 2, "return_on_assets": 0.16425962687497636, "return_on_equity": 0.22738467863611858 }, { "asset_turnover_ratio": 0.81050456992613, "current_ratio": 1.900211338154771, "debt_to_equity_ratio": 0.5998877904533007, "profit_margin": 0.2169933608927366, "quarter": 3, "return_on_assets": 0.175874110647193, "return_on_equity": 0.23929333908576994 }, { "asset_turnover_ratio": 0.8162799090977596, "current_ratio": 1.608126725454984, "debt_to_equity_ratio": 0.6046793911994301, "profit_margin": 0.2051719335069512, "quarter": 4, "return_on_assets": 0.16747772723246568, "return_on_equity": 0.230195447078833 } ], "income_statement": [ { "depreciation": 21324, "expenses": 397394, "income_tax": 37738, "marketing_expense": 51389, "net_income": 156696, "net_profit": 118958, "operational_expense": 278005, "product_revenue": 209579, "quarter": 1, "rd_expense": 41411, "revenue": 554090, "salaries_expense": 135197, "service_revenue": 344511 }, { "depreciation": 21241, "expenses": 414117, "income_tax": 43085, "marketing_expense": 70861, "net_income": 160335, "net_profit": 117250, "operational_expense": 236113, "product_revenue": 221453, "quarter": 2, "rd_expense": 71975, "revenue": 574452, "salaries_expense": 193552, "service_revenue": 352999 }, { "depreciation": 27899, "expenses": 431545, "income_tax": 34784, "marketing_expense": 82009, "net_income": 164017, "net_profit": 129233, "operational_expense": 290598, "product_revenue": 168090, "quarter": 3, "rd_expense": 81295, "revenue": 595562, "salaries_expense": 183835, "service_revenue": 427472 }, { "depreciation": 39661, "expenses": 449706, "income_tax": 41059, "marketing_expense": 58970, "net_income": 167742, "net_profit": 126683, "operational_expense": 263387, "product_revenue": 150231, "quarter": 4, "rd_expense": 73772, "revenue": 617448, "salaries_expense": 204033, "service_revenue": 467217 } ], "market_conditions": { "gdp_growth": [ 0.03406212047364568, 0.02421508625537631, 0.02373597481560354, 0.032244461225868014 ], "inflation_rate": [ 0.012160446587938795, 0.014588010891190077, 0.011524380645958126, 0.013973261945458367 ], "interest_rate": [ 0.03799489292590468, 0.030336681741807592, 0.034919225425595175, 0.03182575768472199 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 132673, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 5009375, "net_revenue": 4427098, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 10617 }, { "average_project_size": 147936, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 5641428, "net_revenue": 4497157, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 10785 }, { "average_project_size": 105083, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 5589286, "net_revenue": 4568326, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 10955 }, { "average_project_size": 80107, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 5796901, "net_revenue": 4640620, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 11129 } ], "balance_sheet": [ { "assets": 6638090, "current_assets": 2545651, "current_liabilities": 1837212, "equity": 3384932, "fixed_assets": 4092439, "liabilities": 3934481, "long_term_liabilities": 2097269, "quarter": 1 }, { "assets": 6788104, "current_assets": 3319451, "current_liabilities": 2048673, "equity": 3551667, "fixed_assets": 3468653, "liabilities": 3990334, "long_term_liabilities": 1941661, "quarter": 2 }, { "assets": 6941509, "current_assets": 2814188, "current_liabilities": 2367907, "equity": 3612691, "fixed_assets": 4127321, "liabilities": 4046980, "long_term_liabilities": 1679073, "quarter": 3 }, { "assets": 7098380, "current_assets": 3344466, "current_liabilities": 1867361, "equity": 3741123, "fixed_assets": 3753914, "liabilities": 4104430, "long_term_liabilities": 2237069, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30230, "financing_cash_flow": -199627, "investing_cash_flow": -454172, "net_cash_flow": 647361, "operating_cash_flow": 1025752, "quarter": 1 }, { "change_in_working_capital": -89691, "financing_cash_flow": 30284, "investing_cash_flow": -430829, "net_cash_flow": 773998, "operating_cash_flow": 947227, "quarter": 2 }, { "change_in_working_capital": 66798, "financing_cash_flow": -93712, "investing_cash_flow": -113825, "net_cash_flow": 844611, "operating_cash_flow": 981245, "quarter": 3 }, { "change_in_working_capital": 42041, "financing_cash_flow": 79222, "investing_cash_flow": -132642, "net_cash_flow": 694679, "operating_cash_flow": 939638, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6669234674431953, "current_ratio": 1.3856054717691806, "debt_to_equity_ratio": 1.1623515627492664, "profit_margin": 0.15389833249681845, "quarter": 1, "return_on_assets": 0.10263840954250394, "return_on_equity": 0.20128114833621474 }, { "asset_turnover_ratio": 0.6625056127602053, "current_ratio": 1.6202932337176308, "debt_to_equity_ratio": 1.123510171420913, "profit_margin": 0.16763857699430995, "quarter": 2, "return_on_assets": 0.11106149817386415, "return_on_equity": 0.21226567693423962 }, { "asset_turnover_ratio": 0.6581171327444796, "current_ratio": 1.1884706620656977, "debt_to_equity_ratio": 1.1202120524561885, "profit_margin": 0.15720463031753865, "quarter": 3, "return_on_assets": 0.10345906055873443, "return_on_equity": 0.1987886592016865 }, { "asset_turnover_ratio": 0.6537576179353599, "current_ratio": 1.7910120217783279, "debt_to_equity_ratio": 1.0971117496003207, "profit_margin": 0.16100714990669351, "quarter": 4, "return_on_assets": 0.10525965079356135, "return_on_equity": 0.1997189079321904 } ], "income_statement": [ { "depreciation": 344429, "expenses": 3486220, "income_tax": 259555, "marketing_expense": 382870, "net_income": 940878, "net_profit": 681323, "operational_expense": 1924100, "product_revenue": 1765244, "quarter": 1, "rd_expense": 565484, "revenue": 4427098, "salaries_expense": 1090469, "service_revenue": 2661854 }, { "depreciation": 193330, "expenses": 3541809, "income_tax": 201451, "marketing_expense": 380110, "net_income": 955348, "net_profit": 753897, "operational_expense": 2178790, "product_revenue": 1189519, "quarter": 2, "rd_expense": 486489, "revenue": 4497157, "salaries_expense": 1662281, "service_revenue": 3307638 }, { "depreciation": 263083, "expenses": 3598284, "income_tax": 251880, "marketing_expense": 677886, "net_income": 970042, "net_profit": 718162, "operational_expense": 2167132, "product_revenue": 1381680, "quarter": 3, "rd_expense": 410756, "revenue": 4568326, "salaries_expense": 1596063, "service_revenue": 3186646 }, { "depreciation": 192465, "expenses": 3655660, "income_tax": 237787, "marketing_expense": 435487, "net_income": 984960, "net_profit": 747173, "operational_expense": 1840858, "product_revenue": 997192, "quarter": 4, "rd_expense": 564137, "revenue": 4640620, "salaries_expense": 1457831, "service_revenue": 3643428 } ], "market_conditions": { "gdp_growth": [ 0.019377730858610206, 0.02547784118578452, 0.013637305860382835, 0.02930363045152022 ], "inflation_rate": [ 0.01112898529133647, 0.01954814712637615, 0.01471137306114495, 0.015930047233916646 ], "interest_rate": [ 0.031111048733468268, 0.026279074795553296, 0.032641663717073784, 0.03158208864052048 ], "year": 2008 }, "random_event": { "description": "Kennedy-Zuniga New Ad Campaign Launch in 2008", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 110169, "billable_hours_per_employee": 80, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 5132159, "net_revenue": 4570810, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 10961 }, { "average_project_size": 186954, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 5357171, "net_revenue": 4779757, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 11462 }, { "average_project_size": 74661, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 6021765, "net_revenue": 4998256, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 11986 }, { "average_project_size": 106756, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 5808590, "net_revenue": 5226743, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 12534 } ], "balance_sheet": [ { "assets": 6004332, "current_assets": 2543895, "current_liabilities": 1392731, "equity": 4628543, "fixed_assets": 3460437, "liabilities": 2645221, "long_term_liabilities": 1252490, "quarter": 1 }, { "assets": 6166570, "current_assets": 2611381, "current_liabilities": 1420062, "equity": 4801323, "fixed_assets": 3555189, "liabilities": 2671319, "long_term_liabilities": 1251257, "quarter": 2 }, { "assets": 6333192, "current_assets": 2520045, "current_liabilities": 1461883, "equity": 4974665, "fixed_assets": 3813147, "liabilities": 2697675, "long_term_liabilities": 1235792, "quarter": 3 }, { "assets": 6504316, "current_assets": 2837290, "current_liabilities": 1231504, "equity": 5268338, "fixed_assets": 3667026, "liabilities": 2724291, "long_term_liabilities": 1492787, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51308, "financing_cash_flow": -177755, "investing_cash_flow": -381104, "net_cash_flow": 1402677, "operating_cash_flow": 1488363, "quarter": 1 }, { "change_in_working_capital": 70224, "financing_cash_flow": 8836, "investing_cash_flow": -496451, "net_cash_flow": 1072432, "operating_cash_flow": 1520291, "quarter": 2 }, { "change_in_working_capital": -17318, "financing_cash_flow": -113728, "investing_cash_flow": -342847, "net_cash_flow": 1238151, "operating_cash_flow": 1517748, "quarter": 3 }, { "change_in_working_capital": 55882, "financing_cash_flow": -10386, "investing_cash_flow": -276371, "net_cash_flow": 1546891, "operating_cash_flow": 1807758, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7612520426918431, "current_ratio": 1.8265515738502267, "debt_to_equity_ratio": 0.571501874347932, "profit_margin": 0.27772582977634164, "quarter": 1, "return_on_assets": 0.21141935522552716, "return_on_equity": 0.27426168450849436 }, { "asset_turnover_ratio": 0.7751078800694714, "current_ratio": 1.8389204133340658, "debt_to_equity_ratio": 0.5563714417880239, "profit_margin": 0.27325071128092915, "quarter": 2, "return_on_assets": 0.21179877954843618, "return_on_equity": 0.272023356895589 }, { "asset_turnover_ratio": 0.7892159277659669, "current_ratio": 1.723834944383374, "debt_to_equity_ratio": 0.5422827466774145, "profit_margin": 0.26792305156038426, "quarter": 3, "return_on_assets": 0.21144913970711768, "return_on_equity": 0.26919360399142456 }, { "asset_turnover_ratio": 0.8035807300875296, "current_ratio": 2.3039226831581545, "debt_to_equity_ratio": 0.5171063435945075, "profit_margin": 0.2847496041033584, "quarter": 4, "return_on_assets": 0.22881929475751178, "return_on_equity": 0.28250142644606324 } ], "income_statement": [ { "depreciation": 218931, "expenses": 2813199, "income_tax": 488179, "marketing_expense": 413897, "net_income": 1757611, "net_profit": 1269432, "operational_expense": 1943178, "product_revenue": 1817483, "quarter": 1, "rd_expense": 382384, "revenue": 4570810, "salaries_expense": 1107254, "service_revenue": 2753327 }, { "depreciation": 214219, "expenses": 2951318, "income_tax": 522367, "marketing_expense": 363792, "net_income": 1828439, "net_profit": 1306072, "operational_expense": 2027223, "product_revenue": 1070990, "quarter": 2, "rd_expense": 444116, "revenue": 4779757, "salaries_expense": 1098296, "service_revenue": 3708767 }, { "depreciation": 178600, "expenses": 3096220, "income_tax": 562888, "marketing_expense": 441684, "net_income": 1902036, "net_profit": 1339148, "operational_expense": 1827130, "product_revenue": 1046033, "quarter": 3, "rd_expense": 354248, "revenue": 4998256, "salaries_expense": 955451, "service_revenue": 3952223 }, { "depreciation": 319445, "expenses": 3248235, "income_tax": 490195, "marketing_expense": 549506, "net_income": 1978508, "net_profit": 1488313, "operational_expense": 2247945, "product_revenue": 1387748, "quarter": 4, "rd_expense": 630313, "revenue": 5226743, "salaries_expense": 1218182, "service_revenue": 3838995 } ], "market_conditions": { "gdp_growth": [ 0.032985559484500965, 0.037557553895711734, 0.03520339907482404, 0.03305157505433098 ], "inflation_rate": [ 0.016199093064633557, 0.01939301698494205, 0.01622189708926204, 0.01628426229195981 ], "interest_rate": [ 0.02465417472334018, 0.02241848733666017, 0.02801012503607559, 0.02195884722753097 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 188371, "billable_hours_per_employee": 120, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 1850371, "net_revenue": 1577231, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 3782 }, { "average_project_size": 72209, "billable_hours_per_employee": 148, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 1868288, "net_revenue": 1616789, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3877 }, { "average_project_size": 142896, "billable_hours_per_employee": 141, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 1863565, "net_revenue": 1657340, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3974 }, { "average_project_size": 97039, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 2066568, "net_revenue": 1698907, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4074 } ], "balance_sheet": [ { "assets": 1818863, "current_assets": 569815, "current_liabilities": 478421, "equity": 1142309, "fixed_assets": 1249048, "liabilities": 979370, "long_term_liabilities": 500949, "quarter": 1 }, { "assets": 1852294, "current_assets": 764823, "current_liabilities": 422842, "equity": 1153944, "fixed_assets": 1087471, "liabilities": 1004075, "long_term_liabilities": 581233, "quarter": 2 }, { "assets": 1886340, "current_assets": 682175, "current_liabilities": 590903, "equity": 1184260, "fixed_assets": 1204165, "liabilities": 1029403, "long_term_liabilities": 438500, "quarter": 3 }, { "assets": 1921011, "current_assets": 801226, "current_liabilities": 424524, "equity": 1169125, "fixed_assets": 1119785, "liabilities": 1055370, "long_term_liabilities": 630846, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10980, "financing_cash_flow": -14903, "investing_cash_flow": -445375, "net_cash_flow": 363725, "operating_cash_flow": 394481, "quarter": 1 }, { "change_in_working_capital": -70281, "financing_cash_flow": 51335, "investing_cash_flow": -282821, "net_cash_flow": 429060, "operating_cash_flow": 414023, "quarter": 2 }, { "change_in_working_capital": -27334, "financing_cash_flow": 52307, "investing_cash_flow": -290729, "net_cash_flow": 30902, "operating_cash_flow": 429403, "quarter": 3 }, { "change_in_working_capital": -92580, "financing_cash_flow": -38894, "investing_cash_flow": -114499, "net_cash_flow": -10133, "operating_cash_flow": 389621, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8671521714389704, "current_ratio": 1.1910325842720115, "debt_to_equity_ratio": 0.8573599612714248, "profit_margin": 0.19199216855362342, "quarter": 1, "return_on_assets": 0.16648642586055135, "return_on_equity": 0.2650911443401041 }, { "asset_turnover_ratio": 0.8728576565059326, "current_ratio": 1.8087678139825278, "debt_to_equity_ratio": 0.8701245467717671, "profit_margin": 0.18909393866484742, "quarter": 2, "return_on_assets": 0.1650520921624753, "return_on_equity": 0.26493919982252173 }, { "asset_turnover_ratio": 0.8786008884930606, "current_ratio": 1.1544618998380445, "debt_to_equity_ratio": 0.8692373296404505, "profit_margin": 0.19749900442878346, "quarter": 3, "return_on_assets": 0.17352280076762408, "return_on_equity": 0.2763945417391451 }, { "asset_turnover_ratio": 0.8843817135872726, "current_ratio": 1.887351480717227, "debt_to_equity_ratio": 0.9027007377312093, "profit_margin": 0.17863485170171176, "quarter": 4, "return_on_assets": 0.15798139625436813, "return_on_equity": 0.25958216614989843 } ], "income_statement": [ { "depreciation": 91665, "expenses": 1167899, "income_tax": 106516, "marketing_expense": 231556, "net_income": 409332, "net_profit": 302816, "operational_expense": 628262, "product_revenue": 624924, "quarter": 1, "rd_expense": 179205, "revenue": 1577231, "salaries_expense": 453478, "service_revenue": 952307 }, { "depreciation": 108298, "expenses": 1199727, "income_tax": 111337, "marketing_expense": 170564, "net_income": 417062, "net_profit": 305725, "operational_expense": 805847, "product_revenue": 435544, "quarter": 2, "rd_expense": 161151, "revenue": 1616789, "salaries_expense": 591697, "service_revenue": 1181245 }, { "depreciation": 102080, "expenses": 1232422, "income_tax": 97595, "marketing_expense": 172606, "net_income": 424918, "net_profit": 327323, "operational_expense": 712686, "product_revenue": 359607, "quarter": 3, "rd_expense": 243920, "revenue": 1657340, "salaries_expense": 571153, "service_revenue": 1297733 }, { "depreciation": 86137, "expenses": 1266008, "income_tax": 129415, "marketing_expense": 164969, "net_income": 432899, "net_profit": 303484, "operational_expense": 860337, "product_revenue": 512040, "quarter": 4, "rd_expense": 241861, "revenue": 1698907, "salaries_expense": 549896, "service_revenue": 1186867 } ], "market_conditions": { "gdp_growth": [ 0.011312503040094032, 0.011727938731716977, 0.014608844226489167, 0.018035226621493802 ], "inflation_rate": [ 0.02099669988371525, 0.018019712536264134, 0.01710265230107033, 0.02290966105374861 ], "interest_rate": [ 0.03719196797419482, 0.032939923695149205, 0.03440036599335353, 0.03370396650203111 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 94238, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 812119, "net_revenue": 675859, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1621 }, { "average_project_size": 93729, "billable_hours_per_employee": 118, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 814141, "net_revenue": 696884, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 1671 }, { "average_project_size": 126278, "billable_hours_per_employee": 95, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 815123, "net_revenue": 718563, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1723 }, { "average_project_size": 116989, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 847460, "net_revenue": 740917, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 1777 } ], "balance_sheet": [ { "assets": 677391, "current_assets": 324308, "current_liabilities": 179112, "equity": 483507, "fixed_assets": 353083, "liabilities": 299123, "long_term_liabilities": 120011, "quarter": 1 }, { "assets": 691853, "current_assets": 331428, "current_liabilities": 171309, "equity": 498181, "fixed_assets": 360425, "liabilities": 305682, "long_term_liabilities": 134373, "quarter": 2 }, { "assets": 706624, "current_assets": 241005, "current_liabilities": 158786, "equity": 512005, "fixed_assets": 465619, "liabilities": 312385, "long_term_liabilities": 153599, "quarter": 3 }, { "assets": 721711, "current_assets": 231189, "current_liabilities": 149383, "equity": 525350, "fixed_assets": 490522, "liabilities": 319235, "long_term_liabilities": 169852, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32071, "financing_cash_flow": 113789, "investing_cash_flow": -200554, "net_cash_flow": -327676, "operating_cash_flow": 136199, "quarter": 1 }, { "change_in_working_capital": -12085, "financing_cash_flow": 92199, "investing_cash_flow": -300546, "net_cash_flow": -147052, "operating_cash_flow": 157128, "quarter": 2 }, { "change_in_working_capital": 69728, "financing_cash_flow": -105037, "investing_cash_flow": -268293, "net_cash_flow": -335523, "operating_cash_flow": 152052, "quarter": 3 }, { "change_in_working_capital": -54114, "financing_cash_flow": 70691, "investing_cash_flow": -126876, "net_cash_flow": 98481, "operating_cash_flow": 152010, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9977383815255886, "current_ratio": 1.810643619634642, "debt_to_equity_ratio": 0.6186528840327027, "profit_margin": 0.1557114723633184, "quarter": 1, "return_on_assets": 0.15535931242074372, "return_on_equity": 0.21765765542174156 }, { "asset_turnover_ratio": 1.007271775940843, "current_ratio": 1.9346794389086388, "debt_to_equity_ratio": 0.6135962632055417, "profit_margin": 0.16072976277257048, "quarter": 2, "return_on_assets": 0.16189855359447744, "return_on_equity": 0.22483796050030008 }, { "asset_turnover_ratio": 1.016895831446427, "current_ratio": 1.5177975388258411, "debt_to_equity_ratio": 0.6101209949121591, "profit_margin": 0.16389098798574378, "quarter": 3, "return_on_assets": 0.1666600624943393, "return_on_equity": 0.2300094725637445 }, { "asset_turnover_ratio": 1.0266117601089633, "current_ratio": 1.5476259012069646, "debt_to_equity_ratio": 0.6076615589606928, "profit_margin": 0.1658404382677142, "quarter": 4, "return_on_assets": 0.17025374422725995, "return_on_equity": 0.2338897877605406 } ], "income_statement": [ { "depreciation": 30960, "expenses": 527695, "income_tax": 42925, "marketing_expense": 87558, "net_income": 148164, "net_profit": 105239, "operational_expense": 363052, "product_revenue": 235301, "quarter": 1, "rd_expense": 54829, "revenue": 675859, "salaries_expense": 238631, "service_revenue": 440558 }, { "depreciation": 45118, "expenses": 542792, "income_tax": 42082, "marketing_expense": 62493, "net_income": 154092, "net_profit": 112010, "operational_expense": 274667, "product_revenue": 250912, "quarter": 2, "rd_expense": 73799, "revenue": 696884, "salaries_expense": 260025, "service_revenue": 445972 }, { "depreciation": 34286, "expenses": 558322, "income_tax": 42475, "marketing_expense": 67200, "net_income": 160241, "net_profit": 117766, "operational_expense": 373752, "product_revenue": 279034, "quarter": 3, "rd_expense": 67684, "revenue": 718563, "salaries_expense": 254227, "service_revenue": 439529 }, { "depreciation": 29136, "expenses": 574296, "income_tax": 43747, "marketing_expense": 96035, "net_income": 166621, "net_profit": 122874, "operational_expense": 343625, "product_revenue": 236413, "quarter": 4, "rd_expense": 89262, "revenue": 740917, "salaries_expense": 185754, "service_revenue": 504504 } ], "market_conditions": { "gdp_growth": [ 0.015076023315727126, 0.016383653454054712, 0.015188702986672166, 0.014623192286946564 ], "inflation_rate": [ 0.012210647869733438, 0.015857798416848916, 0.017922684314760413, 0.019205645115060576 ], "interest_rate": [ 0.030708982739436223, 0.034395917935676396, 0.02900223124333419, 0.03329679687006834 ], "year": 2011 }, "random_event": { "description": "Kennedy-Zuniga Expansion to New Market in 2011", "impact": 0.08, "type": "Expansion to New Market" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 91588, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 3276991, "net_revenue": 2849190, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 6833 }, { "average_project_size": 197513, "billable_hours_per_employee": 90, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 3794396, "net_revenue": 2938153, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7046 }, { "average_project_size": 188967, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 3755064, "net_revenue": 3029895, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 7266 }, { "average_project_size": 137736, "billable_hours_per_employee": 132, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 3553353, "net_revenue": 3124501, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 7493 } ], "balance_sheet": [ { "assets": 3609731, "current_assets": 1313606, "current_liabilities": 870158, "equity": 2288121, "fixed_assets": 2296125, "liabilities": 1829308, "long_term_liabilities": 959150, "quarter": 1 }, { "assets": 3689724, "current_assets": 1626822, "current_liabilities": 830550, "equity": 2284644, "fixed_assets": 2062902, "liabilities": 1876029, "long_term_liabilities": 1045479, "quarter": 2 }, { "assets": 3771490, "current_assets": 1378014, "current_liabilities": 1116383, "equity": 2350183, "fixed_assets": 2393476, "liabilities": 1923942, "long_term_liabilities": 807559, "quarter": 3 }, { "assets": 3855068, "current_assets": 1671142, "current_liabilities": 844936, "equity": 2345374, "fixed_assets": 2183926, "liabilities": 1973080, "long_term_liabilities": 1128144, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96731, "financing_cash_flow": 149317, "investing_cash_flow": -156520, "net_cash_flow": 809682, "operating_cash_flow": 694597, "quarter": 1 }, { "change_in_working_capital": -55297, "financing_cash_flow": -144977, "investing_cash_flow": -339136, "net_cash_flow": 466015, "operating_cash_flow": 685467, "quarter": 2 }, { "change_in_working_capital": 80259, "financing_cash_flow": -98591, "investing_cash_flow": -357461, "net_cash_flow": 16123, "operating_cash_flow": 671215, "quarter": 3 }, { "change_in_working_capital": 69952, "financing_cash_flow": 142057, "investing_cash_flow": -137503, "net_cash_flow": 50016, "operating_cash_flow": 647826, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7893081229598549, "current_ratio": 1.509617793550137, "debt_to_equity_ratio": 0.7994804470567771, "profit_margin": 0.17819029267967387, "quarter": 1, "return_on_assets": 0.14064704544466056, "return_on_equity": 0.2218842447580351 }, { "asset_turnover_ratio": 0.7963069866472398, "current_ratio": 1.95872855336825, "debt_to_equity_ratio": 0.8211471896715637, "profit_margin": 0.1602874322746297, "quarter": 2, "return_on_assets": 0.1276380021920339, "return_on_equity": 0.20613671101493275 }, { "asset_turnover_ratio": 0.8033681648367091, "current_ratio": 1.2343559513177824, "debt_to_equity_ratio": 0.8186349743828459, "profit_margin": 0.1658918873426307, "quarter": 3, "return_on_assets": 0.1332722610957473, "return_on_equity": 0.21387057943998403 }, { "asset_turnover_ratio": 0.8104917993664443, "current_ratio": 1.9778326405786948, "debt_to_equity_ratio": 0.8412645488523366, "profit_margin": 0.1483072016939665, "quarter": 4, "return_on_assets": 0.12020177075994509, "return_on_equity": 0.1975744593399603 } ], "income_statement": [ { "depreciation": 186899, "expenses": 2210915, "income_tax": 130577, "marketing_expense": 266579, "net_income": 638275, "net_profit": 507698, "operational_expense": 1391972, "product_revenue": 904185, "quarter": 1, "rd_expense": 252940, "revenue": 2849190, "salaries_expense": 683247, "service_revenue": 1945005 }, { "depreciation": 214518, "expenses": 2297405, "income_tax": 169799, "marketing_expense": 257179, "net_income": 640748, "net_profit": 470949, "operational_expense": 1455443, "product_revenue": 700562, "quarter": 2, "rd_expense": 454590, "revenue": 2938153, "salaries_expense": 847185, "service_revenue": 2237591 }, { "depreciation": 168580, "expenses": 2387278, "income_tax": 139982, "marketing_expense": 392328, "net_income": 642617, "net_profit": 502635, "operational_expense": 1293838, "product_revenue": 671499, "quarter": 3, "rd_expense": 254343, "revenue": 3029895, "salaries_expense": 1087790, "service_revenue": 2358396 }, { "depreciation": 184440, "expenses": 2480668, "income_tax": 180447, "marketing_expense": 314585, "net_income": 643833, "net_profit": 463386, "operational_expense": 1732445, "product_revenue": 952891, "quarter": 4, "rd_expense": 249779, "revenue": 3124501, "salaries_expense": 1180394, "service_revenue": 2171610 } ], "market_conditions": { "gdp_growth": [ 0.028504663596336466, 0.037880944628356, 0.02517910547198523, 0.018971234251503447 ], "inflation_rate": [ 0.01849010488648367, 0.015580633594374284, 0.020348327009510343, 0.019090580384163426 ], "interest_rate": [ 0.019371660768591873, 0.024939957494659278, 0.019728534094916934, 0.015995829604692778 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 162740, "billable_hours_per_employee": 100, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 5543610, "net_revenue": 4493599, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 10776 }, { "average_project_size": 193958, "billable_hours_per_employee": 137, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 5496354, "net_revenue": 4628468, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 11099 }, { "average_project_size": 55804, "billable_hours_per_employee": 133, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 5430284, "net_revenue": 4767386, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 11433 }, { "average_project_size": 73815, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 5777063, "net_revenue": 4910474, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 11776 } ], "balance_sheet": [ { "assets": 6736733, "current_assets": 3275575, "current_liabilities": 1478585, "equity": 4582834, "fixed_assets": 3461158, "liabilities": 3100207, "long_term_liabilities": 1621622, "quarter": 1 }, { "assets": 6871410, "current_assets": 2932599, "current_liabilities": 1667116, "equity": 4725956, "fixed_assets": 3938811, "liabilities": 3169432, "long_term_liabilities": 1502316, "quarter": 2 }, { "assets": 7008780, "current_assets": 2816816, "current_liabilities": 1506567, "equity": 4750867, "fixed_assets": 4191964, "liabilities": 3240203, "long_term_liabilities": 1733636, "quarter": 3 }, { "assets": 7148897, "current_assets": 2433260, "current_liabilities": 1972108, "equity": 4889450, "fixed_assets": 4715637, "liabilities": 3312553, "long_term_liabilities": 1340445, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47650, "financing_cash_flow": 95096, "investing_cash_flow": -375099, "net_cash_flow": 925648, "operating_cash_flow": 1108678, "quarter": 1 }, { "change_in_working_capital": 5098, "financing_cash_flow": 131796, "investing_cash_flow": -226875, "net_cash_flow": 1295762, "operating_cash_flow": 1327968, "quarter": 2 }, { "change_in_working_capital": -23594, "financing_cash_flow": 58023, "investing_cash_flow": -417498, "net_cash_flow": 1134837, "operating_cash_flow": 1279907, "quarter": 3 }, { "change_in_working_capital": -84207, "financing_cash_flow": 170484, "investing_cash_flow": -394693, "net_cash_flow": 1111851, "operating_cash_flow": 1339219, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6670294043121495, "current_ratio": 2.215344400220481, "debt_to_equity_ratio": 0.6764824996934211, "profit_margin": 0.21059021955452634, "quarter": 1, "return_on_assets": 0.1404698687034205, "return_on_equity": 0.20648969611380208 }, { "asset_turnover_ratio": 0.6735834421174112, "current_ratio": 1.7590851506433864, "debt_to_equity_ratio": 0.6706435692587912, "profit_margin": 0.22123475845571364, "quarter": 2, "return_on_assets": 0.1490200701166136, "return_on_equity": 0.21667108199907067 }, { "asset_turnover_ratio": 0.6802019752367744, "current_ratio": 1.8696918225342782, "debt_to_equity_ratio": 0.682023512760934, "profit_margin": 0.20604373130264678, "quarter": 3, "return_on_assets": 0.14015135301721554, "return_on_equity": 0.20676015556739433 }, { "asset_turnover_ratio": 0.6868855433222776, "current_ratio": 1.2338370920862347, "debt_to_equity_ratio": 0.6774899017271881, "profit_margin": 0.2144611701436562, "quarter": 4, "return_on_assets": 0.1473102773756567, "return_on_equity": 0.2153833253228891 } ], "income_statement": [ { "depreciation": 162370, "expenses": 3224684, "income_tax": 322607, "marketing_expense": 470842, "net_income": 1268915, "net_profit": 946308, "operational_expense": 1621173, "product_revenue": 1723919, "quarter": 1, "rd_expense": 403464, "revenue": 4493599, "salaries_expense": 1160692, "service_revenue": 2769680 }, { "depreciation": 303990, "expenses": 3314793, "income_tax": 289697, "marketing_expense": 531110, "net_income": 1313675, "net_profit": 1023978, "operational_expense": 2033176, "product_revenue": 1811161, "quarter": 2, "rd_expense": 591758, "revenue": 4628468, "salaries_expense": 1108705, "service_revenue": 2817307 }, { "depreciation": 297617, "expenses": 3407420, "income_tax": 377676, "marketing_expense": 367272, "net_income": 1359966, "net_profit": 982290, "operational_expense": 1810452, "product_revenue": 1776977, "quarter": 3, "rd_expense": 439989, "revenue": 4767386, "salaries_expense": 1324696, "service_revenue": 2990409 }, { "depreciation": 286113, "expenses": 3502636, "income_tax": 354732, "marketing_expense": 361693, "net_income": 1407838, "net_profit": 1053106, "operational_expense": 1898259, "product_revenue": 1011359, "quarter": 4, "rd_expense": 492425, "revenue": 4910474, "salaries_expense": 1578548, "service_revenue": 3899115 } ], "market_conditions": { "gdp_growth": [ 0.024719545849975873, 0.022427420013919862, 0.027111407401781924, 0.024231103452267252 ], "inflation_rate": [ 0.01543409225332496, 0.018038510637959724, 0.023050922937233875, 0.01594474529951218 ], "interest_rate": [ 0.031868356212762836, 0.035770371932259834, 0.03661205166447455, 0.03051774784032908 ], "year": 2013 }, "random_event": { "description": "Kennedy-Zuniga Data Privacy Regulation Impact in 2013", "impact": -0.08, "type": "Data Privacy Regulation Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 116322, "billable_hours_per_employee": 156, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 3502145, "net_revenue": 2990304, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 7171 }, { "average_project_size": 181876, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 3793852, "net_revenue": 3120439, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7483 }, { "average_project_size": 163412, "billable_hours_per_employee": 128, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 3653435, "net_revenue": 3256238, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 7809 }, { "average_project_size": 154982, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 4085740, "net_revenue": 3397946, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 8149 } ], "balance_sheet": [ { "assets": 3158639, "current_assets": 1209815, "current_liabilities": 773600, "equity": 1995565, "fixed_assets": 1948824, "liabilities": 1689918, "long_term_liabilities": 916318, "quarter": 1 }, { "assets": 3229044, "current_assets": 1219149, "current_liabilities": 971442, "equity": 2046784, "fixed_assets": 2009895, "liabilities": 1725276, "long_term_liabilities": 753834, "quarter": 2 }, { "assets": 3301019, "current_assets": 1576468, "current_liabilities": 732328, "equity": 2127323, "fixed_assets": 1724551, "liabilities": 1761375, "long_term_liabilities": 1029047, "quarter": 3 }, { "assets": 3374597, "current_assets": 1382602, "current_liabilities": 1062334, "equity": 2199692, "fixed_assets": 1991995, "liabilities": 1798229, "long_term_liabilities": 735895, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33077, "financing_cash_flow": -197573, "investing_cash_flow": -305826, "net_cash_flow": 442643, "operating_cash_flow": 705584, "quarter": 1 }, { "change_in_working_capital": 39695, "financing_cash_flow": -173725, "investing_cash_flow": -225468, "net_cash_flow": 319456, "operating_cash_flow": 724911, "quarter": 2 }, { "change_in_working_capital": -71656, "financing_cash_flow": 60445, "investing_cash_flow": -274267, "net_cash_flow": 724585, "operating_cash_flow": 714248, "quarter": 3 }, { "change_in_working_capital": 49289, "financing_cash_flow": -86923, "investing_cash_flow": -479445, "net_cash_flow": 462166, "operating_cash_flow": 804482, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9467064770617978, "current_ratio": 1.5638766804550155, "debt_to_equity_ratio": 0.846836860738688, "profit_margin": 0.17618409365736729, "quarter": 1, "return_on_assets": 0.166794622620692, "return_on_equity": 0.2640074364904175 }, { "asset_turnover_ratio": 0.9663662062207886, "current_ratio": 1.2549889751524024, "debt_to_equity_ratio": 0.8429204058659829, "profit_margin": 0.17401910436320017, "quarter": 2, "return_on_assets": 0.16816618169340522, "return_on_equity": 0.2653020543447672 }, { "asset_turnover_ratio": 0.9864341889580157, "current_ratio": 2.152680219792224, "debt_to_equity_ratio": 0.8279772277176527, "profit_margin": 0.18047790118535562, "quarter": 3, "return_on_assets": 0.17802957208062117, "return_on_equity": 0.27625283043524657 }, { "asset_turnover_ratio": 1.0069190484078543, "current_ratio": 1.3014758070437358, "debt_to_equity_ratio": 0.8174912669591925, "profit_margin": 0.1834414084273264, "quarter": 4, "return_on_assets": 0.18471064841224005, "return_on_equity": 0.2833687625358459 } ], "income_statement": [ { "depreciation": 178740, "expenses": 2286669, "income_tax": 176791, "marketing_expense": 394665, "net_income": 703635, "net_profit": 526844, "operational_expense": 1239296, "product_revenue": 819859, "quarter": 1, "rd_expense": 429849, "revenue": 2990304, "salaries_expense": 1124435, "service_revenue": 2170445 }, { "depreciation": 181895, "expenses": 2369958, "income_tax": 207465, "marketing_expense": 242067, "net_income": 750481, "net_profit": 543016, "operational_expense": 1568742, "product_revenue": 702104, "quarter": 2, "rd_expense": 385302, "revenue": 3120439, "salaries_expense": 1021569, "service_revenue": 2418335 }, { "depreciation": 126569, "expenses": 2456282, "income_tax": 212277, "marketing_expense": 433304, "net_income": 799956, "net_profit": 587679, "operational_expense": 1718056, "product_revenue": 1279923, "quarter": 3, "rd_expense": 398636, "revenue": 3256238, "salaries_expense": 1007412, "service_revenue": 1976315 }, { "depreciation": 181158, "expenses": 2545750, "income_tax": 228872, "marketing_expense": 367862, "net_income": 852196, "net_profit": 623324, "operational_expense": 1738887, "product_revenue": 1034138, "quarter": 4, "rd_expense": 284952, "revenue": 3397946, "salaries_expense": 1122766, "service_revenue": 2363808 } ], "market_conditions": { "gdp_growth": [ 0.007377412033438785, 0.023803794939235373, 0.02346086366916774, 0.020819952321235798 ], "inflation_rate": [ 0.015630162745653157, 0.017440912639934015, 0.012619317286547426, 0.010582165890204845 ], "interest_rate": [ 0.0277761441547162, 0.02978883155351902, 0.03067155017489061, 0.024648163683909652 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 144178, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 2967053, "net_revenue": 2681856, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6431 }, { "average_project_size": 73917, "billable_hours_per_employee": 105, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 3490764, "net_revenue": 2726390, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6538 }, { "average_project_size": 145542, "billable_hours_per_employee": 126, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 3582704, "net_revenue": 2771664, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 6647 }, { "average_project_size": 133362, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 3350032, "net_revenue": 2817690, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6757 } ], "balance_sheet": [ { "assets": 2935876, "current_assets": 1263815, "current_liabilities": 746995, "equity": 1846798, "fixed_assets": 1672061, "liabilities": 1577597, "long_term_liabilities": 830602, "quarter": 1 }, { "assets": 3022344, "current_assets": 1119092, "current_liabilities": 823577, "equity": 1899413, "fixed_assets": 1903252, "liabilities": 1594797, "long_term_liabilities": 771220, "quarter": 2 }, { "assets": 3111360, "current_assets": 1513345, "current_liabilities": 746240, "equity": 1970705, "fixed_assets": 1598015, "liabilities": 1612184, "long_term_liabilities": 865944, "quarter": 3 }, { "assets": 3202997, "current_assets": 1004998, "current_liabilities": 680430, "equity": 2061739, "fixed_assets": 2197999, "liabilities": 1629761, "long_term_liabilities": 949331, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52856, "financing_cash_flow": 59411, "investing_cash_flow": -436493, "net_cash_flow": 463839, "operating_cash_flow": 636775, "quarter": 1 }, { "change_in_working_capital": -22579, "financing_cash_flow": -121564, "investing_cash_flow": -329572, "net_cash_flow": 506432, "operating_cash_flow": 609813, "quarter": 2 }, { "change_in_working_capital": -27758, "financing_cash_flow": -140967, "investing_cash_flow": -152718, "net_cash_flow": 318136, "operating_cash_flow": 679145, "quarter": 3 }, { "change_in_working_capital": 51541, "financing_cash_flow": 143780, "investing_cash_flow": -324055, "net_cash_flow": 224136, "operating_cash_flow": 703081, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9134772722008695, "current_ratio": 1.6918654073989785, "debt_to_equity_ratio": 0.8542336519749317, "profit_margin": 0.1821570583953799, "quarter": 1, "return_on_assets": 0.16639633281514615, "return_on_equity": 0.2645221621422592 }, { "asset_turnover_ratio": 0.9020779897986464, "current_ratio": 1.3588189082502304, "debt_to_equity_ratio": 0.8396262424233171, "profit_margin": 0.17307355147282671, "quarter": 2, "return_on_assets": 0.15612584139992006, "return_on_equity": 0.24842727726934585 }, { "asset_turnover_ratio": 0.8908207343412528, "current_ratio": 2.027960173670669, "debt_to_equity_ratio": 0.8180747498991477, "profit_margin": 0.17012487805159643, "quarter": 3, "return_on_assets": 0.1515507687956392, "return_on_equity": 0.239269195541697 }, { "asset_turnover_ratio": 0.879704227009891, "current_ratio": 1.4770042473141984, "debt_to_equity_ratio": 0.790478814243704, "profit_margin": 0.17337003006008467, "quarter": 4, "return_on_assets": 0.15251434828068836, "return_on_equity": 0.23693736210063446 } ], "income_statement": [ { "depreciation": 148256, "expenses": 2050802, "income_tax": 142535, "marketing_expense": 219863, "net_income": 631054, "net_profit": 488519, "operational_expense": 1136552, "product_revenue": 701463, "quarter": 1, "rd_expense": 389433, "revenue": 2681856, "salaries_expense": 864788, "service_revenue": 1980393 }, { "depreciation": 137947, "expenses": 2098820, "income_tax": 155704, "marketing_expense": 245383, "net_income": 627570, "net_profit": 471866, "operational_expense": 1439934, "product_revenue": 1003778, "quarter": 2, "rd_expense": 281028, "revenue": 2726390, "salaries_expense": 638325, "service_revenue": 1722612 }, { "depreciation": 207616, "expenses": 2147962, "income_tax": 152173, "marketing_expense": 349513, "net_income": 623702, "net_profit": 471529, "operational_expense": 1275172, "product_revenue": 898181, "quarter": 3, "rd_expense": 359606, "revenue": 2771664, "salaries_expense": 723308, "service_revenue": 1873483 }, { "depreciation": 214578, "expenses": 2198256, "income_tax": 130931, "marketing_expense": 222859, "net_income": 619434, "net_profit": 488503, "operational_expense": 1335404, "product_revenue": 936446, "quarter": 4, "rd_expense": 340056, "revenue": 2817690, "salaries_expense": 775773, "service_revenue": 1881244 } ], "market_conditions": { "gdp_growth": [ 0.017754515983989694, 0.02112193107761276, 0.011826151685126662, 0.021263754960179418 ], "inflation_rate": [ 0.015890243056258843, 0.011426365362377941, 0.012052678460641529, 0.018620718526891955 ], "interest_rate": [ 0.0293022283708567, 0.02548030346374659, 0.026702029104406798, 0.030817255740693418 ], "year": 2015 }, "random_event": { "description": "Kennedy-Zuniga New Ad Campaign Launch in 2015", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 2015 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "New Nicolechester", "name": "Diaz, Hudson and Best", "num_employees": 119, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.diaz,hudsonandbest.com" }

[ { "advertising_kpis": [ { "average_project_size": 135425, "billable_hours_per_employee": 99, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 3518274, "net_revenue": 2771357, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 23289 }, { "average_project_size": 109887, "billable_hours_per_employee": 134, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 3407439, "net_revenue": 2797626, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 23509 }, { "average_project_size": 50932, "billable_hours_per_employee": 82, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 3389200, "net_revenue": 2824144, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 23732 }, { "average_project_size": 196993, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 3563432, "net_revenue": 2850914, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 23957 } ], "balance_sheet": [ { "assets": 2989044, "current_assets": 1240964, "current_liabilities": 674764, "equity": 2031405, "fixed_assets": 1748080, "liabilities": 1502284, "long_term_liabilities": 827520, "quarter": 1 }, { "assets": 3040969, "current_assets": 1204419, "current_liabilities": 821382, "equity": 2070082, "fixed_assets": 1836550, "liabilities": 1534266, "long_term_liabilities": 712884, "quarter": 2 }, { "assets": 3093797, "current_assets": 972367, "current_liabilities": 908310, "equity": 2070959, "fixed_assets": 2121430, "liabilities": 1566929, "long_term_liabilities": 658619, "quarter": 3 }, { "assets": 3147543, "current_assets": 1245460, "current_liabilities": 772450, "equity": 2082289, "fixed_assets": 1902083, "liabilities": 1600288, "long_term_liabilities": 827838, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3027, "financing_cash_flow": -42460, "investing_cash_flow": -333890, "net_cash_flow": 429630, "operating_cash_flow": 716261, "quarter": 1 }, { "change_in_working_capital": -8121, "financing_cash_flow": -130052, "investing_cash_flow": -161899, "net_cash_flow": 231777, "operating_cash_flow": 750177, "quarter": 2 }, { "change_in_working_capital": -67558, "financing_cash_flow": 163852, "investing_cash_flow": -464735, "net_cash_flow": 539064, "operating_cash_flow": 664275, "quarter": 3 }, { "change_in_working_capital": 56416, "financing_cash_flow": 80961, "investing_cash_flow": -164236, "net_cash_flow": 338884, "operating_cash_flow": 728465, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9271716977066915, "current_ratio": 1.8391081919011685, "debt_to_equity_ratio": 0.7395295374383739, "profit_margin": 0.19652646699793638, "quarter": 1, "return_on_assets": 0.18221377805077477, "return_on_equity": 0.26811246403351374 }, { "asset_turnover_ratio": 0.9199784673898352, "current_ratio": 1.4663323520603082, "debt_to_equity_ratio": 0.7411619443094525, "profit_margin": 0.2013775250873419, "quarter": 2, "return_on_assets": 0.18526298689661092, "return_on_equity": 0.2721529871763534 }, { "asset_turnover_ratio": 0.9128407584595887, "current_ratio": 1.070523279497088, "debt_to_equity_ratio": 0.7566200006856727, "profit_margin": 0.19265696083485828, "quarter": 3, "return_on_assets": 0.1758651262510113, "return_on_equity": 0.2627241775428678 }, { "asset_turnover_ratio": 0.9057585551650923, "current_ratio": 1.612350313936177, "debt_to_equity_ratio": 0.7685234854527878, "profit_margin": 0.18767104163787474, "quarter": 4, "return_on_assets": 0.16998465152024927, "return_on_equity": 0.2569451214504807 } ], "income_statement": [ { "depreciation": 171616, "expenses": 2024099, "income_tax": 202613, "marketing_expense": 204531, "net_income": 747258, "net_profit": 544645, "operational_expense": 1306717, "product_revenue": 674954, "quarter": 1, "rd_expense": 232406, "revenue": 2771357, "salaries_expense": 679219, "service_revenue": 2096403 }, { "depreciation": 186798, "expenses": 2046549, "income_tax": 187698, "marketing_expense": 337361, "net_income": 751077, "net_profit": 563379, "operational_expense": 1281393, "product_revenue": 749644, "quarter": 2, "rd_expense": 320205, "revenue": 2797626, "salaries_expense": 970168, "service_revenue": 2047982 }, { "depreciation": 120184, "expenses": 2069249, "income_tax": 210804, "marketing_expense": 287700, "net_income": 754895, "net_profit": 544091, "operational_expense": 1389102, "product_revenue": 639408, "quarter": 3, "rd_expense": 325989, "revenue": 2824144, "salaries_expense": 653807, "service_revenue": 2184736 }, { "depreciation": 193431, "expenses": 2092201, "income_tax": 223679, "marketing_expense": 255440, "net_income": 758713, "net_profit": 535034, "operational_expense": 1446482, "product_revenue": 984438, "quarter": 4, "rd_expense": 397596, "revenue": 2850914, "salaries_expense": 677677, "service_revenue": 1866476 } ], "market_conditions": { "gdp_growth": [ 0.0070583170368569625, 0.013024456691668365, 0.013428313050110868, 0.004888187430526816 ], "inflation_rate": [ 0.019102311309697844, 0.018378397044335526, 0.014462109651451938, 0.020015176886577276 ], "interest_rate": [ 0.022933013952960886, 0.03096893499017146, 0.027655273420582122, 0.0278472330355237 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 175836, "billable_hours_per_employee": 88, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 6437714, "net_revenue": 4994258, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 41969 }, { "average_project_size": 172572, "billable_hours_per_employee": 123, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 5602338, "net_revenue": 4921586, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 41358 }, { "average_project_size": 192288, "billable_hours_per_employee": 155, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 5666395, "net_revenue": 4849972, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 40756 }, { "average_project_size": 107054, "billable_hours_per_employee": 160, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 5628370, "net_revenue": 4779400, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 40163 } ], "balance_sheet": [ { "assets": 6271306, "current_assets": 2856947, "current_liabilities": 1612765, "equity": 4125287, "fixed_assets": 3414359, "liabilities": 3334437, "long_term_liabilities": 1721672, "quarter": 1 }, { "assets": 6426795, "current_assets": 2993566, "current_liabilities": 1917224, "equity": 4226228, "fixed_assets": 3433229, "liabilities": 3402332, "long_term_liabilities": 1485108, "quarter": 2 }, { "assets": 6586140, "current_assets": 2829741, "current_liabilities": 2002465, "equity": 4356910, "fixed_assets": 3756399, "liabilities": 3471610, "long_term_liabilities": 1469145, "quarter": 3 }, { "assets": 6749435, "current_assets": 3307839, "current_liabilities": 1971691, "equity": 4352804, "fixed_assets": 3441596, "liabilities": 3542298, "long_term_liabilities": 1570607, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51767, "financing_cash_flow": 17299, "investing_cash_flow": -234008, "net_cash_flow": 1172343, "operating_cash_flow": 1370183, "quarter": 1 }, { "change_in_working_capital": 52395, "financing_cash_flow": 77790, "investing_cash_flow": -311790, "net_cash_flow": 1289363, "operating_cash_flow": 1401074, "quarter": 2 }, { "change_in_working_capital": 89120, "financing_cash_flow": 33282, "investing_cash_flow": -255862, "net_cash_flow": 998203, "operating_cash_flow": 1478090, "quarter": 3 }, { "change_in_working_capital": 27551, "financing_cash_flow": -19470, "investing_cash_flow": -275173, "net_cash_flow": 1292124, "operating_cash_flow": 1398476, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7963664984614051, "current_ratio": 1.7714589540323606, "debt_to_equity_ratio": 0.8082921260993478, "profit_margin": 0.23795686966912802, "quarter": 1, "return_on_assets": 0.1895008790832404, "return_on_equity": 0.28808128985934794 }, { "asset_turnover_ratio": 0.7657916582059954, "current_ratio": 1.5614064918861854, "debt_to_equity_ratio": 0.8050516914846998, "profit_margin": 0.24418246475831165, "quarter": 2, "return_on_assets": 0.1869928945920945, "return_on_equity": 0.28435877098916573 }, { "asset_turnover_ratio": 0.7363906628161564, "current_ratio": 1.4131288187309141, "debt_to_equity_ratio": 0.7968055341974014, "profit_margin": 0.2561623036174229, "quarter": 3, "return_on_assets": 0.18863552854934756, "return_on_equity": 0.28515163269381283 }, { "asset_turnover_ratio": 0.708118531402999, "current_ratio": 1.6776660237329277, "debt_to_equity_ratio": 0.8137968077588608, "profit_margin": 0.2397093777461606, "quarter": 4, "return_on_assets": 0.16974265253313797, "return_on_equity": 0.26320206469209273 } ], "income_statement": [ { "depreciation": 181765, "expenses": 3395623, "income_tax": 410217, "marketing_expense": 557255, "net_income": 1598635, "net_profit": 1188418, "operational_expense": 1982788, "product_revenue": 1766602, "quarter": 1, "rd_expense": 630900, "revenue": 4994258, "salaries_expense": 1350960, "service_revenue": 3227656 }, { "depreciation": 199309, "expenses": 3324026, "income_tax": 395795, "marketing_expense": 501978, "net_income": 1597560, "net_profit": 1201765, "operational_expense": 1741015, "product_revenue": 1158145, "quarter": 2, "rd_expense": 406172, "revenue": 4921586, "salaries_expense": 1373408, "service_revenue": 3763441 }, { "depreciation": 235710, "expenses": 3253939, "income_tax": 353653, "marketing_expense": 454317, "net_income": 1596033, "net_profit": 1242380, "operational_expense": 1676273, "product_revenue": 1916539, "quarter": 3, "rd_expense": 541435, "revenue": 4849972, "salaries_expense": 1420325, "service_revenue": 2933433 }, { "depreciation": 252809, "expenses": 3185329, "income_tax": 448404, "marketing_expense": 492895, "net_income": 1594071, "net_profit": 1145667, "operational_expense": 1879958, "product_revenue": 1452529, "quarter": 4, "rd_expense": 452733, "revenue": 4779400, "salaries_expense": 1300051, "service_revenue": 3326871 } ], "market_conditions": { "gdp_growth": [ 0.014933051250229432, 0.017216771985742174, 0.016780896640450217, 0.011835916993684211 ], "inflation_rate": [ 0.019567137221223437, 0.022320512123406196, 0.015769888450190787, 0.022658880833544025 ], "interest_rate": [ 0.0339838285346406, 0.03154395409339899, 0.033234247947462686, 0.031344530354552744 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 177802, "billable_hours_per_employee": 130, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 1266681, "net_revenue": 1082262, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9095 }, { "average_project_size": 121080, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 1304805, "net_revenue": 1099801, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 9242 }, { "average_project_size": 147522, "billable_hours_per_employee": 143, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 1420238, "net_revenue": 1117625, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9392 }, { "average_project_size": 184947, "billable_hours_per_employee": 107, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 1407875, "net_revenue": 1135737, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 9544 } ], "balance_sheet": [ { "assets": 1384840, "current_assets": 439834, "current_liabilities": 262560, "equity": 941541, "fixed_assets": 945006, "liabilities": 619130, "long_term_liabilities": 356570, "quarter": 1 }, { "assets": 1402926, "current_assets": 632910, "current_liabilities": 266453, "equity": 979564, "fixed_assets": 770016, "liabilities": 626518, "long_term_liabilities": 360065, "quarter": 2 }, { "assets": 1421248, "current_assets": 557031, "current_liabilities": 359928, "equity": 975510, "fixed_assets": 864217, "liabilities": 633994, "long_term_liabilities": 274066, "quarter": 3 }, { "assets": 1439809, "current_assets": 636764, "current_liabilities": 279362, "equity": 1009842, "fixed_assets": 803045, "liabilities": 641560, "long_term_liabilities": 362198, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59199, "financing_cash_flow": 119995, "investing_cash_flow": -102916, "net_cash_flow": -350095, "operating_cash_flow": 243960, "quarter": 1 }, { "change_in_working_capital": -2538, "financing_cash_flow": 4772, "investing_cash_flow": -163509, "net_cash_flow": -22572, "operating_cash_flow": 268087, "quarter": 2 }, { "change_in_working_capital": 72914, "financing_cash_flow": 66599, "investing_cash_flow": -287688, "net_cash_flow": 153374, "operating_cash_flow": 269062, "quarter": 3 }, { "change_in_working_capital": -86932, "financing_cash_flow": 620, "investing_cash_flow": -303211, "net_cash_flow": 29659, "operating_cash_flow": 255412, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7815068888824702, "current_ratio": 1.6751751980499696, "debt_to_equity_ratio": 0.6575709395554734, "profit_margin": 0.16246620504092354, "quarter": 1, "return_on_assets": 0.12696845845007365, "return_on_equity": 0.18674810762356606 }, { "asset_turnover_ratio": 0.7839337213794598, "current_ratio": 2.3753157217220298, "debt_to_equity_ratio": 0.6395886333103299, "profit_margin": 0.18472069037944136, "quarter": 2, "return_on_assets": 0.14480877822493846, "return_on_equity": 0.20739431012164597 }, { "asset_turnover_ratio": 0.7863687407123879, "current_ratio": 1.5476178569047143, "debt_to_equity_ratio": 0.6499103033285153, "profit_margin": 0.16844290347835814, "quarter": 3, "return_on_assets": 0.1324582338902148, "return_on_equity": 0.19298213242304024 }, { "asset_turnover_ratio": 0.7888108769982686, "current_ratio": 2.2793508064804806, "debt_to_equity_ratio": 0.6353073054992762, "profit_margin": 0.18630457579527654, "quarter": 4, "return_on_assets": 0.1469590758218625, "return_on_equity": 0.20953079788719423 } ], "income_statement": [ { "depreciation": 68129, "expenses": 835318, "income_tax": 71113, "marketing_expense": 114054, "net_income": 246944, "net_profit": 175831, "operational_expense": 564899, "product_revenue": 359201, "quarter": 1, "rd_expense": 111102, "revenue": 1082262, "salaries_expense": 338254, "service_revenue": 723061 }, { "depreciation": 64931, "expenses": 842714, "income_tax": 53931, "marketing_expense": 144228, "net_income": 257087, "net_profit": 203156, "operational_expense": 553134, "product_revenue": 321263, "quarter": 2, "rd_expense": 98166, "revenue": 1099801, "salaries_expense": 377597, "service_revenue": 778538 }, { "depreciation": 80806, "expenses": 850177, "income_tax": 79192, "marketing_expense": 125606, "net_income": 267448, "net_profit": 188256, "operational_expense": 433875, "product_revenue": 284077, "quarter": 3, "rd_expense": 131997, "revenue": 1117625, "salaries_expense": 320326, "service_revenue": 833548 }, { "depreciation": 43819, "expenses": 857705, "income_tax": 66439, "marketing_expense": 90725, "net_income": 278032, "net_profit": 211593, "operational_expense": 483962, "product_revenue": 342693, "quarter": 4, "rd_expense": 86991, "revenue": 1135737, "salaries_expense": 418448, "service_revenue": 793044 } ], "market_conditions": { "gdp_growth": [ 0.03006698044908921, 0.015702046143222487, 0.03054083907428419, 0.020627029288566363 ], "inflation_rate": [ 0.02139790392712671, 0.023085561345725664, 0.020711046612446386, 0.02026704996481929 ], "interest_rate": [ 0.02616207986527941, 0.02947560248844671, 0.028963729182975774, 0.022339806905365134 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 80109, "billable_hours_per_employee": 119, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 3288179, "net_revenue": 2653343, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 22297 }, { "average_project_size": 135749, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 3215428, "net_revenue": 2674108, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 22471 }, { "average_project_size": 93930, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 3278207, "net_revenue": 2695035, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 22647 }, { "average_project_size": 51627, "billable_hours_per_employee": 144, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 3410612, "net_revenue": 2716127, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 22825 } ], "balance_sheet": [ { "assets": 3128972, "current_assets": 1273425, "current_liabilities": 900117, "equity": 2265144, "fixed_assets": 1855547, "liabilities": 1646673, "long_term_liabilities": 746556, "quarter": 1 }, { "assets": 3220387, "current_assets": 1593939, "current_liabilities": 749738, "equity": 2351229, "fixed_assets": 1626448, "liabilities": 1679827, "long_term_liabilities": 930089, "quarter": 2 }, { "assets": 3314474, "current_assets": 1057383, "current_liabilities": 798462, "equity": 2421797, "fixed_assets": 2257091, "liabilities": 1713649, "long_term_liabilities": 915187, "quarter": 3 }, { "assets": 3411310, "current_assets": 1697733, "current_liabilities": 1023915, "equity": 2508713, "fixed_assets": 1713577, "liabilities": 1748152, "long_term_liabilities": 724237, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41795, "financing_cash_flow": 183585, "investing_cash_flow": -424516, "net_cash_flow": 722574, "operating_cash_flow": 890986, "quarter": 1 }, { "change_in_working_capital": 31182, "financing_cash_flow": 37614, "investing_cash_flow": -315493, "net_cash_flow": 390765, "operating_cash_flow": 891042, "quarter": 2 }, { "change_in_working_capital": -26828, "financing_cash_flow": 115559, "investing_cash_flow": -147453, "net_cash_flow": 607052, "operating_cash_flow": 974126, "quarter": 3 }, { "change_in_working_capital": 27517, "financing_cash_flow": 155816, "investing_cash_flow": -205244, "net_cash_flow": 493309, "operating_cash_flow": 993274, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8479919283394035, "current_ratio": 1.4147327514089836, "debt_to_equity_ratio": 0.7269617295854038, "profit_margin": 0.29504101052898174, "quarter": 1, "return_on_assets": 0.25019239545767746, "return_on_equity": 0.34560495933150387 }, { "asset_turnover_ratio": 0.8303685240314285, "current_ratio": 2.1259946808084957, "debt_to_equity_ratio": 0.7144463597548346, "profit_margin": 0.30315492119241255, "quarter": 2, "return_on_assets": 0.25173030446340766, "return_on_equity": 0.34478521658247663 }, { "asset_turnover_ratio": 0.8131109189572765, "current_ratio": 1.324274668049325, "debt_to_equity_ratio": 0.7075939890915712, "profit_margin": 0.30462387315934675, "quarter": 3, "return_on_assets": 0.24769299744092124, "return_on_equity": 0.33899290485536154 }, { "asset_turnover_ratio": 0.7962123055365827, "current_ratio": 1.658080016407612, "debt_to_equity_ratio": 0.6968322004151133, "profit_margin": 0.3113090809082197, "quarter": 4, "return_on_assets": 0.24786812104440817, "return_on_equity": 0.33704732267102694 } ], "income_statement": [ { "depreciation": 108141, "expenses": 1593797, "income_tax": 276701, "marketing_expense": 311088, "net_income": 1059546, "net_profit": 782845, "operational_expense": 826442, "product_revenue": 539592, "quarter": 1, "rd_expense": 203165, "revenue": 2653343, "salaries_expense": 745623, "service_revenue": 2113751 }, { "depreciation": 80373, "expenses": 1601581, "income_tax": 261858, "marketing_expense": 273474, "net_income": 1072527, "net_profit": 810669, "operational_expense": 844129, "product_revenue": 1033702, "quarter": 2, "rd_expense": 285245, "revenue": 2674108, "salaries_expense": 623067, "service_revenue": 1640406 }, { "depreciation": 153154, "expenses": 1609404, "income_tax": 264659, "marketing_expense": 251568, "net_income": 1085631, "net_profit": 820972, "operational_expense": 1112703, "product_revenue": 596278, "quarter": 3, "rd_expense": 269158, "revenue": 2695035, "salaries_expense": 648610, "service_revenue": 2098757 }, { "depreciation": 147719, "expenses": 1617265, "income_tax": 253307, "marketing_expense": 188470, "net_income": 1098862, "net_profit": 845555, "operational_expense": 1036527, "product_revenue": 992893, "quarter": 4, "rd_expense": 284606, "revenue": 2716127, "salaries_expense": 502464, "service_revenue": 1723234 } ], "market_conditions": { "gdp_growth": [ 0.01438440816936595, 0.014928659570244014, 0.01558872172560214, 0.014776549584204608 ], "inflation_rate": [ 0.01819802772948734, 0.017405095447173217, 0.012881452862114232, 0.00865825745277651 ], "interest_rate": [ 0.03599508868156459, 0.03456976310858926, 0.041789064774860246, 0.03932190001785045 ], "year": 1996 }, "random_event": { "description": "Diaz, Hudson and Best Introduction of New Service in 1996", "impact": -0.06, "type": "Introduction of New Service" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 187728, "billable_hours_per_employee": 91, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 4733229, "net_revenue": 3753523, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 31542 }, { "average_project_size": 116573, "billable_hours_per_employee": 144, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 4323075, "net_revenue": 3804156, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 31968 }, { "average_project_size": 165343, "billable_hours_per_employee": 143, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 4850404, "net_revenue": 3855473, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 32399 }, { "average_project_size": 179822, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 4874611, "net_revenue": 3907482, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 32836 } ], "balance_sheet": [ { "assets": 4833579, "current_assets": 1554033, "current_liabilities": 1262836, "equity": 3785361, "fixed_assets": 3279546, "liabilities": 2231956, "long_term_liabilities": 969120, "quarter": 1 }, { "assets": 4999444, "current_assets": 2022806, "current_liabilities": 1105684, "equity": 3871801, "fixed_assets": 2976638, "liabilities": 2290261, "long_term_liabilities": 1184577, "quarter": 2 }, { "assets": 5171001, "current_assets": 2165798, "current_liabilities": 1365918, "equity": 4055963, "fixed_assets": 3005203, "liabilities": 2350089, "long_term_liabilities": 984171, "quarter": 3 }, { "assets": 5348445, "current_assets": 2657046, "current_liabilities": 1412670, "equity": 4153982, "fixed_assets": 2691399, "liabilities": 2411479, "long_term_liabilities": 998809, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20867, "financing_cash_flow": -141557, "investing_cash_flow": -320451, "net_cash_flow": 880494, "operating_cash_flow": 1337735, "quarter": 1 }, { "change_in_working_capital": -86954, "financing_cash_flow": 42423, "investing_cash_flow": -213260, "net_cash_flow": 1129597, "operating_cash_flow": 1369756, "quarter": 2 }, { "change_in_working_capital": 23581, "financing_cash_flow": -113018, "investing_cash_flow": -372328, "net_cash_flow": 1225806, "operating_cash_flow": 1424204, "quarter": 3 }, { "change_in_working_capital": -61285, "financing_cash_flow": 55501, "investing_cash_flow": -283820, "net_cash_flow": 1010671, "operating_cash_flow": 1407428, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.776551495279171, "current_ratio": 1.2305897202803848, "debt_to_equity_ratio": 0.5896283075775336, "profit_margin": 0.31536718970417926, "quarter": 1, "return_on_assets": 0.24489886272677036, "return_on_equity": 0.31271469220504994 }, { "asset_turnover_ratio": 0.7609158138384988, "current_ratio": 1.8294612203848477, "debt_to_equity_ratio": 0.5915234279860975, "profit_margin": 0.305617855839771, "quarter": 2, "return_on_assets": 0.2325494594998964, "return_on_equity": 0.30027834591705516 }, { "asset_turnover_ratio": 0.7455950985118742, "current_ratio": 1.5855988426830894, "debt_to_equity_ratio": 0.5794157885562565, "profit_margin": 0.32033708963854757, "quarter": 3, "return_on_assets": 0.23884176390605996, "return_on_equity": 0.3045025312114534 }, { "asset_turnover_ratio": 0.730582814257228, "current_ratio": 1.880868143303107, "debt_to_equity_ratio": 0.580522255512903, "profit_margin": 0.3114578646811425, "quarter": 4, "return_on_assets": 0.22754576330129597, "return_on_equity": 0.2929757519411495 } ], "income_statement": [ { "depreciation": 153997, "expenses": 2273220, "income_tax": 296565, "marketing_expense": 277163, "net_income": 1480303, "net_profit": 1183738, "operational_expense": 1254148, "product_revenue": 1420767, "quarter": 1, "rd_expense": 326293, "revenue": 3753523, "salaries_expense": 846120, "service_revenue": 2332756 }, { "depreciation": 207138, "expenses": 2289501, "income_tax": 352037, "marketing_expense": 422675, "net_income": 1514655, "net_profit": 1162618, "operational_expense": 1210946, "product_revenue": 780978, "quarter": 2, "rd_expense": 275994, "revenue": 3804156, "salaries_expense": 1119702, "service_revenue": 3023178 }, { "depreciation": 189153, "expenses": 2305900, "income_tax": 314522, "marketing_expense": 354829, "net_income": 1549573, "net_profit": 1235051, "operational_expense": 1393649, "product_revenue": 948947, "quarter": 3, "rd_expense": 369225, "revenue": 3855473, "salaries_expense": 919149, "service_revenue": 2906526 }, { "depreciation": 190412, "expenses": 2322416, "income_tax": 368050, "marketing_expense": 430481, "net_income": 1585066, "net_profit": 1217016, "operational_expense": 1348193, "product_revenue": 1220580, "quarter": 4, "rd_expense": 386835, "revenue": 3907482, "salaries_expense": 1150104, "service_revenue": 2686902 } ], "market_conditions": { "gdp_growth": [ 0.02485231406603583, 0.02818525806205215, 0.026214165575163928, 0.029222941155554252 ], "inflation_rate": [ 0.00786984298641117, 0.013711731942328751, 0.009821064625621982, 0.013212047840133571 ], "interest_rate": [ 0.0200879279666454, 0.028816262445474205, 0.020846191231965985, 0.02345741218316849 ], "year": 1997 }, "random_event": { "description": "Diaz, Hudson and Best Senior Leadership Change in 1997", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 166936, "billable_hours_per_employee": 147, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 5841733, "net_revenue": 4579947, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 38487 }, { "average_project_size": 170593, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 5226385, "net_revenue": 4523058, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 38009 }, { "average_project_size": 137126, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 5488533, "net_revenue": 4466877, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 37537 }, { "average_project_size": 188387, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 4892864, "net_revenue": 4411394, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 37071 } ], "balance_sheet": [ { "assets": 5468545, "current_assets": 1946602, "current_liabilities": 1074399, "equity": 4580920, "fixed_assets": 3521943, "liabilities": 2283006, "long_term_liabilities": 1208607, "quarter": 1 }, { "assets": 5634333, "current_assets": 2124550, "current_liabilities": 1117624, "equity": 4666502, "fixed_assets": 3509783, "liabilities": 2341986, "long_term_liabilities": 1224362, "quarter": 2 }, { "assets": 5805147, "current_assets": 1855867, "current_liabilities": 1026713, "equity": 4830748, "fixed_assets": 3949280, "liabilities": 2402489, "long_term_liabilities": 1375776, "quarter": 3 }, { "assets": 5981140, "current_assets": 2227782, "current_liabilities": 1279970, "equity": 4902608, "fixed_assets": 3753358, "liabilities": 2464556, "long_term_liabilities": 1184586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29118, "financing_cash_flow": -57496, "investing_cash_flow": -439496, "net_cash_flow": 1307833, "operating_cash_flow": 1549604, "quarter": 1 }, { "change_in_working_capital": -588, "financing_cash_flow": -60406, "investing_cash_flow": -250458, "net_cash_flow": 1267554, "operating_cash_flow": 1545123, "quarter": 2 }, { "change_in_working_capital": 3130, "financing_cash_flow": 91881, "investing_cash_flow": -224075, "net_cash_flow": 1379631, "operating_cash_flow": 1585791, "quarter": 3 }, { "change_in_working_capital": -71856, "financing_cash_flow": -74252, "investing_cash_flow": -179018, "net_cash_flow": 919481, "operating_cash_flow": 1631836, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8375074174209045, "current_ratio": 1.8118054838100184, "debt_to_equity_ratio": 0.4983728159409027, "profit_margin": 0.30467186629015575, "quarter": 1, "return_on_assets": 0.25516494789747546, "return_on_equity": 0.3046071531482759 }, { "asset_turnover_ratio": 0.8027672485811541, "current_ratio": 1.9009523775437893, "debt_to_equity_ratio": 0.5018718517639122, "profit_margin": 0.30381104995779407, "quarter": 2, "return_on_assets": 0.24388956066316989, "return_on_equity": 0.2944721763753664 }, { "asset_turnover_ratio": 0.7694683700516111, "current_ratio": 1.8075810864379822, "debt_to_equity_ratio": 0.4973327112074569, "profit_margin": 0.31970658695101745, "quarter": 3, "return_on_assets": 0.2460041063559631, "return_on_equity": 0.2956250253583917 }, { "asset_turnover_ratio": 0.7375507010369261, "current_ratio": 1.740495480362821, "debt_to_equity_ratio": 0.5027030511107557, "profit_margin": 0.3141918404930505, "quarter": 4, "return_on_assets": 0.23173241221573146, "return_on_equity": 0.2827115690261183 } ], "income_statement": [ { "depreciation": 154223, "expenses": 2762676, "income_tax": 421890, "marketing_expense": 541858, "net_income": 1817271, "net_profit": 1395381, "operational_expense": 1754173, "product_revenue": 1322419, "quarter": 1, "rd_expense": 409974, "revenue": 4579947, "salaries_expense": 865159, "service_revenue": 3257528 }, { "depreciation": 170968, "expenses": 2714911, "income_tax": 433992, "marketing_expense": 352245, "net_income": 1808147, "net_profit": 1374155, "operational_expense": 1877034, "product_revenue": 1330681, "quarter": 2, "rd_expense": 280117, "revenue": 4523058, "salaries_expense": 1355896, "service_revenue": 3192377 }, { "depreciation": 157701, "expenses": 2667972, "income_tax": 370815, "marketing_expense": 316890, "net_income": 1798905, "net_profit": 1428090, "operational_expense": 1760194, "product_revenue": 1551321, "quarter": 3, "rd_expense": 273615, "revenue": 4466877, "salaries_expense": 1326495, "service_revenue": 2915556 }, { "depreciation": 245812, "expenses": 2621845, "income_tax": 403525, "marketing_expense": 286047, "net_income": 1789549, "net_profit": 1386024, "operational_expense": 1585890, "product_revenue": 1113449, "quarter": 4, "rd_expense": 372275, "revenue": 4411394, "salaries_expense": 1251123, "service_revenue": 3297945 } ], "market_conditions": { "gdp_growth": [ 0.03111955796996415, 0.02467956623610023, 0.023652849497005825, 0.01720081885348169 ], "inflation_rate": [ 0.02083146665177154, 0.015629706832298737, 0.020313301484556602, 0.012907571654510125 ], "interest_rate": [ 0.028214654951587037, 0.03070174505553027, 0.030097355483893282, 0.02782859182077883 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 146126, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 1295870, "net_revenue": 1052304, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8843 }, { "average_project_size": 88748, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 1182063, "net_revenue": 1063554, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 8937 }, { "average_project_size": 123252, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 1248356, "net_revenue": 1074924, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 9033 }, { "average_project_size": 70650, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 1229779, "net_revenue": 1086416, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 9130 } ], "balance_sheet": [ { "assets": 1135074, "current_assets": 520443, "current_liabilities": 298601, "equity": 694405, "fixed_assets": 614631, "liabilities": 644023, "long_term_liabilities": 345422, "quarter": 1 }, { "assets": 1163952, "current_assets": 524521, "current_liabilities": 267331, "equity": 738402, "fixed_assets": 639431, "liabilities": 654919, "long_term_liabilities": 387588, "quarter": 2 }, { "assets": 1193566, "current_assets": 474133, "current_liabilities": 304176, "equity": 773970, "fixed_assets": 719433, "liabilities": 665999, "long_term_liabilities": 361823, "quarter": 3 }, { "assets": 1223932, "current_assets": 473614, "current_liabilities": 392343, "equity": 796869, "fixed_assets": 750318, "liabilities": 677267, "long_term_liabilities": 284924, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21285, "financing_cash_flow": -77423, "investing_cash_flow": -326625, "net_cash_flow": 60841, "operating_cash_flow": 261858, "quarter": 1 }, { "change_in_working_capital": -73479, "financing_cash_flow": 157509, "investing_cash_flow": -277756, "net_cash_flow": -95294, "operating_cash_flow": 283510, "quarter": 2 }, { "change_in_working_capital": -82380, "financing_cash_flow": -68713, "investing_cash_flow": -451660, "net_cash_flow": -206241, "operating_cash_flow": 317846, "quarter": 3 }, { "change_in_working_capital": -26412, "financing_cash_flow": 118538, "investing_cash_flow": -335169, "net_cash_flow": 278545, "operating_cash_flow": 303296, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9270796441465491, "current_ratio": 1.742937900408907, "debt_to_equity_ratio": 0.9274457989213787, "profit_margin": 0.19324643829159635, "quarter": 1, "return_on_assets": 0.1791548392439612, "return_on_equity": 0.29284639367516074 }, { "asset_turnover_ratio": 0.9137438657264217, "current_ratio": 1.962065753691117, "debt_to_equity_ratio": 0.8869409887838874, "profit_margin": 0.21566276841608417, "quarter": 2, "return_on_assets": 0.1970605317057748, "return_on_equity": 0.310628898621618 }, { "asset_turnover_ratio": 0.9005987100838998, "current_ratio": 1.5587455946557256, "debt_to_equity_ratio": 0.8604971768931612, "profit_margin": 0.22922829893090116, "quarter": 3, "return_on_assets": 0.20644271033189618, "return_on_equity": 0.3183624688295412 }, { "asset_turnover_ratio": 0.8876440848020969, "current_ratio": 1.2071427297033464, "debt_to_equity_ratio": 0.8499100855975072, "profit_margin": 0.23030220468034343, "quarter": 4, "return_on_assets": 0.20442638970138863, "return_on_equity": 0.313983854309805 } ], "income_statement": [ { "depreciation": 58504, "expenses": 763786, "income_tax": 85164, "marketing_expense": 104506, "net_income": 288518, "net_profit": 203354, "operational_expense": 468185, "product_revenue": 383478, "quarter": 1, "rd_expense": 107004, "revenue": 1052304, "salaries_expense": 287494, "service_revenue": 668826 }, { "depreciation": 54141, "expenses": 763234, "income_tax": 70951, "marketing_expense": 124525, "net_income": 300320, "net_profit": 229369, "operational_expense": 507380, "product_revenue": 280297, "quarter": 2, "rd_expense": 96807, "revenue": 1063554, "salaries_expense": 324354, "service_revenue": 783257 }, { "depreciation": 71443, "expenses": 762684, "income_tax": 65837, "marketing_expense": 148371, "net_income": 312240, "net_profit": 246403, "operational_expense": 513157, "product_revenue": 322441, "quarter": 3, "rd_expense": 90149, "revenue": 1074924, "salaries_expense": 367797, "service_revenue": 752483 }, { "depreciation": 53092, "expenses": 762134, "income_tax": 74078, "marketing_expense": 134828, "net_income": 324282, "net_profit": 250204, "operational_expense": 411643, "product_revenue": 236505, "quarter": 4, "rd_expense": 125817, "revenue": 1086416, "salaries_expense": 318632, "service_revenue": 849911 } ], "market_conditions": { "gdp_growth": [ 0.022721820811013718, 0.01908056163355061, 0.009091441113056126, 0.020221574251600753 ], "inflation_rate": [ 0.021728255339418898, 0.015386211442581618, 0.022257281472336438, 0.015576020396104007 ], "interest_rate": [ 0.025763775791714738, 0.027784539706793846, 0.028473083757057677, 0.034286581597298894 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2007, "industry": "Advertising", "location": "Grayberg", "name": "Frazier Group", "num_employees": 856, "region": "North America", "revenue_size": "Large", "website": "www.fraziergroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 139438, "billable_hours_per_employee": 134, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 99576393, "net_revenue": 85560203, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 99954 }, { "average_project_size": 149873, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 93981539, "net_revenue": 83930658, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 98050 }, { "average_project_size": 105140, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 93896987, "net_revenue": 82332150, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 96182 }, { "average_project_size": 197383, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 94952806, "net_revenue": 80764086, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 94351 } ], "balance_sheet": [ { "assets": 117232510, "current_assets": 52587480, "current_liabilities": 32686507, "equity": 77577916, "fixed_assets": 64645030, "liabilities": 65764454, "long_term_liabilities": 33077947, "quarter": 1 }, { "assets": 121266849, "current_assets": 50703097, "current_liabilities": 27466097, "equity": 79277378, "fixed_assets": 70563752, "liabilities": 67077485, "long_term_liabilities": 39611388, "quarter": 2 }, { "assets": 125440022, "current_assets": 59126328, "current_liabilities": 39509748, "equity": 82334151, "fixed_assets": 66313694, "liabilities": 68416731, "long_term_liabilities": 28906983, "quarter": 3 }, { "assets": 129756808, "current_assets": 44126253, "current_liabilities": 32062779, "equity": 83551197, "fixed_assets": 85630555, "liabilities": 69782716, "long_term_liabilities": 37719937, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33865, "financing_cash_flow": -32376, "investing_cash_flow": -329488, "net_cash_flow": 28774475, "operating_cash_flow": 28898111, "quarter": 1 }, { "change_in_working_capital": -73620, "financing_cash_flow": -63544, "investing_cash_flow": -456287, "net_cash_flow": 28598569, "operating_cash_flow": 28761222, "quarter": 2 }, { "change_in_working_capital": 28157, "financing_cash_flow": 133970, "investing_cash_flow": -247409, "net_cash_flow": 27674989, "operating_cash_flow": 28157378, "quarter": 3 }, { "change_in_working_capital": 28107, "financing_cash_flow": -30546, "investing_cash_flow": -356631, "net_cash_flow": 27892229, "operating_cash_flow": 28275833, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7298334139565893, "current_ratio": 1.6088436736296112, "debt_to_equity_ratio": 0.847721328322354, "profit_margin": 0.3051636050933633, "quarter": 1, "return_on_assets": 0.2227185957205898, "return_on_equity": 0.3365630497215213 }, { "asset_turnover_ratio": 0.6921154354394085, "current_ratio": 1.8460248283547531, "debt_to_equity_ratio": 0.84611129545682, "profit_margin": 0.29891358649898825, "quarter": 2, "return_on_assets": 0.20688270707850256, "return_on_equity": 0.31645867500814673 }, { "asset_turnover_ratio": 0.6563467439442892, "current_ratio": 1.4964997498845096, "debt_to_equity_ratio": 0.8309641888455254, "profit_margin": 0.3074237706655298, "quarter": 3, "return_on_assets": 0.20177659088739636, "return_on_equity": 0.30741629922193525 }, { "asset_turnover_ratio": 0.6224265781877125, "current_ratio": 1.3762454277590848, "debt_to_equity_ratio": 0.8352090515232236, "profit_margin": 0.29192560911294163, "quarter": 4, "return_on_assets": 0.18170225796553194, "return_on_equity": 0.28218751910879264 } ], "income_statement": [ { "depreciation": 2788251, "expenses": 51836059, "income_tax": 7614284, "marketing_expense": 7342727, "net_income": 33724144, "net_profit": 26109860, "operational_expense": 32730423, "product_revenue": 19044921, "quarter": 1, "rd_expense": 5336104, "revenue": 85560203, "salaries_expense": 22993201, "service_revenue": 66515282 }, { "depreciation": 3673208, "expenses": 50869425, "income_tax": 7973219, "marketing_expense": 9799696, "net_income": 33061233, "net_profit": 25088014, "operational_expense": 32604863, "product_revenue": 24623977, "quarter": 2, "rd_expense": 10020134, "revenue": 83930658, "salaries_expense": 20804536, "service_revenue": 59306681 }, { "depreciation": 2846518, "expenses": 49920816, "income_tax": 7100474, "marketing_expense": 8433126, "net_income": 32411334, "net_profit": 25310860, "operational_expense": 34198537, "product_revenue": 17234760, "quarter": 3, "rd_expense": 8875830, "revenue": 82332150, "salaries_expense": 17339457, "service_revenue": 65097390 }, { "depreciation": 4698728, "expenses": 48989898, "income_tax": 8197083, "marketing_expense": 8380056, "net_income": 31774188, "net_profit": 23577105, "operational_expense": 33013728, "product_revenue": 21925415, "quarter": 4, "rd_expense": 7056559, "revenue": 80764086, "salaries_expense": 21696675, "service_revenue": 58838671 } ], "market_conditions": { "gdp_growth": [ -0.012895810328722833, -0.02473571742987814, -0.02367828410589997, -0.02769799248084457 ], "inflation_rate": [ 0.032265833072046377, 0.031502411487026476, 0.028702270455542543, 0.02888960036632533 ], "interest_rate": [ 0.051445899191946275, 0.049680028557035766, 0.05306258269490587, 0.056243437222739195 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 61969, "billable_hours_per_employee": 141, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 31129025, "net_revenue": 26196518, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 30603 }, { "average_project_size": 61232, "billable_hours_per_employee": 96, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 30743797, "net_revenue": 26112052, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 30505 }, { "average_project_size": 79976, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 31227054, "net_revenue": 26027858, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 30406 }, { "average_project_size": 143905, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 28708587, "net_revenue": 25943936, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 30308 } ], "balance_sheet": [ { "assets": 29222235, "current_assets": 12056583, "current_liabilities": 7844375, "equity": 19300984, "fixed_assets": 17165652, "liabilities": 16890382, "long_term_liabilities": 9046007, "quarter": 1 }, { "assets": 30174352, "current_assets": 12270560, "current_liabilities": 7920725, "equity": 19768795, "fixed_assets": 17903792, "liabilities": 17247394, "long_term_liabilities": 9326669, "quarter": 2 }, { "assets": 31157490, "current_assets": 11247420, "current_liabilities": 9972797, "equity": 20542521, "fixed_assets": 19910070, "liabilities": 17611951, "long_term_liabilities": 7639154, "quarter": 3 }, { "assets": 32172661, "current_assets": 15994713, "current_liabilities": 7588138, "equity": 21139827, "fixed_assets": 16177948, "liabilities": 17984214, "long_term_liabilities": 10396076, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74120, "financing_cash_flow": -30518, "investing_cash_flow": -274949, "net_cash_flow": 8291783, "operating_cash_flow": 8691695, "quarter": 1 }, { "change_in_working_capital": 15468, "financing_cash_flow": 39908, "investing_cash_flow": -282503, "net_cash_flow": 8272803, "operating_cash_flow": 8339408, "quarter": 2 }, { "change_in_working_capital": 70996, "financing_cash_flow": 130059, "investing_cash_flow": -124870, "net_cash_flow": 7637365, "operating_cash_flow": 7977748, "quarter": 3 }, { "change_in_working_capital": 2661, "financing_cash_flow": -141275, "investing_cash_flow": -104329, "net_cash_flow": 8229031, "operating_cash_flow": 8346844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8964583988870118, "current_ratio": 1.5369717791411044, "debt_to_equity_ratio": 0.8751047096873403, "profit_margin": 0.26603272236409437, "quarter": 1, "return_on_assets": 0.238487268342069, "return_on_equity": 0.3610764611793886 }, { "asset_turnover_ratio": 0.8653724195966164, "current_ratio": 1.5491713195446124, "debt_to_equity_ratio": 0.8724555037370766, "profit_margin": 0.262018358419323, "quarter": 2, "return_on_assets": 0.226743460804063, "return_on_equity": 0.3460927689320467 }, { "asset_turnover_ratio": 0.8353644019463699, "current_ratio": 1.1278099814926545, "debt_to_equity_ratio": 0.8573412678998843, "profit_margin": 0.2688266548864682, "quarter": 3, "return_on_assets": 0.22456821778647768, "return_on_equity": 0.34060970413514485 }, { "asset_turnover_ratio": 0.8063969592070733, "current_ratio": 2.107857421675779, "debt_to_equity_ratio": 0.8507266402889674, "profit_margin": 0.2679385271379023, "quarter": 4, "return_on_assets": 0.2160648135384263, "return_on_equity": 0.3288286134035061 } ], "income_statement": [ { "depreciation": 1722564, "expenses": 17354695, "income_tax": 1872692, "marketing_expense": 3086552, "net_income": 8841823, "net_profit": 6969131, "operational_expense": 11909448, "product_revenue": 8906743, "quarter": 1, "rd_expense": 2983585, "revenue": 26196518, "salaries_expense": 7364227, "service_revenue": 17289775 }, { "depreciation": 1497571, "expenses": 17183667, "income_tax": 2086548, "marketing_expense": 2397474, "net_income": 8928385, "net_profit": 6841837, "operational_expense": 11591822, "product_revenue": 6702131, "quarter": 2, "rd_expense": 3352302, "revenue": 26112052, "salaries_expense": 5738436, "service_revenue": 19409921 }, { "depreciation": 980766, "expenses": 17014324, "income_tax": 2016552, "marketing_expense": 1794425, "net_income": 9013534, "net_profit": 6996982, "operational_expense": 8807299, "product_revenue": 7029034, "quarter": 3, "rd_expense": 2879623, "revenue": 26027858, "salaries_expense": 5904984, "service_revenue": 18998824 }, { "depreciation": 1395464, "expenses": 16846651, "income_tax": 2145905, "marketing_expense": 2107462, "net_income": 9097285, "net_profit": 6951380, "operational_expense": 11091054, "product_revenue": 8899877, "quarter": 4, "rd_expense": 1845511, "revenue": 25943936, "salaries_expense": 6677568, "service_revenue": 17044059 } ], "market_conditions": { "gdp_growth": [ -0.02309230788959042, -0.025473384648424705, -0.025356213781099892, -0.015900124338324627 ], "inflation_rate": [ 0.019829174600554358, 0.018267347520093583, 0.02450172370875124, 0.02385730314522826 ], "interest_rate": [ 0.0586694348164387, 0.05471266104329029, 0.05440267960419401, 0.052884626733821966 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 95261, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 111311842, "net_revenue": 93225606, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 108908 }, { "average_project_size": 55915, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 113612143, "net_revenue": 91012184, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 106323 }, { "average_project_size": 111693, "billable_hours_per_employee": 98, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 99426577, "net_revenue": 88851315, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 103798 }, { "average_project_size": 193079, "billable_hours_per_employee": 127, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 107588080, "net_revenue": 86741751, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 101334 } ], "balance_sheet": [ { "assets": 104706829, "current_assets": 52109999, "current_liabilities": 21613238, "equity": 77325641, "fixed_assets": 52596830, "liabilities": 43576799, "long_term_liabilities": 21963561, "quarter": 1 }, { "assets": 106677095, "current_assets": 51007012, "current_liabilities": 23367886, "equity": 78769672, "fixed_assets": 55670083, "liabilities": 44653890, "long_term_liabilities": 21286004, "quarter": 2 }, { "assets": 108684435, "current_assets": 51107390, "current_liabilities": 26055651, "equity": 78700139, "fixed_assets": 57577045, "liabilities": 45757603, "long_term_liabilities": 19701952, "quarter": 3 }, { "assets": 110729547, "current_assets": 38556812, "current_liabilities": 21974134, "equity": 78053662, "fixed_assets": 72172735, "liabilities": 46888597, "long_term_liabilities": 24914463, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98569, "financing_cash_flow": 32352, "investing_cash_flow": -360025, "net_cash_flow": 21927716, "operating_cash_flow": 22263217, "quarter": 1 }, { "change_in_working_capital": -34280, "financing_cash_flow": -77471, "investing_cash_flow": -206876, "net_cash_flow": 19786235, "operating_cash_flow": 20359966, "quarter": 2 }, { "change_in_working_capital": -33421, "financing_cash_flow": -88551, "investing_cash_flow": -311614, "net_cash_flow": 19505484, "operating_cash_flow": 19790584, "quarter": 3 }, { "change_in_working_capital": -28170, "financing_cash_flow": 39350, "investing_cash_flow": -294140, "net_cash_flow": 18111021, "operating_cash_flow": 18317953, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8903488615818935, "current_ratio": 2.411022309567868, "debt_to_equity_ratio": 0.5635491466536954, "profit_margin": 0.17372492059745903, "quarter": 1, "return_on_assets": 0.1546757852823525, "return_on_equity": 0.2094468379512043 }, { "asset_turnover_ratio": 0.8531558156884569, "current_ratio": 2.1827824733482526, "debt_to_equity_ratio": 0.5668919124101469, "profit_margin": 0.18400247377867562, "quarter": 2, "return_on_assets": 0.15698278060533988, "return_on_equity": 0.21260044094128003 }, { "asset_turnover_ratio": 0.8175164640640585, "current_ratio": 1.9614704694962333, "debt_to_equity_ratio": 0.5814170544222291, "profit_margin": 0.177524744569059, "quarter": 3, "return_on_assets": 0.14512940146397227, "return_on_equity": 0.2004228607525077 }, { "asset_turnover_ratio": 0.7833658978122614, "current_ratio": 1.7546453480260018, "debt_to_equity_ratio": 0.6007225772443578, "profit_margin": 0.16385087730128944, "quarter": 4, "return_on_assets": 0.12835518960445128, "return_on_equity": 0.1820889838583102 } ], "income_statement": [ { "depreciation": 6067606, "expenses": 71170781, "income_tax": 5859214, "marketing_expense": 8411998, "net_income": 22054825, "net_profit": 16195611, "operational_expense": 40806020, "product_revenue": 35154775, "quarter": 1, "rd_expense": 7661872, "revenue": 93225606, "salaries_expense": 30946958, "service_revenue": 58070831 }, { "depreciation": 3613499, "expenses": 70024777, "income_tax": 4240940, "marketing_expense": 8852747, "net_income": 20987407, "net_profit": 16746467, "operational_expense": 48502589, "product_revenue": 30405343, "quarter": 2, "rd_expense": 13522682, "revenue": 91012184, "salaries_expense": 26584813, "service_revenue": 60606841 }, { "depreciation": 4017277, "expenses": 68897227, "income_tax": 4180781, "marketing_expense": 11741208, "net_income": 19954088, "net_profit": 15773307, "operational_expense": 44341544, "product_revenue": 28602726, "quarter": 3, "rd_expense": 9958560, "revenue": 88851315, "salaries_expense": 29368287, "service_revenue": 60248589 }, { "depreciation": 4105241, "expenses": 67787833, "income_tax": 4741206, "marketing_expense": 11582372, "net_income": 18953918, "net_profit": 14212712, "operational_expense": 46978116, "product_revenue": 28633962, "quarter": 4, "rd_expense": 8728284, "revenue": 86741751, "salaries_expense": 23662618, "service_revenue": 58107789 } ], "market_conditions": { "gdp_growth": [ -0.017289790424528627, -0.00756300824677005, -0.02218539986968194, -0.007491159028268591 ], "inflation_rate": [ 0.02900763397677371, 0.03169519497966493, 0.031258861640404506, 0.029735863268830327 ], "interest_rate": [ 0.05268324525579522, 0.04856793483981012, 0.0511704745829686, 0.04560559327860845 ], "year": 2009 }, "random_event": { "description": "Frazier Group Industry Recognition in 2009", "impact": 0.08, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 51110, "billable_hours_per_employee": 124, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 61066767, "net_revenue": 51021897, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 59605 }, { "average_project_size": 157927, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 61660982, "net_revenue": 50578199, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 59087 }, { "average_project_size": 179803, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 55854857, "net_revenue": 50138359, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 58573 }, { "average_project_size": 139361, "billable_hours_per_employee": 125, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 60604123, "net_revenue": 49702345, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 58063 } ], "balance_sheet": [ { "assets": 71178973, "current_assets": 32762734, "current_liabilities": 18238844, "equity": 47795378, "fixed_assets": 38416239, "liabilities": 34689167, "long_term_liabilities": 16450323, "quarter": 1 }, { "assets": 72954763, "current_assets": 34833767, "current_liabilities": 18871656, "equity": 48248577, "fixed_assets": 38120996, "liabilities": 35096421, "long_term_liabilities": 16224765, "quarter": 2 }, { "assets": 74774856, "current_assets": 35970699, "current_liabilities": 15285552, "equity": 50482317, "fixed_assets": 38804157, "liabilities": 35508456, "long_term_liabilities": 20222904, "quarter": 3 }, { "assets": 76640357, "current_assets": 24970627, "current_liabilities": 15995280, "equity": 51809334, "fixed_assets": 51669730, "liabilities": 35925328, "long_term_liabilities": 19930048, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40695, "financing_cash_flow": 147326, "investing_cash_flow": -390788, "net_cash_flow": 14276532, "operating_cash_flow": 14662244, "quarter": 1 }, { "change_in_working_capital": -2619, "financing_cash_flow": 160210, "investing_cash_flow": -231158, "net_cash_flow": 13959008, "operating_cash_flow": 13984838, "quarter": 2 }, { "change_in_working_capital": 75048, "financing_cash_flow": -162650, "investing_cash_flow": -375674, "net_cash_flow": 13420794, "operating_cash_flow": 13808769, "quarter": 3 }, { "change_in_working_capital": -96719, "financing_cash_flow": 168187, "investing_cash_flow": -140740, "net_cash_flow": 13859104, "operating_cash_flow": 14280717, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.716811367874049, "current_ratio": 1.7963163674189, "debt_to_equity_ratio": 0.7257849702538183, "profit_margin": 0.22158274514959725, "quarter": 1, "return_on_assets": 0.15883303064796958, "return_on_equity": 0.23654111491701144 }, { "asset_turnover_ratio": 0.6932816572922045, "current_ratio": 1.8458246059593286, "debt_to_equity_ratio": 0.7274084166254271, "profit_margin": 0.2054291217447264, "quarter": 2, "return_on_assets": 0.14242024197926598, "return_on_equity": 0.21534800912366803 }, { "asset_turnover_ratio": 0.6705243136810588, "current_ratio": 2.3532482830845756, "debt_to_equity_ratio": 0.7033840384148771, "profit_margin": 0.2236993237054288, "quarter": 3, "return_on_assets": 0.14999583549849965, "return_on_equity": 0.22217516283969296 }, { "asset_turnover_ratio": 0.6485140067914872, "current_ratio": 1.561124719292191, "debt_to_equity_ratio": 0.6934142021590164, "profit_margin": 0.22321492074468519, "quarter": 4, "return_on_assets": 0.14475800262778005, "return_on_equity": 0.2141371861680368 } ], "income_statement": [ { "depreciation": 3356672, "expenses": 36855652, "income_tax": 2860673, "marketing_expense": 4432095, "net_income": 14166245, "net_profit": 11305572, "operational_expense": 25494823, "product_revenue": 16128906, "quarter": 1, "rd_expense": 5206959, "revenue": 51021897, "salaries_expense": 17565815, "service_revenue": 34892991 }, { "depreciation": 3594603, "expenses": 36374214, "income_tax": 3813750, "marketing_expense": 4221188, "net_income": 14203985, "net_profit": 10390235, "operational_expense": 20682454, "product_revenue": 15600304, "quarter": 2, "rd_expense": 6649422, "revenue": 50578199, "salaries_expense": 15609009, "service_revenue": 34977895 }, { "depreciation": 2592852, "expenses": 35899065, "income_tax": 3023377, "marketing_expense": 5462619, "net_income": 14239294, "net_profit": 11215917, "operational_expense": 20253569, "product_revenue": 19416170, "quarter": 3, "rd_expense": 6389431, "revenue": 50138359, "salaries_expense": 16948007, "service_revenue": 30722189 }, { "depreciation": 3186412, "expenses": 35430123, "income_tax": 3177917, "marketing_expense": 4591945, "net_income": 14272222, "net_profit": 11094305, "operational_expense": 18644036, "product_revenue": 11378058, "quarter": 4, "rd_expense": 5277415, "revenue": 49702345, "salaries_expense": 15503950, "service_revenue": 38324287 } ], "market_conditions": { "gdp_growth": [ -0.013399035714493183, -0.005749489327326503, -0.002860717417332124, -0.006893981428233753 ], "inflation_rate": [ 0.035282087834491486, 0.03777317696067907, 0.03864699703556119, 0.03248074627273997 ], "interest_rate": [ 0.058392648680459694, 0.05983961610165148, 0.05817196589425017, 0.05362691085625598 ], "year": 2010 }, "random_event": { "description": "Frazier Group Partnership with Major Brand in 2010", "impact": 0.09, "type": "Partnership with Major Brand" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 140644, "billable_hours_per_employee": 131, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 49960900, "net_revenue": 43100535, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 50351 }, { "average_project_size": 194785, "billable_hours_per_employee": 145, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 49101938, "net_revenue": 43117897, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 50371 }, { "average_project_size": 84280, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 48346759, "net_revenue": 43135267, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 50392 }, { "average_project_size": 68793, "billable_hours_per_employee": 92, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 49671842, "net_revenue": 43152643, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 50412 } ], "balance_sheet": [ { "assets": 46893386, "current_assets": 20447889, "current_liabilities": 9679469, "equity": 35441259, "fixed_assets": 26445497, "liabilities": 19737398, "long_term_liabilities": 10057929, "quarter": 1 }, { "assets": 48170304, "current_assets": 19722549, "current_liabilities": 8668316, "equity": 35853911, "fixed_assets": 28447755, "liabilities": 20144036, "long_term_liabilities": 11475720, "quarter": 2 }, { "assets": 49481993, "current_assets": 15782433, "current_liabilities": 10406334, "equity": 36893354, "fixed_assets": 33699560, "liabilities": 20559052, "long_term_liabilities": 10152718, "quarter": 3 }, { "assets": 50829399, "current_assets": 22804307, "current_liabilities": 11772138, "equity": 37938072, "fixed_assets": 28025092, "liabilities": 20982618, "long_term_liabilities": 9210480, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22710, "financing_cash_flow": 129634, "investing_cash_flow": -362966, "net_cash_flow": 10855690, "operating_cash_flow": 11073485, "quarter": 1 }, { "change_in_working_capital": -63122, "financing_cash_flow": -35700, "investing_cash_flow": -438978, "net_cash_flow": 9336717, "operating_cash_flow": 9561308, "quarter": 2 }, { "change_in_working_capital": -89922, "financing_cash_flow": -132382, "investing_cash_flow": -178198, "net_cash_flow": 9844267, "operating_cash_flow": 10218926, "quarter": 3 }, { "change_in_working_capital": -87341, "financing_cash_flow": 156592, "investing_cash_flow": -200988, "net_cash_flow": 9618535, "operating_cash_flow": 10027078, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9191175702262149, "current_ratio": 2.112501109306719, "debt_to_equity_ratio": 0.5569045388596381, "profit_margin": 0.19223127972773424, "quarter": 1, "return_on_assets": 0.17668314674483093, "return_on_equity": 0.2337747369527702 }, { "asset_turnover_ratio": 0.8951136575762528, "current_ratio": 2.2752457340041596, "debt_to_equity_ratio": 0.5618365036941159, "profit_margin": 0.18154046334866472, "quarter": 2, "return_on_assets": 0.16249934814611094, "return_on_equity": 0.21832047834335283 }, { "asset_turnover_ratio": 0.8717366537762535, "current_ratio": 1.516617955948752, "debt_to_equity_ratio": 0.5572562472905012, "profit_margin": 0.18477718012038735, "quarter": 3, "return_on_assets": 0.16107704069235854, "return_on_equity": 0.21603926278971547 }, { "asset_turnover_ratio": 0.848970159965889, "current_ratio": 1.9371423440669826, "debt_to_equity_ratio": 0.5530754962982831, "profit_margin": 0.18750394964220385, "quarter": 4, "return_on_assets": 0.15918525812197779, "return_on_equity": 0.21327628351804487 } ], "income_statement": [ { "depreciation": 2788214, "expenses": 32078770, "income_tax": 2736494, "marketing_expense": 3969468, "net_income": 11021765, "net_profit": 8285271, "operational_expense": 22140747, "product_revenue": 15358186, "quarter": 1, "rd_expense": 3977890, "revenue": 43100535, "salaries_expense": 11920927, "service_revenue": 27742349 }, { "depreciation": 1733665, "expenses": 32303602, "income_tax": 2986652, "marketing_expense": 4893433, "net_income": 10814295, "net_profit": 7827643, "operational_expense": 17607696, "product_revenue": 13166784, "quarter": 2, "rd_expense": 3337736, "revenue": 43117897, "salaries_expense": 12281328, "service_revenue": 29951113 }, { "depreciation": 2248513, "expenses": 32530011, "income_tax": 2634843, "marketing_expense": 4510167, "net_income": 10605256, "net_profit": 7970413, "operational_expense": 18299851, "product_revenue": 16146191, "quarter": 3, "rd_expense": 4444825, "revenue": 43135267, "salaries_expense": 13938917, "service_revenue": 26989076 }, { "depreciation": 1935787, "expenses": 32758006, "income_tax": 2303346, "marketing_expense": 4593741, "net_income": 10394637, "net_profit": 8091291, "operational_expense": 19677102, "product_revenue": 15428253, "quarter": 4, "rd_expense": 5014175, "revenue": 43152643, "salaries_expense": 13272675, "service_revenue": 27724390 } ], "market_conditions": { "gdp_growth": [ -0.009208354705704146, -0.004856596376552131, -0.01568801235235649, -0.006936442312849022 ], "inflation_rate": [ 0.04253402924140086, 0.04315497298847473, 0.04425243766156397, 0.043401276224704244 ], "interest_rate": [ 0.053070509843019864, 0.0533533500666771, 0.049836221979417325, 0.04881847348308706 ], "year": 2011 }, "random_event": { "description": "Frazier Group Industry Recognition in 2011", "impact": 0.09, "type": "Industry Recognition" }, "year": 2011 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2004, "industry": "Advertising", "location": "Mendezbury", "name": "Nichols-Jones", "num_employees": 152, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.nichols-jones.com" }

[ { "advertising_kpis": [ { "average_project_size": 95377, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 3243510, "net_revenue": 2905773, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 19117 }, { "average_project_size": 187602, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 3565964, "net_revenue": 2968510, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 19530 }, { "average_project_size": 179701, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 3492815, "net_revenue": 3032602, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 19951 }, { "average_project_size": 132735, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 3554670, "net_revenue": 3098078, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 20382 } ], "balance_sheet": [ { "assets": 3107261, "current_assets": 1279457, "current_liabilities": 1067636, "equity": 2066993, "fixed_assets": 1827804, "liabilities": 1852203, "long_term_liabilities": 784567, "quarter": 1 }, { "assets": 3163065, "current_assets": 1369091, "current_liabilities": 1116312, "equity": 2126305, "fixed_assets": 1793974, "liabilities": 1886880, "long_term_liabilities": 770568, "quarter": 2 }, { "assets": 3219872, "current_assets": 1371929, "current_liabilities": 791329, "equity": 2116310, "fixed_assets": 1847943, "liabilities": 1922206, "long_term_liabilities": 1130877, "quarter": 3 }, { "assets": 3277699, "current_assets": 1504336, "current_liabilities": 788488, "equity": 2172324, "fixed_assets": 1773363, "liabilities": 1958194, "long_term_liabilities": 1169706, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48669, "financing_cash_flow": 160957, "investing_cash_flow": -366853, "net_cash_flow": 535080, "operating_cash_flow": 964696, "quarter": 1 }, { "change_in_working_capital": 44971, "financing_cash_flow": -34179, "investing_cash_flow": -406345, "net_cash_flow": 883480, "operating_cash_flow": 1001188, "quarter": 2 }, { "change_in_working_capital": 32876, "financing_cash_flow": -192434, "investing_cash_flow": -118893, "net_cash_flow": 982446, "operating_cash_flow": 951211, "quarter": 3 }, { "change_in_working_capital": 63245, "financing_cash_flow": 176693, "investing_cash_flow": -146679, "net_cash_flow": 598524, "operating_cash_flow": 970294, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9351557529283829, "current_ratio": 1.19840188978266, "debt_to_equity_ratio": 0.8960857632319026, "profit_margin": 0.2794213450259191, "quarter": 1, "return_on_assets": 0.26130247829197484, "return_on_equity": 0.3928097482671688 }, { "asset_turnover_ratio": 0.9384916212597592, "current_ratio": 1.2264411741520291, "debt_to_equity_ratio": 0.887398562294685, "profit_margin": 0.2863793620368468, "quarter": 2, "return_on_assets": 0.26876463177329585, "return_on_equity": 0.3998109396347184 }, { "asset_turnover_ratio": 0.9418393029288121, "current_ratio": 1.7337024170730506, "debt_to_equity_ratio": 0.9082818679683033, "profit_margin": 0.2699477214616359, "quarter": 3, "return_on_assets": 0.2542473738086483, "return_on_equity": 0.3868261266071606 }, { "asset_turnover_ratio": 0.945199055801036, "current_ratio": 1.9078743113401853, "debt_to_equity_ratio": 0.9014281479190028, "profit_margin": 0.2752735728409679, "quarter": 4, "return_on_assets": 0.2601883211362605, "return_on_equity": 0.39258370298353285 } ], "income_statement": [ { "depreciation": 152761, "expenses": 1821846, "income_tax": 271992, "marketing_expense": 307767, "net_income": 1083927, "net_profit": 811935, "operational_expense": 1022840, "product_revenue": 901355, "quarter": 1, "rd_expense": 269233, "revenue": 2905773, "salaries_expense": 763856, "service_revenue": 2004418 }, { "depreciation": 151068, "expenses": 1868252, "income_tax": 250138, "marketing_expense": 279217, "net_income": 1100258, "net_profit": 850120, "operational_expense": 1043254, "product_revenue": 1142549, "quarter": 2, "rd_expense": 308259, "revenue": 2968510, "salaries_expense": 859141, "service_revenue": 1825961 }, { "depreciation": 132567, "expenses": 1915841, "income_tax": 298117, "marketing_expense": 222915, "net_income": 1116761, "net_profit": 818644, "operational_expense": 972898, "product_revenue": 891741, "quarter": 3, "rd_expense": 339383, "revenue": 3032602, "salaries_expense": 634226, "service_revenue": 2140861 }, { "depreciation": 117475, "expenses": 1964642, "income_tax": 280617, "marketing_expense": 287650, "net_income": 1133436, "net_profit": 852819, "operational_expense": 1065192, "product_revenue": 1134223, "quarter": 4, "rd_expense": 352337, "revenue": 3098078, "salaries_expense": 744203, "service_revenue": 1963855 } ], "market_conditions": { "gdp_growth": [ 0.03570533843732019, 0.04219102356238928, 0.0365119333588116, 0.039331688600912705 ], "inflation_rate": [ 0.009935341692873714, 0.01241150444573512, 0.006578810243317923, 0.013615025205370453 ], "interest_rate": [ 0.02139874823824325, 0.0188658606148705, 0.014954206237992424, 0.022153334890503477 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 163517, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 4479836, "net_revenue": 3664336, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 24107 }, { "average_project_size": 126648, "billable_hours_per_employee": 140, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 4835752, "net_revenue": 3737062, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 24586 }, { "average_project_size": 53523, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 4509968, "net_revenue": 3811231, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 25074 }, { "average_project_size": 98888, "billable_hours_per_employee": 84, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 4983273, "net_revenue": 3886873, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 25572 } ], "balance_sheet": [ { "assets": 4229316, "current_assets": 1555398, "current_liabilities": 1182823, "equity": 3271487, "fixed_assets": 2673918, "liabilities": 1991765, "long_term_liabilities": 808942, "quarter": 1 }, { "assets": 4291537, "current_assets": 1439417, "current_liabilities": 854122, "equity": 3221317, "fixed_assets": 2852120, "liabilities": 2041767, "long_term_liabilities": 1187645, "quarter": 2 }, { "assets": 4354673, "current_assets": 2091474, "current_liabilities": 1120847, "equity": 3333751, "fixed_assets": 2263199, "liabilities": 2093024, "long_term_liabilities": 972177, "quarter": 3 }, { "assets": 4418737, "current_assets": 1531170, "current_liabilities": 1077897, "equity": 3377471, "fixed_assets": 2887567, "liabilities": 2145568, "long_term_liabilities": 1067671, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73564, "financing_cash_flow": -7876, "investing_cash_flow": -328711, "net_cash_flow": 1063841, "operating_cash_flow": 1249387, "quarter": 1 }, { "change_in_working_capital": 22440, "financing_cash_flow": 21268, "investing_cash_flow": -466959, "net_cash_flow": 814171, "operating_cash_flow": 1093563, "quarter": 2 }, { "change_in_working_capital": -78726, "financing_cash_flow": 130039, "investing_cash_flow": -323495, "net_cash_flow": 912027, "operating_cash_flow": 1196278, "quarter": 3 }, { "change_in_working_capital": -81955, "financing_cash_flow": 171379, "investing_cash_flow": -441546, "net_cash_flow": 899569, "operating_cash_flow": 1261188, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8664133869401104, "current_ratio": 1.3149879567779794, "debt_to_equity_ratio": 0.6088255890975571, "profit_margin": 0.2821618978172307, "quarter": 1, "return_on_assets": 0.24446884555327622, "return_on_equity": 0.31604466103640333 }, { "asset_turnover_ratio": 0.87079803809218, "current_ratio": 1.68525924867876, "debt_to_equity_ratio": 0.6338298900729111, "profit_margin": 0.25997615238922983, "quarter": 2, "return_on_assets": 0.22638672345129496, "return_on_equity": 0.30159931481440666 }, { "asset_turnover_ratio": 0.8752048661288689, "current_ratio": 1.865976355381243, "debt_to_equity_ratio": 0.6278285330848045, "profit_margin": 0.2813007136014584, "quarter": 3, "return_on_assets": 0.2461957533895197, "return_on_equity": 0.3215903047348167 }, { "asset_turnover_ratio": 0.8796343842143128, "current_ratio": 1.420516060439912, "debt_to_equity_ratio": 0.635258748335663, "profit_margin": 0.2841106462701508, "quarter": 4, "return_on_assets": 0.2499134933805746, "return_on_equity": 0.326961208549237 } ], "income_statement": [ { "depreciation": 215451, "expenses": 2313723, "income_tax": 316677, "marketing_expense": 432749, "net_income": 1350613, "net_profit": 1033936, "operational_expense": 1241141, "product_revenue": 1247069, "quarter": 1, "rd_expense": 327869, "revenue": 3664336, "salaries_expense": 750974, "service_revenue": 2417267 }, { "depreciation": 122016, "expenses": 2369976, "income_tax": 395539, "marketing_expense": 260193, "net_income": 1367086, "net_profit": 971547, "operational_expense": 1196345, "product_revenue": 1181151, "quarter": 2, "rd_expense": 448335, "revenue": 3737062, "salaries_expense": 753994, "service_revenue": 2555911 }, { "depreciation": 124176, "expenses": 2427597, "income_tax": 311532, "marketing_expense": 392216, "net_income": 1383634, "net_profit": 1072102, "operational_expense": 1617925, "product_revenue": 911114, "quarter": 3, "rd_expense": 355083, "revenue": 3811231, "salaries_expense": 1082238, "service_revenue": 2900117 }, { "depreciation": 156886, "expenses": 2486618, "income_tax": 295953, "marketing_expense": 450449, "net_income": 1400255, "net_profit": 1104302, "operational_expense": 1476978, "product_revenue": 1352861, "quarter": 4, "rd_expense": 497170, "revenue": 3886873, "salaries_expense": 974876, "service_revenue": 2534012 } ], "market_conditions": { "gdp_growth": [ 0.02427385946851346, 0.02974974936127394, 0.04301491229350669, 0.040928568499432876 ], "inflation_rate": [ 0.00615276840669663, 0.00922588167979657, 0.009065248991151565, 0.005292524299866043 ], "interest_rate": [ 0.015584985995733746, 0.018758022902955345, 0.016519182141501755, 0.015286932654945955 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 75335, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 5096419, "net_revenue": 4597580, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 30247 }, { "average_project_size": 113736, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 5508873, "net_revenue": 4696353, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 30897 }, { "average_project_size": 96626, "billable_hours_per_employee": 155, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 6001013, "net_revenue": 4797248, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 31561 }, { "average_project_size": 186197, "billable_hours_per_employee": 138, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 6097507, "net_revenue": 4900311, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 32239 } ], "balance_sheet": [ { "assets": 5667091, "current_assets": 2064718, "current_liabilities": 1091752, "equity": 4117969, "fixed_assets": 3602373, "liabilities": 2536696, "long_term_liabilities": 1444944, "quarter": 1 }, { "assets": 5856725, "current_assets": 2589817, "current_liabilities": 1084133, "equity": 4250160, "fixed_assets": 3266908, "liabilities": 2564098, "long_term_liabilities": 1479965, "quarter": 2 }, { "assets": 6052706, "current_assets": 2010071, "current_liabilities": 1377522, "equity": 4450354, "fixed_assets": 4042635, "liabilities": 2591796, "long_term_liabilities": 1214274, "quarter": 3 }, { "assets": 6255245, "current_assets": 1903837, "current_liabilities": 1220501, "equity": 4672477, "fixed_assets": 4351408, "liabilities": 2619794, "long_term_liabilities": 1399293, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79937, "financing_cash_flow": 92490, "investing_cash_flow": -152702, "net_cash_flow": 864798, "operating_cash_flow": 1158114, "quarter": 1 }, { "change_in_working_capital": -82883, "financing_cash_flow": -2447, "investing_cash_flow": -328018, "net_cash_flow": 750015, "operating_cash_flow": 1138384, "quarter": 2 }, { "change_in_working_capital": -75419, "financing_cash_flow": 23657, "investing_cash_flow": -301671, "net_cash_flow": 804428, "operating_cash_flow": 1168724, "quarter": 3 }, { "change_in_working_capital": 97813, "financing_cash_flow": 40065, "investing_cash_flow": -316545, "net_cash_flow": 836473, "operating_cash_flow": 1315829, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8112768967359091, "current_ratio": 1.8911969018604957, "debt_to_equity_ratio": 0.6160065799426854, "profit_margin": 0.21480300505918332, "quarter": 1, "return_on_assets": 0.174264715353962, "return_on_equity": 0.2398206494512222 }, { "asset_turnover_ratio": 0.8018735726878076, "current_ratio": 2.3888369784888015, "debt_to_equity_ratio": 0.6032944642084063, "profit_margin": 0.20388863443612523, "quarter": 2, "return_on_assets": 0.1634929077257341, "return_on_equity": 0.22529340071903176 }, { "asset_turnover_ratio": 0.7925790547236228, "current_ratio": 1.4591933921926474, "debt_to_equity_ratio": 0.5823797387803308, "profit_margin": 0.20625241805301706, "quarter": 3, "return_on_assets": 0.16347134653492174, "return_on_equity": 0.22232927987301684 }, { "asset_turnover_ratio": 0.7833923371506631, "current_ratio": 1.5598815568360862, "debt_to_equity_ratio": 0.5606863340365292, "profit_margin": 0.2116245275044788, "quarter": 4, "return_on_assets": 0.16578503320013843, "return_on_equity": 0.2219435216053498 } ], "income_statement": [ { "depreciation": 170540, "expenses": 3343519, "income_tax": 266487, "marketing_expense": 531839, "net_income": 1254061, "net_profit": 987574, "operational_expense": 2220154, "product_revenue": 1413173, "quarter": 1, "rd_expense": 444351, "revenue": 4597580, "salaries_expense": 1603492, "service_revenue": 3184407 }, { "depreciation": 180851, "expenses": 3397814, "income_tax": 341006, "marketing_expense": 670897, "net_income": 1298539, "net_profit": 957533, "operational_expense": 1898177, "product_revenue": 1818518, "quarter": 2, "rd_expense": 602486, "revenue": 4696353, "salaries_expense": 1144692, "service_revenue": 2877835 }, { "depreciation": 179280, "expenses": 3452990, "income_tax": 354814, "marketing_expense": 628391, "net_income": 1344258, "net_profit": 989444, "operational_expense": 2263429, "product_revenue": 1591314, "quarter": 3, "rd_expense": 361830, "revenue": 4797248, "salaries_expense": 1225637, "service_revenue": 3205934 }, { "depreciation": 278803, "expenses": 3509063, "income_tax": 354222, "marketing_expense": 659021, "net_income": 1391248, "net_profit": 1037026, "operational_expense": 2061623, "product_revenue": 996215, "quarter": 4, "rd_expense": 467321, "revenue": 4900311, "salaries_expense": 1672720, "service_revenue": 3904096 } ], "market_conditions": { "gdp_growth": [ 0.04337330204314943, 0.032843786731751035, 0.04299472860249053, 0.033017306954510786 ], "inflation_rate": [ 0.006478624520982671, 0.010354793837130359, 0.01101940301821248, 0.010303276697813672 ], "interest_rate": [ 0.011234183658697112, 0.01725463738177209, 0.011477863672774702, 0.014465176566957831 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 156198, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 3947085, "net_revenue": 3457779, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 22749 }, { "average_project_size": 168994, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 4451991, "net_revenue": 3553727, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 23380 }, { "average_project_size": 67859, "billable_hours_per_employee": 149, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 4592592, "net_revenue": 3652337, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 24029 }, { "average_project_size": 125220, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 4256772, "net_revenue": 3753684, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 24695 } ], "balance_sheet": [ { "assets": 5180625, "current_assets": 2498861, "current_liabilities": 1164356, "equity": 3966556, "fixed_assets": 2681764, "liabilities": 2159749, "long_term_liabilities": 995393, "quarter": 1 }, { "assets": 5259082, "current_assets": 1725130, "current_liabilities": 946501, "equity": 4014366, "fixed_assets": 3533952, "liabilities": 2214496, "long_term_liabilities": 1267995, "quarter": 2 }, { "assets": 5338727, "current_assets": 1866151, "current_liabilities": 1164454, "equity": 4090218, "fixed_assets": 3472576, "liabilities": 2270631, "long_term_liabilities": 1106177, "quarter": 3 }, { "assets": 5419578, "current_assets": 2364081, "current_liabilities": 1037175, "equity": 4139066, "fixed_assets": 3055497, "liabilities": 2328189, "long_term_liabilities": 1291014, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63021, "financing_cash_flow": 9203, "investing_cash_flow": -387745, "net_cash_flow": 835098, "operating_cash_flow": 1112281, "quarter": 1 }, { "change_in_working_capital": 85726, "financing_cash_flow": -16414, "investing_cash_flow": -498867, "net_cash_flow": 916464, "operating_cash_flow": 1123899, "quarter": 2 }, { "change_in_working_capital": -21084, "financing_cash_flow": -98103, "investing_cash_flow": -337124, "net_cash_flow": 981606, "operating_cash_flow": 1233351, "quarter": 3 }, { "change_in_working_capital": 29001, "financing_cash_flow": -42491, "investing_cash_flow": -399724, "net_cash_flow": 751700, "operating_cash_flow": 1236617, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6674443720593558, "current_ratio": 2.1461314237226414, "debt_to_equity_ratio": 0.5444897286210002, "profit_margin": 0.2734934765929228, "quarter": 1, "return_on_assets": 0.18254168174689347, "return_on_equity": 0.23841337422186903 }, { "asset_turnover_ratio": 0.6757314299339695, "current_ratio": 1.8226393844274862, "debt_to_equity_ratio": 0.551642774973682, "profit_margin": 0.2728909677079866, "quarter": 2, "return_on_assets": 0.18440100382538246, "return_on_equity": 0.24157737485819678 }, { "asset_turnover_ratio": 0.6841213270504373, "current_ratio": 1.6025974405171866, "debt_to_equity_ratio": 0.5551369144627499, "profit_margin": 0.2798542412707261, "quarter": 3, "return_on_assets": 0.1914542549188224, "return_on_equity": 0.2498942599147527 }, { "asset_turnover_ratio": 0.6926155505096522, "current_ratio": 2.2793463012509942, "debt_to_equity_ratio": 0.5624913929857606, "profit_margin": 0.27910633926563877, "quarter": 4, "return_on_assets": 0.19331339082120416, "return_on_equity": 0.25311918196037464 } ], "income_statement": [ { "depreciation": 166601, "expenses": 2209638, "income_tax": 302461, "marketing_expense": 290475, "net_income": 1248141, "net_profit": 945680, "operational_expense": 1524526, "product_revenue": 805712, "quarter": 1, "rd_expense": 360363, "revenue": 3457779, "salaries_expense": 1060259, "service_revenue": 2652067 }, { "depreciation": 154119, "expenses": 2273929, "income_tax": 310018, "marketing_expense": 318504, "net_income": 1279798, "net_profit": 969780, "operational_expense": 1341560, "product_revenue": 1221674, "quarter": 2, "rd_expense": 419654, "revenue": 3553727, "salaries_expense": 1105412, "service_revenue": 2332053 }, { "depreciation": 211229, "expenses": 2340092, "income_tax": 290123, "marketing_expense": 365270, "net_income": 1312245, "net_profit": 1022122, "operational_expense": 1402994, "product_revenue": 1231550, "quarter": 3, "rd_expense": 299641, "revenue": 3652337, "salaries_expense": 841763, "service_revenue": 2420787 }, { "depreciation": 188940, "expenses": 2408179, "income_tax": 297828, "marketing_expense": 416770, "net_income": 1345505, "net_profit": 1047677, "operational_expense": 1401711, "product_revenue": 1412988, "quarter": 4, "rd_expense": 387114, "revenue": 3753684, "salaries_expense": 988783, "service_revenue": 2340696 } ], "market_conditions": { "gdp_growth": [ 0.03601886864837569, 0.03408075677266218, 0.04380496617142924, 0.027431233530916137 ], "inflation_rate": [ 0.008910967057092196, 0.0072943247241026195, 0.011036165508614677, 0.005836741065139994 ], "interest_rate": [ 0.01749466403460846, 0.015005640527354737, 0.016829293580171836, 0.016624607851510338 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 183585, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 2648238, "net_revenue": 2189281, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 14403 }, { "average_project_size": 97757, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 2631885, "net_revenue": 2246658, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 14781 }, { "average_project_size": 85958, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 2782232, "net_revenue": 2305540, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 15168 }, { "average_project_size": 152657, "billable_hours_per_employee": 153, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 2979329, "net_revenue": 2365965, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 15566 } ], "balance_sheet": [ { "assets": 2689888, "current_assets": 1206765, "current_liabilities": 505887, "equity": 1798607, "fixed_assets": 1483123, "liabilities": 1252910, "long_term_liabilities": 747023, "quarter": 1 }, { "assets": 2737401, "current_assets": 1033054, "current_liabilities": 577702, "equity": 1833665, "fixed_assets": 1704347, "liabilities": 1267890, "long_term_liabilities": 690188, "quarter": 2 }, { "assets": 2785753, "current_assets": 888225, "current_liabilities": 562000, "equity": 1882424, "fixed_assets": 1897528, "liabilities": 1283049, "long_term_liabilities": 721049, "quarter": 3 }, { "assets": 2834959, "current_assets": 1156134, "current_liabilities": 706022, "equity": 1899099, "fixed_assets": 1678825, "liabilities": 1298388, "long_term_liabilities": 592366, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83348, "financing_cash_flow": 196096, "investing_cash_flow": -470839, "net_cash_flow": 210888, "operating_cash_flow": 486917, "quarter": 1 }, { "change_in_working_capital": -20301, "financing_cash_flow": -11571, "investing_cash_flow": -142219, "net_cash_flow": 35664, "operating_cash_flow": 522279, "quarter": 2 }, { "change_in_working_capital": 38700, "financing_cash_flow": -77678, "investing_cash_flow": -143133, "net_cash_flow": 7725, "operating_cash_flow": 517904, "quarter": 3 }, { "change_in_working_capital": 39161, "financing_cash_flow": -142315, "investing_cash_flow": -257002, "net_cash_flow": 396601, "operating_cash_flow": 499564, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8138929948012705, "current_ratio": 2.38544378487686, "debt_to_equity_ratio": 0.6966002022676437, "profit_margin": 0.16518162812357115, "quarter": 1, "return_on_assets": 0.13444016999964312, "return_on_equity": 0.20106059856322142 }, { "asset_turnover_ratio": 0.8207266673753681, "current_ratio": 1.7882126078843417, "debt_to_equity_ratio": 0.6914512738150098, "profit_margin": 0.16208697540969744, "quarter": 2, "return_on_assets": 0.13302910315295421, "return_on_equity": 0.1985935271709936 }, { "asset_turnover_ratio": 0.8276182418182804, "current_ratio": 1.5804715302491104, "debt_to_equity_ratio": 0.6815940510745719, "profit_margin": 0.16469894254708226, "quarter": 3, "return_on_assets": 0.1363078492601462, "return_on_equity": 0.20171863512152416 }, { "asset_turnover_ratio": 0.8345676251402577, "current_ratio": 1.6375325414788775, "debt_to_equity_ratio": 0.6836863165111455, "profit_margin": 0.15322627342331777, "quarter": 4, "return_on_assets": 0.1278776871199901, "return_on_equity": 0.19089473481898522 } ], "income_statement": [ { "depreciation": 125288, "expenses": 1720538, "income_tax": 107114, "marketing_expense": 340985, "net_income": 468743, "net_profit": 361629, "operational_expense": 1100540, "product_revenue": 491602, "quarter": 1, "rd_expense": 231101, "revenue": 2189281, "salaries_expense": 582072, "service_revenue": 1697679 }, { "depreciation": 158125, "expenses": 1770975, "income_tax": 111529, "marketing_expense": 228320, "net_income": 475683, "net_profit": 364154, "operational_expense": 1134224, "product_revenue": 772272, "quarter": 2, "rd_expense": 337312, "revenue": 2246658, "salaries_expense": 639232, "service_revenue": 1474386 }, { "depreciation": 138184, "expenses": 1822890, "income_tax": 102930, "marketing_expense": 278855, "net_income": 482650, "net_profit": 379720, "operational_expense": 930388, "product_revenue": 694904, "quarter": 3, "rd_expense": 190992, "revenue": 2305540, "salaries_expense": 728198, "service_revenue": 1610636 }, { "depreciation": 137036, "expenses": 1876328, "income_tax": 127109, "marketing_expense": 237013, "net_income": 489637, "net_profit": 362528, "operational_expense": 1252479, "product_revenue": 594697, "quarter": 4, "rd_expense": 190153, "revenue": 2365965, "salaries_expense": 675383, "service_revenue": 1771268 } ], "market_conditions": { "gdp_growth": [ 0.05698502708519178, 0.05772497385622923, 0.06220267610986755, 0.05165276330781008 ], "inflation_rate": [ 0.007878570981040814, 0.004387096868196144, 0.004834747604541787, 0.0024926850535529274 ], "interest_rate": [ 0.016783068172956273, 0.01625536089508359, 0.010697278974333804, 0.010060078773370507 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 56621, "billable_hours_per_employee": 110, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 1777417, "net_revenue": 1583074, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 10415 }, { "average_project_size": 78731, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 1830490, "net_revenue": 1648542, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 10846 }, { "average_project_size": 181444, "billable_hours_per_employee": 96, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 1936485, "net_revenue": 1716717, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 11294 }, { "average_project_size": 52368, "billable_hours_per_employee": 91, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 2225180, "net_revenue": 1787713, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 11761 } ], "balance_sheet": [ { "assets": 2275669, "current_assets": 781975, "current_liabilities": 539246, "equity": 1395299, "fixed_assets": 1493694, "liabilities": 1241090, "long_term_liabilities": 701844, "quarter": 1 }, { "assets": 2306828, "current_assets": 1006777, "current_liabilities": 544901, "equity": 1423046, "fixed_assets": 1300051, "liabilities": 1261957, "long_term_liabilities": 717056, "quarter": 2 }, { "assets": 2338413, "current_assets": 837324, "current_liabilities": 603496, "equity": 1407632, "fixed_assets": 1501089, "liabilities": 1283175, "long_term_liabilities": 679679, "quarter": 3 }, { "assets": 2370431, "current_assets": 807417, "current_liabilities": 544410, "equity": 1434823, "fixed_assets": 1563014, "liabilities": 1304750, "long_term_liabilities": 760340, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47931, "financing_cash_flow": 175241, "investing_cash_flow": -247583, "net_cash_flow": 313230, "operating_cash_flow": 424040, "quarter": 1 }, { "change_in_working_capital": -46102, "financing_cash_flow": 192696, "investing_cash_flow": -403853, "net_cash_flow": 39085, "operating_cash_flow": 468548, "quarter": 2 }, { "change_in_working_capital": -62998, "financing_cash_flow": -71324, "investing_cash_flow": -266420, "net_cash_flow": 144806, "operating_cash_flow": 426895, "quarter": 3 }, { "change_in_working_capital": -19744, "financing_cash_flow": -91884, "investing_cash_flow": -494866, "net_cash_flow": 260596, "operating_cash_flow": 466665, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6956521357016332, "current_ratio": 1.4501266583340442, "debt_to_equity_ratio": 0.8894796025798055, "profit_margin": 0.22786047904267268, "quarter": 1, "return_on_assets": 0.1585116288880325, "return_on_equity": 0.25852523365959557 }, { "asset_turnover_ratio": 0.7146358549488735, "current_ratio": 1.847632872760373, "debt_to_equity_ratio": 0.8867998645159749, "profit_margin": 0.2293996755921293, "quarter": 2, "return_on_assets": 0.16393723329177554, "return_on_equity": 0.2657503692782946 }, { "asset_turnover_ratio": 0.734137639501662, "current_ratio": 1.3874557577846416, "debt_to_equity_ratio": 0.9115841356263569, "profit_margin": 0.20527203959650892, "quarter": 3, "return_on_assets": 0.15069793060507275, "return_on_equity": 0.25034526069313573 }, { "asset_turnover_ratio": 0.7541721315659473, "current_ratio": 1.4831046453959331, "debt_to_equity_ratio": 0.9093456126644193, "profit_margin": 0.206488401661788, "quarter": 4, "return_on_assets": 0.15572779802491615, "return_on_equity": 0.257273545238681 } ], "income_statement": [ { "depreciation": 63320, "expenses": 1118883, "income_tax": 103471, "marketing_expense": 173597, "net_income": 464191, "net_profit": 360720, "operational_expense": 710882, "product_revenue": 406228, "quarter": 1, "rd_expense": 171671, "revenue": 1583074, "salaries_expense": 447595, "service_revenue": 1176846 }, { "depreciation": 90373, "expenses": 1168079, "income_tax": 102288, "marketing_expense": 131061, "net_income": 480463, "net_profit": 378175, "operational_expense": 701239, "product_revenue": 385304, "quarter": 2, "rd_expense": 209904, "revenue": 1648542, "salaries_expense": 501264, "service_revenue": 1263238 }, { "depreciation": 74501, "expenses": 1219440, "income_tax": 144883, "marketing_expense": 172042, "net_income": 497277, "net_profit": 352394, "operational_expense": 809936, "product_revenue": 671615, "quarter": 3, "rd_expense": 151116, "revenue": 1716717, "salaries_expense": 420203, "service_revenue": 1045102 }, { "depreciation": 97523, "expenses": 1273058, "income_tax": 145513, "marketing_expense": 213683, "net_income": 514655, "net_profit": 369142, "operational_expense": 710283, "product_revenue": 605915, "quarter": 4, "rd_expense": 242467, "revenue": 1787713, "salaries_expense": 428661, "service_revenue": 1181798 } ], "market_conditions": { "gdp_growth": [ 0.028954122209148808, 0.026857448360464595, 0.028767249034128816, 0.02705138412079863 ], "inflation_rate": [ 0.0060993093124893805, 0.0064959401690853225, 0.0017159900205667468, 0.0024941054681383136 ], "interest_rate": [ 0.016588509751299513, 0.0222149735269121, 0.017571226464436214, 0.012666831214573411 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 109831, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 4308762, "net_revenue": 3533538, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 23247 }, { "average_project_size": 108030, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 4231501, "net_revenue": 3682466, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 24227 }, { "average_project_size": 76485, "billable_hours_per_employee": 102, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 4714595, "net_revenue": 3837672, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 25248 }, { "average_project_size": 166808, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 5081057, "net_revenue": 3999419, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 26312 } ], "balance_sheet": [ { "assets": 4975922, "current_assets": 2148943, "current_liabilities": 1095464, "equity": 2910578, "fixed_assets": 2826979, "liabilities": 2672347, "long_term_liabilities": 1576883, "quarter": 1 }, { "assets": 5061004, "current_assets": 2088573, "current_liabilities": 1429395, "equity": 2945034, "fixed_assets": 2972431, "liabilities": 2725601, "long_term_liabilities": 1296206, "quarter": 2 }, { "assets": 5147540, "current_assets": 2246269, "current_liabilities": 1645764, "equity": 2952390, "fixed_assets": 2901271, "liabilities": 2779917, "long_term_liabilities": 1134153, "quarter": 3 }, { "assets": 5235557, "current_assets": 1681441, "current_liabilities": 1471001, "equity": 3011318, "fixed_assets": 3554116, "liabilities": 2835314, "long_term_liabilities": 1364313, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4930, "financing_cash_flow": -20529, "investing_cash_flow": -303337, "net_cash_flow": 460162, "operating_cash_flow": 792113, "quarter": 1 }, { "change_in_working_capital": -6435, "financing_cash_flow": 72274, "investing_cash_flow": -385102, "net_cash_flow": 340374, "operating_cash_flow": 803347, "quarter": 2 }, { "change_in_working_capital": 28702, "financing_cash_flow": -194822, "investing_cash_flow": -219414, "net_cash_flow": 409361, "operating_cash_flow": 744129, "quarter": 3 }, { "change_in_working_capital": 48056, "financing_cash_flow": -125945, "investing_cash_flow": -427929, "net_cash_flow": 554924, "operating_cash_flow": 833434, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7101272889727773, "current_ratio": 1.9616737747657613, "debt_to_equity_ratio": 0.9181499344803679, "profit_margin": 0.1717833514171915, "quarter": 1, "return_on_assets": 0.1219880456325481, "return_on_equity": 0.2085506727529721 }, { "asset_turnover_ratio": 0.7276157062906886, "current_ratio": 1.4611587419852454, "debt_to_equity_ratio": 0.925490503675, "profit_margin": 0.16554966155831446, "quarter": 2, "return_on_assets": 0.12045653392093743, "return_on_equity": 0.20700304308880643 }, { "asset_turnover_ratio": 0.7455351488283724, "current_ratio": 1.3648791685806714, "debt_to_equity_ratio": 0.9415819048296465, "profit_margin": 0.15237545053355264, "quarter": 3, "return_on_assets": 0.11360125419132246, "return_on_equity": 0.19806563496015092 }, { "asset_turnover_ratio": 0.7638956084328754, "current_ratio": 1.1430590461869163, "debt_to_equity_ratio": 0.9415525029239689, "profit_margin": 0.15279094288445397, "quarter": 4, "return_on_assets": 0.11671633027775269, "return_on_equity": 0.20292609415544954 } ], "income_statement": [ { "depreciation": 185110, "expenses": 2771116, "income_tax": 155419, "marketing_expense": 372185, "net_income": 762422, "net_profit": 607003, "operational_expense": 1831346, "product_revenue": 970536, "quarter": 1, "rd_expense": 533181, "revenue": 3533538, "salaries_expense": 962743, "service_revenue": 2563002 }, { "depreciation": 193716, "expenses": 2892349, "income_tax": 180486, "marketing_expense": 543475, "net_income": 790117, "net_profit": 609631, "operational_expense": 1498990, "product_revenue": 1067074, "quarter": 2, "rd_expense": 325783, "revenue": 3682466, "salaries_expense": 1195359, "service_revenue": 2615392 }, { "depreciation": 159362, "expenses": 3018886, "income_tax": 234019, "marketing_expense": 442741, "net_income": 818786, "net_profit": 584767, "operational_expense": 1869027, "product_revenue": 1242525, "quarter": 3, "rd_expense": 306982, "revenue": 3837672, "salaries_expense": 933350, "service_revenue": 2595147 }, { "depreciation": 222359, "expenses": 3150958, "income_tax": 237386, "marketing_expense": 452429, "net_income": 848461, "net_profit": 611075, "operational_expense": 1604065, "product_revenue": 1220705, "quarter": 4, "rd_expense": 613455, "revenue": 3999419, "salaries_expense": 1007482, "service_revenue": 2778714 } ], "market_conditions": { "gdp_growth": [ 0.043719433872548036, 0.05547799570945386, 0.050455438023596685, 0.0464147922457266 ], "inflation_rate": [ 0.00448021230199205, 0.010985872097345719, 0.010899084947528295, 0.00833210791959657 ], "interest_rate": [ 0.008960976585108764, 0.016249019906109823, 0.007798550166868969, 0.014124049963280774 ], "year": 2010 }, "random_event": { "description": "Nichols-Jones Industry Recognition in 2010", "impact": 0.07, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 107267, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 4331828, "net_revenue": 3779367, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 24864 }, { "average_project_size": 93881, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 4347176, "net_revenue": 3911314, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 25732 }, { "average_project_size": 64918, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 5230582, "net_revenue": 4047868, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 26631 }, { "average_project_size": 62089, "billable_hours_per_employee": 119, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 4668533, "net_revenue": 4189190, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 27560 } ], "balance_sheet": [ { "assets": 4551077, "current_assets": 1975027, "current_liabilities": 1000486, "equity": 3523298, "fixed_assets": 2576050, "liabilities": 2096435, "long_term_liabilities": 1095949, "quarter": 1 }, { "assets": 4704119, "current_assets": 2114624, "current_liabilities": 1200702, "equity": 3654485, "fixed_assets": 2589495, "liabilities": 2121148, "long_term_liabilities": 920446, "quarter": 2 }, { "assets": 4862307, "current_assets": 1951703, "current_liabilities": 1204116, "equity": 3858716, "fixed_assets": 2910604, "liabilities": 2146151, "long_term_liabilities": 942035, "quarter": 3 }, { "assets": 5025814, "current_assets": 1645518, "current_liabilities": 1300062, "equity": 4027960, "fixed_assets": 3380296, "liabilities": 2171450, "long_term_liabilities": 871388, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87879, "financing_cash_flow": -84734, "investing_cash_flow": -389258, "net_cash_flow": 1316887, "operating_cash_flow": 1252997, "quarter": 1 }, { "change_in_working_capital": 66156, "financing_cash_flow": 33573, "investing_cash_flow": -103295, "net_cash_flow": 756944, "operating_cash_flow": 1225884, "quarter": 2 }, { "change_in_working_capital": 95468, "financing_cash_flow": -23415, "investing_cash_flow": -454528, "net_cash_flow": 1136749, "operating_cash_flow": 1308775, "quarter": 3 }, { "change_in_working_capital": 77030, "financing_cash_flow": -43497, "investing_cash_flow": -278400, "net_cash_flow": 1279386, "operating_cash_flow": 1439839, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8304335435326627, "current_ratio": 1.9740676031448716, "debt_to_equity_ratio": 0.5950206312381183, "profit_margin": 0.2827605786895001, "quarter": 1, "return_on_assets": 0.2348138693324679, "return_on_equity": 0.3033112725633767 }, { "asset_turnover_ratio": 0.8314657856231953, "current_ratio": 1.7611563901784122, "debt_to_equity_ratio": 0.5804232333694077, "profit_margin": 0.2739524364446322, "quarter": 2, "return_on_assets": 0.22778207779182458, "return_on_equity": 0.29320519854370725 }, { "asset_turnover_ratio": 0.8324994699018388, "current_ratio": 1.620859618176322, "debt_to_equity_ratio": 0.556182678383172, "profit_margin": 0.2822621686280284, "quarter": 3, "return_on_assets": 0.23498310575617706, "return_on_equity": 0.29609849493976753 }, { "asset_turnover_ratio": 0.8335346274255275, "current_ratio": 1.265722711686058, "debt_to_equity_ratio": 0.5390942313230519, "profit_margin": 0.28014866835832225, "quarter": 4, "return_on_assets": 0.2335136159038118, "return_on_equity": 0.2913623769848757 } ], "income_statement": [ { "depreciation": 184341, "expenses": 2416013, "income_tax": 294698, "marketing_expense": 436500, "net_income": 1363354, "net_profit": 1068656, "operational_expense": 1451953, "product_revenue": 1227631, "quarter": 1, "rd_expense": 262433, "revenue": 3779367, "salaries_expense": 1205831, "service_revenue": 2551736 }, { "depreciation": 154370, "expenses": 2506278, "income_tax": 333522, "marketing_expense": 492334, "net_income": 1405036, "net_profit": 1071514, "operational_expense": 1636847, "product_revenue": 1021343, "quarter": 2, "rd_expense": 383113, "revenue": 3911314, "salaries_expense": 1218863, "service_revenue": 2889971 }, { "depreciation": 166215, "expenses": 2599917, "income_tax": 305391, "marketing_expense": 511160, "net_income": 1447951, "net_profit": 1142560, "operational_expense": 1398664, "product_revenue": 1155999, "quarter": 3, "rd_expense": 345280, "revenue": 4047868, "salaries_expense": 909117, "service_revenue": 2891869 }, { "depreciation": 266243, "expenses": 2697053, "income_tax": 318541, "marketing_expense": 492333, "net_income": 1492137, "net_profit": 1173596, "operational_expense": 1818592, "product_revenue": 1476800, "quarter": 4, "rd_expense": 434224, "revenue": 4189190, "salaries_expense": 1154891, "service_revenue": 2712390 } ], "market_conditions": { "gdp_growth": [ 0.06879976681840082, 0.06512384263000544, 0.061198252368572466, 0.06870517286481598 ], "inflation_rate": [ 0.005982420768973071, 0.00602530713120026, 0.010173676273675478, 0.005260554980627278 ], "interest_rate": [ 0.0160128470461139, 0.012698067426366647, 0.020103023354789334, 0.013166099253417232 ], "year": 2011 }, "random_event": { "description": "Nichols-Jones Expansion to New Market in 2011", "impact": -0.01, "type": "Expansion to New Market" }, "year": 2011 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2010, "industry": "Advertising", "location": "Stewarttown", "name": "Hunt-Gonzalez", "num_employees": 575, "region": "Latin America", "revenue_size": "Small", "website": "www.hunt-gonzalez.com" }

[ { "advertising_kpis": [ { "average_project_size": 153833, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 3207876, "net_revenue": 2862015, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4977 }, { "average_project_size": 193250, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 3302932, "net_revenue": 2778838, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 4833 }, { "average_project_size": 170495, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 3010869, "net_revenue": 2698078, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4692 }, { "average_project_size": 161466, "billable_hours_per_employee": 115, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 3291723, "net_revenue": 2619666, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4556 } ], "balance_sheet": [ { "assets": 3926256, "current_assets": 1890939, "current_liabilities": 853015, "equity": 2639450, "fixed_assets": 2035317, "liabilities": 2028971, "long_term_liabilities": 1175956, "quarter": 1 }, { "assets": 3994555, "current_assets": 1681221, "current_liabilities": 864982, "equity": 2722462, "fixed_assets": 2313334, "liabilities": 2049530, "long_term_liabilities": 1184548, "quarter": 2 }, { "assets": 4064042, "current_assets": 1780625, "current_liabilities": 881100, "equity": 2722053, "fixed_assets": 2283417, "liabilities": 2070298, "long_term_liabilities": 1189198, "quarter": 3 }, { "assets": 4134739, "current_assets": 1989508, "current_liabilities": 1008916, "equity": 2747333, "fixed_assets": 2145231, "liabilities": 2091276, "long_term_liabilities": 1082360, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37825, "financing_cash_flow": 117113, "investing_cash_flow": -212790, "net_cash_flow": 718435, "operating_cash_flow": 914985, "quarter": 1 }, { "change_in_working_capital": -90810, "financing_cash_flow": 186942, "investing_cash_flow": -256452, "net_cash_flow": 657266, "operating_cash_flow": 913295, "quarter": 2 }, { "change_in_working_capital": 85968, "financing_cash_flow": -91927, "investing_cash_flow": -184139, "net_cash_flow": 702059, "operating_cash_flow": 899511, "quarter": 3 }, { "change_in_working_capital": 15216, "financing_cash_flow": -178284, "investing_cash_flow": -497865, "net_cash_flow": 438585, "operating_cash_flow": 816974, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7289425345672824, "current_ratio": 2.2167711001565036, "debt_to_equity_ratio": 0.7687097690806797, "profit_margin": 0.2593155521546882, "quarter": 1, "return_on_assets": 0.18902613584035274, "return_on_equity": 0.2811816855784349 }, { "asset_turnover_ratio": 0.6956564623593867, "current_ratio": 1.943648538351087, "debt_to_equity_ratio": 0.7528222616146708, "profit_margin": 0.27977053718136863, "quarter": 2, "return_on_assets": 0.19462418216797617, "return_on_equity": 0.2855639491019526 }, { "asset_turnover_ratio": 0.6638902845984367, "current_ratio": 2.0209113607990012, "debt_to_equity_ratio": 0.7605649118514591, "profit_margin": 0.26993622867834066, "quarter": 3, "return_on_assets": 0.17920803968069227, "return_on_equity": 0.2675587139559737 }, { "asset_turnover_ratio": 0.6335746947993574, "current_ratio": 1.971926305064049, "debt_to_equity_ratio": 0.7612022277605227, "profit_margin": 0.26868692421094903, "quarter": 4, "return_on_assets": 0.1702332360035301, "return_on_equity": 0.2562011958506668 } ], "income_statement": [ { "depreciation": 172820, "expenses": 1829620, "income_tax": 290230, "marketing_expense": 245618, "net_income": 1032395, "net_profit": 742165, "operational_expense": 1086572, "product_revenue": 927732, "quarter": 1, "rd_expense": 321059, "revenue": 2862015, "salaries_expense": 785617, "service_revenue": 1934283 }, { "depreciation": 135858, "expenses": 1785566, "income_tax": 215835, "marketing_expense": 236259, "net_income": 993272, "net_profit": 777437, "operational_expense": 1225816, "product_revenue": 614081, "quarter": 2, "rd_expense": 189973, "revenue": 2778838, "salaries_expense": 762379, "service_revenue": 2164757 }, { "depreciation": 171202, "expenses": 1742574, "income_tax": 227195, "marketing_expense": 292425, "net_income": 955504, "net_profit": 728309, "operational_expense": 871988, "product_revenue": 806540, "quarter": 3, "rd_expense": 254359, "revenue": 2698078, "salaries_expense": 586155, "service_revenue": 1891538 }, { "depreciation": 113104, "expenses": 1700617, "income_tax": 215179, "marketing_expense": 278698, "net_income": 919049, "net_profit": 703870, "operational_expense": 1155487, "product_revenue": 642727, "quarter": 4, "rd_expense": 216995, "revenue": 2619666, "salaries_expense": 575188, "service_revenue": 1976939 } ], "market_conditions": { "gdp_growth": [ -0.0048240476286688025, -0.003455911674460648, -0.01923450774228804, -0.011922948997900985 ], "inflation_rate": [ 0.032955179963776775, 0.031519878690132695, 0.03203657089361614, 0.03503821911305512 ], "interest_rate": [ 0.04597928220326993, 0.048257128841049296, 0.04828296043987336, 0.042887915365407564 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 174422, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 1094497, "net_revenue": 976472, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 1698 }, { "average_project_size": 160058, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 1142749, "net_revenue": 979680, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1704 }, { "average_project_size": 76450, "billable_hours_per_employee": 129, "client_concentration": 0.1, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 1186044, "net_revenue": 982899, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1709 }, { "average_project_size": 83311, "billable_hours_per_employee": 156, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 1224093, "net_revenue": 986128, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1715 } ], "balance_sheet": [ { "assets": 1284254, "current_assets": 392827, "current_liabilities": 260990, "equity": 803255, "fixed_assets": 891427, "liabilities": 650357, "long_term_liabilities": 389367, "quarter": 1 }, { "assets": 1320462, "current_assets": 618659, "current_liabilities": 340752, "equity": 829158, "fixed_assets": 701803, "liabilities": 657873, "long_term_liabilities": 317121, "quarter": 2 }, { "assets": 1357691, "current_assets": 573560, "current_liabilities": 358761, "equity": 874467, "fixed_assets": 784131, "liabilities": 665477, "long_term_liabilities": 306716, "quarter": 3 }, { "assets": 1395970, "current_assets": 635812, "current_liabilities": 398731, "equity": 889984, "fixed_assets": 760158, "liabilities": 673168, "long_term_liabilities": 274437, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90011, "financing_cash_flow": 175192, "investing_cash_flow": -133066, "net_cash_flow": -153835, "operating_cash_flow": 223681, "quarter": 1 }, { "change_in_working_capital": -88515, "financing_cash_flow": -191940, "investing_cash_flow": -126109, "net_cash_flow": -124293, "operating_cash_flow": 239764, "quarter": 2 }, { "change_in_working_capital": -96458, "financing_cash_flow": -30681, "investing_cash_flow": -334527, "net_cash_flow": -55937, "operating_cash_flow": 230706, "quarter": 3 }, { "change_in_working_capital": 69274, "financing_cash_flow": 179447, "investing_cash_flow": -417916, "net_cash_flow": 67202, "operating_cash_flow": 207565, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7603418015439314, "current_ratio": 1.5051419594620483, "debt_to_equity_ratio": 0.8096519785124275, "profit_margin": 0.17343866490795434, "quarter": 1, "return_on_assets": 0.13187266693348823, "return_on_equity": 0.21083964618956622 }, { "asset_turnover_ratio": 0.7419221454309174, "current_ratio": 1.8155696811757525, "debt_to_equity_ratio": 0.793422966431006, "profit_margin": 0.17002388535031848, "quarter": 2, "return_on_assets": 0.1261444857936086, "return_on_equity": 0.20088933592873734 }, { "asset_turnover_ratio": 0.7239489692426333, "current_ratio": 1.5987244990397507, "debt_to_equity_ratio": 0.7610087058745498, "profit_margin": 0.1854239347074318, "quarter": 3, "return_on_assets": 0.13423746640435857, "return_on_equity": 0.2084160980345742 }, { "asset_turnover_ratio": 0.706410596216251, "current_ratio": 1.5945888330729239, "debt_to_equity_ratio": 0.756382137206961, "profit_margin": 0.16953377249200915, "quarter": 4, "return_on_assets": 0.11976045330487045, "return_on_equity": 0.18784832086868977 } ], "income_statement": [ { "depreciation": 54323, "expenses": 752284, "income_tax": 54830, "marketing_expense": 104057, "net_income": 224188, "net_profit": 169358, "operational_expense": 496503, "product_revenue": 314477, "quarter": 1, "rd_expense": 83502, "revenue": 976472, "salaries_expense": 308233, "service_revenue": 661995 }, { "depreciation": 73195, "expenses": 751391, "income_tax": 61720, "marketing_expense": 82183, "net_income": 228289, "net_profit": 166569, "operational_expense": 420452, "product_revenue": 241412, "quarter": 2, "rd_expense": 121813, "revenue": 979680, "salaries_expense": 346991, "service_revenue": 738268 }, { "depreciation": 48453, "expenses": 750500, "income_tax": 50146, "marketing_expense": 114692, "net_income": 232399, "net_profit": 182253, "operational_expense": 484199, "product_revenue": 331610, "quarter": 3, "rd_expense": 125409, "revenue": 982899, "salaries_expense": 307737, "service_revenue": 651289 }, { "depreciation": 40383, "expenses": 749610, "income_tax": 69336, "marketing_expense": 103082, "net_income": 236518, "net_profit": 167182, "operational_expense": 489176, "product_revenue": 227466, "quarter": 4, "rd_expense": 133990, "revenue": 986128, "salaries_expense": 245939, "service_revenue": 758662 } ], "market_conditions": { "gdp_growth": [ -0.003948557310510251, 0.0003384427133924471, 0.0030837807452615933, -0.015794577962290113 ], "inflation_rate": [ 0.03776620137440118, 0.033610486372570005, 0.03473383141092976, 0.036554874957890136 ], "interest_rate": [ 0.03684437688110411, 0.04094602594400782, 0.04409034641498251, 0.04384869410827314 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 192132, "billable_hours_per_employee": 110, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 957141, "net_revenue": 803482, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1397 }, { "average_project_size": 66689, "billable_hours_per_employee": 103, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 905332, "net_revenue": 802355, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 1395 }, { "average_project_size": 184662, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 996449, "net_revenue": 801231, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1393 }, { "average_project_size": 71669, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 909746, "net_revenue": 800108, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1391 } ], "balance_sheet": [ { "assets": 997193, "current_assets": 359986, "current_liabilities": 279891, "equity": 618421, "fixed_assets": 637207, "liabilities": 559280, "long_term_liabilities": 279389, "quarter": 1 }, { "assets": 1029930, "current_assets": 427504, "current_liabilities": 232655, "equity": 631017, "fixed_assets": 602426, "liabilities": 568595, "long_term_liabilities": 335940, "quarter": 2 }, { "assets": 1063742, "current_assets": 420495, "current_liabilities": 299766, "equity": 651600, "fixed_assets": 643247, "liabilities": 578065, "long_term_liabilities": 278299, "quarter": 3 }, { "assets": 1098663, "current_assets": 465041, "current_liabilities": 324122, "equity": 666685, "fixed_assets": 633622, "liabilities": 587693, "long_term_liabilities": 263571, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14987, "financing_cash_flow": -148838, "investing_cash_flow": -299263, "net_cash_flow": -215677, "operating_cash_flow": 235912, "quarter": 1 }, { "change_in_working_capital": -76610, "financing_cash_flow": -33853, "investing_cash_flow": -135538, "net_cash_flow": 96545, "operating_cash_flow": 203611, "quarter": 2 }, { "change_in_working_capital": -94969, "financing_cash_flow": 5943, "investing_cash_flow": -121905, "net_cash_flow": -358982, "operating_cash_flow": 212437, "quarter": 3 }, { "change_in_working_capital": 93467, "financing_cash_flow": -21576, "investing_cash_flow": -485841, "net_cash_flow": -344198, "operating_cash_flow": 185373, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8057437226294207, "current_ratio": 1.2861649713638523, "debt_to_equity_ratio": 0.904367736541935, "profit_margin": 0.22465717962567924, "quarter": 1, "return_on_assets": 0.18101611222702124, "return_on_equity": 0.29188530143704694 }, { "asset_turnover_ratio": 0.7790383812492111, "current_ratio": 1.8375018804667855, "debt_to_equity_ratio": 0.9010771500609334, "profit_margin": 0.2114799558798786, "quarter": 2, "return_on_assets": 0.1647510024953152, "return_on_equity": 0.2689024225971725 }, { "asset_turnover_ratio": 0.7532192956562775, "current_ratio": 1.402744140429535, "debt_to_equity_ratio": 0.887147022713321, "profit_margin": 0.2070850978057514, "quarter": 3, "return_on_assets": 0.1559804915101594, "return_on_equity": 0.2546393492940454 }, { "asset_turnover_ratio": 0.7282560712429562, "current_ratio": 1.434771474938449, "debt_to_equity_ratio": 0.8815152583303959, "profit_margin": 0.19461747664065351, "quarter": 4, "return_on_assets": 0.14173135893354014, "return_on_equity": 0.23356607693288434 } ], "income_statement": [ { "depreciation": 55404, "expenses": 569741, "income_tax": 53233, "marketing_expense": 97162, "net_income": 233741, "net_profit": 180508, "operational_expense": 305304, "product_revenue": 278943, "quarter": 1, "rd_expense": 108607, "revenue": 803482, "salaries_expense": 193050, "service_revenue": 524539 }, { "depreciation": 33929, "expenses": 572540, "income_tax": 60133, "marketing_expense": 73000, "net_income": 229815, "net_profit": 169682, "operational_expense": 329150, "product_revenue": 287594, "quarter": 2, "rd_expense": 113494, "revenue": 802355, "salaries_expense": 233649, "service_revenue": 514761 }, { "depreciation": 46514, "expenses": 575354, "income_tax": 59954, "marketing_expense": 79317, "net_income": 225877, "net_profit": 165923, "operational_expense": 349477, "product_revenue": 264263, "quarter": 3, "rd_expense": 81713, "revenue": 801231, "salaries_expense": 233330, "service_revenue": 536968 }, { "depreciation": 29658, "expenses": 578181, "income_tax": 66212, "marketing_expense": 94794, "net_income": 221927, "net_profit": 155715, "operational_expense": 333455, "product_revenue": 251904, "quarter": 4, "rd_expense": 61549, "revenue": 800108, "salaries_expense": 178738, "service_revenue": 548204 } ], "market_conditions": { "gdp_growth": [ -0.0082832030750481, -0.011666420027189211, -0.02066313022088925, -0.01349197831769 ], "inflation_rate": [ 0.02856119306434601, 0.027532506363768486, 0.0241071186414289, 0.025982756100581275 ], "interest_rate": [ 0.047736881465504935, 0.050408049226281997, 0.05279510659349988, 0.0540361515480192 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 88325, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 3465574, "net_revenue": 2818069, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4901 }, { "average_project_size": 181778, "billable_hours_per_employee": 96, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 3416194, "net_revenue": 2745998, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4776 }, { "average_project_size": 98547, "billable_hours_per_employee": 83, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 3252970, "net_revenue": 2675771, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 4654 }, { "average_project_size": 139187, "billable_hours_per_employee": 100, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 3247959, "net_revenue": 2607340, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4535 } ], "balance_sheet": [ { "assets": 3490036, "current_assets": 1700380, "current_liabilities": 959944, "equity": 2292534, "fixed_assets": 1789656, "liabilities": 1844380, "long_term_liabilities": 884436, "quarter": 1 }, { "assets": 3541972, "current_assets": 1544900, "current_liabilities": 913623, "equity": 2313053, "fixed_assets": 1997072, "liabilities": 1867529, "long_term_liabilities": 953906, "quarter": 2 }, { "assets": 3594682, "current_assets": 1122011, "current_liabilities": 875056, "equity": 2356549, "fixed_assets": 2472671, "liabilities": 1890968, "long_term_liabilities": 1015912, "quarter": 3 }, { "assets": 3648175, "current_assets": 1603510, "current_liabilities": 978195, "equity": 2315712, "fixed_assets": 2044665, "liabilities": 1914702, "long_term_liabilities": 936507, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29291, "financing_cash_flow": -108988, "investing_cash_flow": -293116, "net_cash_flow": 474828, "operating_cash_flow": 754266, "quarter": 1 }, { "change_in_working_capital": -73616, "financing_cash_flow": -95131, "investing_cash_flow": -104418, "net_cash_flow": 121088, "operating_cash_flow": 786308, "quarter": 2 }, { "change_in_working_capital": 80984, "financing_cash_flow": -71093, "investing_cash_flow": -348551, "net_cash_flow": 283080, "operating_cash_flow": 817291, "quarter": 3 }, { "change_in_working_capital": 77901, "financing_cash_flow": 176464, "investing_cash_flow": -226938, "net_cash_flow": 314507, "operating_cash_flow": 755289, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8074612983934836, "current_ratio": 1.7713324943955064, "debt_to_equity_ratio": 0.8045158763185192, "profit_margin": 0.22954654410520112, "quarter": 1, "return_on_assets": 0.18534995054492276, "return_on_equity": 0.2821672437573445 }, { "asset_turnover_ratio": 0.7752737740445154, "current_ratio": 1.690960056828692, "debt_to_equity_ratio": 0.8073870335007456, "profit_margin": 0.23256025678095904, "quarter": 2, "return_on_assets": 0.1802978679673357, "return_on_equity": 0.2760896529392107 }, { "asset_turnover_ratio": 0.7443693211249285, "current_ratio": 1.2822162238759576, "debt_to_equity_ratio": 0.8024310124678078, "profit_margin": 0.2439801462830713, "quarter": 3, "return_on_assets": 0.1816113358566905, "return_on_equity": 0.2770300978252521 }, { "asset_turnover_ratio": 0.7146970745646796, "current_ratio": 1.639253931986976, "debt_to_equity_ratio": 0.8268307976121383, "profit_margin": 0.22330766221513113, "quarter": 4, "return_on_assets": 0.15959733291303185, "return_on_equity": 0.2514297978332366 } ], "income_statement": [ { "depreciation": 107388, "expenses": 1921785, "income_tax": 249406, "marketing_expense": 343275, "net_income": 896284, "net_profit": 646878, "operational_expense": 1061131, "product_revenue": 872264, "quarter": 1, "rd_expense": 249912, "revenue": 2818069, "salaries_expense": 647830, "service_revenue": 1945805 }, { "depreciation": 147698, "expenses": 1881020, "income_tax": 226368, "marketing_expense": 323036, "net_income": 864978, "net_profit": 638610, "operational_expense": 1267559, "product_revenue": 710532, "quarter": 2, "rd_expense": 222633, "revenue": 2745998, "salaries_expense": 567003, "service_revenue": 2035466 }, { "depreciation": 164456, "expenses": 1841120, "income_tax": 181816, "marketing_expense": 200184, "net_income": 834651, "net_profit": 652835, "operational_expense": 1107979, "product_revenue": 919208, "quarter": 3, "rd_expense": 341651, "revenue": 2675771, "salaries_expense": 685060, "service_revenue": 1756563 }, { "depreciation": 173050, "expenses": 1802066, "income_tax": 223035, "marketing_expense": 298943, "net_income": 805274, "net_profit": 582239, "operational_expense": 917215, "product_revenue": 726145, "quarter": 4, "rd_expense": 184132, "revenue": 2607340, "salaries_expense": 654079, "service_revenue": 1881195 } ], "market_conditions": { "gdp_growth": [ -0.017355846439027024, -0.015776126921190816, -0.011499594930198162, -0.010600827645612888 ], "inflation_rate": [ 0.03172087356932078, 0.02837699558545429, 0.028619479074218607, 0.03222726543511968 ], "interest_rate": [ 0.03599732868992436, 0.04153737650847702, 0.041009820015972843, 0.041386216287164546 ], "year": 2013 }, "random_event": { "description": "Hunt-Gonzalez Industry Recognition in 2013", "impact": 0.09, "type": "Industry Recognition" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 167685, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 2216871, "net_revenue": 1919814, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 3339 }, { "average_project_size": 188952, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 2439760, "net_revenue": 1905402, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 3314 }, { "average_project_size": 177528, "billable_hours_per_employee": 125, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 2265823, "net_revenue": 1891099, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3289 }, { "average_project_size": 143471, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 2109899, "net_revenue": 1876904, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3264 } ], "balance_sheet": [ { "assets": 2350927, "current_assets": 906178, "current_liabilities": 590347, "equity": 1733769, "fixed_assets": 1444749, "liabilities": 1030155, "long_term_liabilities": 439808, "quarter": 1 }, { "assets": 2392172, "current_assets": 1171256, "current_liabilities": 595947, "equity": 1748630, "fixed_assets": 1220916, "liabilities": 1054841, "long_term_liabilities": 458894, "quarter": 2 }, { "assets": 2434141, "current_assets": 1137680, "current_liabilities": 567618, "equity": 1782795, "fixed_assets": 1296461, "liabilities": 1080119, "long_term_liabilities": 512501, "quarter": 3 }, { "assets": 2476845, "current_assets": 858522, "current_liabilities": 461682, "equity": 1757108, "fixed_assets": 1618323, "liabilities": 1106002, "long_term_liabilities": 644320, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31923, "financing_cash_flow": -169266, "investing_cash_flow": -355713, "net_cash_flow": 125554, "operating_cash_flow": 513274, "quarter": 1 }, { "change_in_working_capital": -27854, "financing_cash_flow": -133705, "investing_cash_flow": -109346, "net_cash_flow": 59952, "operating_cash_flow": 542414, "quarter": 2 }, { "change_in_working_capital": 8647, "financing_cash_flow": 127967, "investing_cash_flow": -195835, "net_cash_flow": -123784, "operating_cash_flow": 522985, "quarter": 3 }, { "change_in_working_capital": -63583, "financing_cash_flow": -100967, "investing_cash_flow": -325447, "net_cash_flow": 293378, "operating_cash_flow": 508345, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8166199971330458, "current_ratio": 1.534992131746244, "debt_to_equity_ratio": 0.5941708497498802, "profit_margin": 0.21512344425032842, "quarter": 1, "return_on_assets": 0.17567410642695414, "return_on_equity": 0.2382076274290289 }, { "asset_turnover_ratio": 0.7965154679513011, "current_ratio": 1.965369403655023, "debt_to_equity_ratio": 0.6032385353105002, "profit_margin": 0.21585943543672148, "quarter": 2, "return_on_assets": 0.1719353792285839, "return_on_equity": 0.23521213750193007 }, { "asset_turnover_ratio": 0.7769061036316303, "current_ratio": 2.0043057126447716, "debt_to_equity_ratio": 0.605857095179199, "profit_margin": 0.2267321805997465, "quarter": 3, "return_on_assets": 0.17614961499765214, "return_on_equity": 0.24050605930575306 }, { "asset_turnover_ratio": 0.7577801598404422, "current_ratio": 1.8595526791167947, "debt_to_equity_ratio": 0.6294445190620042, "profit_margin": 0.20579901795723168, "quarter": 4, "return_on_assets": 0.15595041272263707, "return_on_equity": 0.21982997061079912 } ], "income_statement": [ { "depreciation": 100277, "expenses": 1360434, "income_tax": 146383, "marketing_expense": 257037, "net_income": 559380, "net_profit": 412997, "operational_expense": 740624, "product_revenue": 681850, "quarter": 1, "rd_expense": 169351, "revenue": 1919814, "salaries_expense": 421754, "service_revenue": 1237964 }, { "depreciation": 131115, "expenses": 1350088, "income_tax": 144015, "marketing_expense": 265705, "net_income": 555314, "net_profit": 411299, "operational_expense": 682152, "product_revenue": 385515, "quarter": 2, "rd_expense": 217412, "revenue": 1905402, "salaries_expense": 421252, "service_revenue": 1519887 }, { "depreciation": 94212, "expenses": 1339822, "income_tax": 122504, "marketing_expense": 207851, "net_income": 551277, "net_profit": 428773, "operational_expense": 739737, "product_revenue": 731361, "quarter": 3, "rd_expense": 144285, "revenue": 1891099, "salaries_expense": 498069, "service_revenue": 1159738 }, { "depreciation": 122080, "expenses": 1329633, "income_tax": 161006, "marketing_expense": 221147, "net_income": 547271, "net_profit": 386265, "operational_expense": 771132, "product_revenue": 652111, "quarter": 4, "rd_expense": 218515, "revenue": 1876904, "salaries_expense": 469204, "service_revenue": 1224793 } ], "market_conditions": { "gdp_growth": [ 0.004613130561667891, 0.003174054473277699, -0.009514232115224518, 0.005557590241167391 ], "inflation_rate": [ 0.02338930683067775, 0.01635468086439323, 0.01643621363002616, 0.01718120160062865 ], "interest_rate": [ 0.05713560988812165, 0.04910042881389288, 0.05625530760566948, 0.04847845272135201 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 67272, "billable_hours_per_employee": 142, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 2309322, "net_revenue": 1787427, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3109 }, { "average_project_size": 75454, "billable_hours_per_employee": 159, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 2167631, "net_revenue": 1771435, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3081 }, { "average_project_size": 186811, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 1935285, "net_revenue": 1755588, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3053 }, { "average_project_size": 98843, "billable_hours_per_employee": 84, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 2043539, "net_revenue": 1739881, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 3026 } ], "balance_sheet": [ { "assets": 2012517, "current_assets": 842285, "current_liabilities": 499341, "equity": 1507238, "fixed_assets": 1170232, "liabilities": 900536, "long_term_liabilities": 401195, "quarter": 1 }, { "assets": 2075831, "current_assets": 857207, "current_liabilities": 371672, "equity": 1539312, "fixed_assets": 1218624, "liabilities": 917275, "long_term_liabilities": 545603, "quarter": 2 }, { "assets": 2141137, "current_assets": 927209, "current_liabilities": 394337, "equity": 1582905, "fixed_assets": 1213928, "liabilities": 934326, "long_term_liabilities": 539989, "quarter": 3 }, { "assets": 2208497, "current_assets": 1042376, "current_liabilities": 417856, "equity": 1618381, "fixed_assets": 1166121, "liabilities": 951694, "long_term_liabilities": 533838, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30644, "financing_cash_flow": -109898, "investing_cash_flow": -370301, "net_cash_flow": 6131, "operating_cash_flow": 465335, "quarter": 1 }, { "change_in_working_capital": 34711, "financing_cash_flow": -183001, "investing_cash_flow": -231283, "net_cash_flow": -560, "operating_cash_flow": 481234, "quarter": 2 }, { "change_in_working_capital": 69192, "financing_cash_flow": 191599, "investing_cash_flow": -456718, "net_cash_flow": 142258, "operating_cash_flow": 491513, "quarter": 3 }, { "change_in_working_capital": -26509, "financing_cash_flow": -117327, "investing_cash_flow": -136385, "net_cash_flow": 161404, "operating_cash_flow": 434590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8881549820448722, "current_ratio": 1.6867931934289393, "debt_to_equity_ratio": 0.5974743205784355, "profit_margin": 0.22113182804108922, "quarter": 1, "return_on_assets": 0.19639933476338337, "return_on_equity": 0.2622392747528924 }, { "asset_turnover_ratio": 0.8533618584557221, "current_ratio": 2.3063534514302932, "debt_to_equity_ratio": 0.5958993368465912, "profit_margin": 0.21494212319390776, "quarter": 2, "return_on_assets": 0.1834234097091719, "return_on_equity": 0.247354662342657 }, { "asset_turnover_ratio": 0.8199325872188468, "current_ratio": 2.3513111881461795, "debt_to_equity_ratio": 0.5902603125266519, "profit_margin": 0.2142268003654616, "quarter": 3, "return_on_assets": 0.17565153467526834, "return_on_equity": 0.23759732896162436 }, { "asset_turnover_ratio": 0.787812254216329, "current_ratio": 2.494581865523051, "debt_to_equity_ratio": 0.5880531222252362, "profit_margin": 0.20781766109291383, "quarter": 4, "return_on_assets": 0.16372130005157354, "return_on_equity": 0.2234195779609375 } ], "income_statement": [ { "depreciation": 70078, "expenses": 1278277, "income_tax": 113893, "marketing_expense": 225951, "net_income": 509150, "net_profit": 395257, "operational_expense": 662170, "product_revenue": 689305, "quarter": 1, "rd_expense": 217424, "revenue": 1787427, "salaries_expense": 497420, "service_revenue": 1098122 }, { "depreciation": 100478, "expenses": 1267730, "income_tax": 122949, "marketing_expense": 236285, "net_income": 503705, "net_profit": 380756, "operational_expense": 799975, "product_revenue": 564623, "quarter": 2, "rd_expense": 239696, "revenue": 1771435, "salaries_expense": 410312, "service_revenue": 1206812 }, { "depreciation": 115419, "expenses": 1257270, "income_tax": 122224, "marketing_expense": 190528, "net_income": 498318, "net_profit": 376094, "operational_expense": 656692, "product_revenue": 501242, "quarter": 3, "rd_expense": 187867, "revenue": 1755588, "salaries_expense": 578516, "service_revenue": 1254346 }, { "depreciation": 73012, "expenses": 1246897, "income_tax": 131406, "marketing_expense": 154402, "net_income": 492984, "net_profit": 361578, "operational_expense": 664907, "product_revenue": 446345, "quarter": 4, "rd_expense": 249235, "revenue": 1739881, "salaries_expense": 401251, "service_revenue": 1293536 } ], "market_conditions": { "gdp_growth": [ -0.02162726862213098, -0.00608935911734537, -0.012160997671703278, -0.00943855650697224 ], "inflation_rate": [ 0.03717909712467492, 0.03819773250443142, 0.034406654689313934, 0.03876463750815104 ], "interest_rate": [ 0.04617585152237008, 0.047025731171081935, 0.044916173357341785, 0.04882144469219314 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 84215, "billable_hours_per_employee": 130, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 5859492, "net_revenue": 4828815, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 8398 }, { "average_project_size": 144059, "billable_hours_per_employee": 145, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 6304941, "net_revenue": 4860081, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 8452 }, { "average_project_size": 82602, "billable_hours_per_employee": 81, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 5783259, "net_revenue": 4891549, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 8507 }, { "average_project_size": 122860, "billable_hours_per_employee": 153, "client_concentration": 0.28, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 5937567, "net_revenue": 4923222, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 8562 } ], "balance_sheet": [ { "assets": 6378953, "current_assets": 3039051, "current_liabilities": 1386397, "equity": 3975803, "fixed_assets": 3339902, "liabilities": 3213195, "long_term_liabilities": 1826798, "quarter": 1 }, { "assets": 6539390, "current_assets": 3105225, "current_liabilities": 1422892, "equity": 4029061, "fixed_assets": 3434165, "liabilities": 3295981, "long_term_liabilities": 1873089, "quarter": 2 }, { "assets": 6703862, "current_assets": 2054296, "current_liabilities": 1581896, "equity": 4180039, "fixed_assets": 4649566, "liabilities": 3380900, "long_term_liabilities": 1799004, "quarter": 3 }, { "assets": 6872471, "current_assets": 3415828, "current_liabilities": 1928328, "equity": 4288295, "fixed_assets": 3456643, "liabilities": 3468007, "long_term_liabilities": 1539679, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83650, "financing_cash_flow": -16371, "investing_cash_flow": -164862, "net_cash_flow": 349265, "operating_cash_flow": 1072353, "quarter": 1 }, { "change_in_working_capital": 27644, "financing_cash_flow": -28041, "investing_cash_flow": -235490, "net_cash_flow": 914125, "operating_cash_flow": 1084301, "quarter": 2 }, { "change_in_working_capital": -22589, "financing_cash_flow": -10135, "investing_cash_flow": -486347, "net_cash_flow": 745118, "operating_cash_flow": 1172976, "quarter": 3 }, { "change_in_working_capital": -99541, "financing_cash_flow": -104003, "investing_cash_flow": -404440, "net_cash_flow": 828488, "operating_cash_flow": 1195914, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7569917821937237, "current_ratio": 2.1920496077241944, "debt_to_equity_ratio": 0.8081876793191212, "profit_margin": 0.16775233675342707, "quarter": 1, "return_on_assets": 0.12698714036613845, "return_on_equity": 0.20374374686069707 }, { "asset_turnover_ratio": 0.743200971344422, "current_ratio": 2.182333585402125, "debt_to_equity_ratio": 0.8180518984448237, "profit_margin": 0.1616540958885253, "quarter": 2, "return_on_assets": 0.12014148108615635, "return_on_equity": 0.1949963031088385 }, { "asset_turnover_ratio": 0.7296613504275595, "current_ratio": 1.2986289869877665, "debt_to_equity_ratio": 0.808820204787563, "profit_margin": 0.17521586720280222, "quarter": 3, "return_on_assets": 0.1278482462795326, "return_on_equity": 0.20504043144095066 }, { "asset_turnover_ratio": 0.7163685376045966, "current_ratio": 1.7713936633186884, "debt_to_equity_ratio": 0.8087146523268571, "profit_margin": 0.17952288156008403, "quarter": 4, "return_on_assets": 0.1286045441297606, "return_on_equity": 0.20610312490162175 } ], "income_statement": [ { "depreciation": 262308, "expenses": 3756257, "income_tax": 262513, "marketing_expense": 705418, "net_income": 1072558, "net_profit": 810045, "operational_expense": 2564642, "product_revenue": 1490911, "quarter": 1, "rd_expense": 505565, "revenue": 4828815, "salaries_expense": 1193699, "service_revenue": 3337904 }, { "depreciation": 298649, "expenses": 3766476, "income_tax": 307953, "marketing_expense": 517861, "net_income": 1093605, "net_profit": 785652, "operational_expense": 2589825, "product_revenue": 1140773, "quarter": 2, "rd_expense": 705587, "revenue": 4860081, "salaries_expense": 1517519, "service_revenue": 3719308 }, { "depreciation": 315899, "expenses": 3776723, "income_tax": 257749, "marketing_expense": 382571, "net_income": 1114826, "net_profit": 857077, "operational_expense": 1983044, "product_revenue": 1190133, "quarter": 3, "rd_expense": 517547, "revenue": 4891549, "salaries_expense": 1310743, "service_revenue": 3701416 }, { "depreciation": 312083, "expenses": 3786998, "income_tax": 252393, "marketing_expense": 735937, "net_income": 1136224, "net_profit": 883831, "operational_expense": 2297146, "product_revenue": 1644437, "quarter": 4, "rd_expense": 601100, "revenue": 4923222, "salaries_expense": 1317362, "service_revenue": 3278785 } ], "market_conditions": { "gdp_growth": [ -0.0017558964484645154, -0.013214960973997901, -0.0010591050671245345, -0.0050678539127285305 ], "inflation_rate": [ 0.03854140054527614, 0.035121185603926575, 0.03573853487367847, 0.03512259001843608 ], "interest_rate": [ 0.03838197711679404, 0.041381362492887874, 0.04129464338706734, 0.042068550248175254 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1998, "industry": "Advertising", "location": "South Shawn", "name": "Houston, Harris and Murphy", "num_employees": 572, "region": "North America", "revenue_size": "Large", "website": "www.houston,harrisandmurphy.com" }

[ { "advertising_kpis": [ { "average_project_size": 146242, "billable_hours_per_employee": 140, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 67550550, "net_revenue": 52454942, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 91704 }, { "average_project_size": 116413, "billable_hours_per_employee": 154, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 62879982, "net_revenue": 52384654, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 91582 }, { "average_project_size": 120599, "billable_hours_per_employee": 103, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 66409586, "net_revenue": 52314461, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 91459 }, { "average_project_size": 92723, "billable_hours_per_employee": 86, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 58874986, "net_revenue": 52244362, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 91336 } ], "balance_sheet": [ { "assets": 65811743, "current_assets": 32348572, "current_liabilities": 19073175, "equity": 41365792, "fixed_assets": 33463171, "liabilities": 34234340, "long_term_liabilities": 15161165, "quarter": 1 }, { "assets": 67189595, "current_assets": 31630810, "current_liabilities": 15089649, "equity": 41406503, "fixed_assets": 35558785, "liabilities": 35210888, "long_term_liabilities": 20121239, "quarter": 2 }, { "assets": 68596294, "current_assets": 24879156, "current_liabilities": 19019654, "equity": 42495975, "fixed_assets": 43717138, "liabilities": 36215293, "long_term_liabilities": 17195639, "quarter": 3 }, { "assets": 70032444, "current_assets": 32898074, "current_liabilities": 18269464, "equity": 43053261, "fixed_assets": 37134370, "liabilities": 37248350, "long_term_liabilities": 18978886, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82240, "financing_cash_flow": 31166, "investing_cash_flow": -367615, "net_cash_flow": 12105952, "operating_cash_flow": 12263580, "quarter": 1 }, { "change_in_working_capital": 58821, "financing_cash_flow": -76711, "investing_cash_flow": -499352, "net_cash_flow": 12772225, "operating_cash_flow": 13229374, "quarter": 2 }, { "change_in_working_capital": -52017, "financing_cash_flow": 144432, "investing_cash_flow": -302027, "net_cash_flow": 12620588, "operating_cash_flow": 12908526, "quarter": 3 }, { "change_in_working_capital": 14987, "financing_cash_flow": 13637, "investing_cash_flow": -368966, "net_cash_flow": 12366727, "operating_cash_flow": 12912490, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7970453236590315, "current_ratio": 1.6960244951351833, "debt_to_equity_ratio": 0.8276002548192477, "profit_margin": 0.18660565862411974, "quarter": 1, "return_on_assets": 0.14873316757466826, "return_on_equity": 0.23663003962307794 }, { "asset_turnover_ratio": 0.77965426045506, "current_ratio": 2.0961925621994255, "debt_to_equity_ratio": 0.8503709670918116, "profit_margin": 0.17997247819943604, "quarter": 2, "return_on_assets": 0.14031630939284573, "return_on_equity": 0.22768877632578632 }, { "asset_turnover_ratio": 0.7626426727951221, "current_ratio": 1.3080761616378511, "debt_to_equity_ratio": 0.8522052500266202, "profit_margin": 0.19334948323370854, "quarter": 3, "return_on_assets": 0.14745656667691115, "return_on_equity": 0.23802193031222368 }, { "asset_turnover_ratio": 0.746002267177767, "current_ratio": 1.8007136936256039, "debt_to_equity_ratio": 0.8651690751137295, "profit_margin": 0.19656029104154818, "quarter": 4, "return_on_assets": 0.14663442275411664, "return_on_equity": 0.2385223967122955 } ], "income_statement": [ { "depreciation": 2475191, "expenses": 39059690, "income_tax": 3606863, "marketing_expense": 3929156, "net_income": 13395252, "net_profit": 9788389, "operational_expense": 21823777, "product_revenue": 19932435, "quarter": 1, "rd_expense": 3999201, "revenue": 52454942, "salaries_expense": 16782783, "service_revenue": 32522507 }, { "depreciation": 3801578, "expenses": 39060907, "income_tax": 3895951, "marketing_expense": 6043102, "net_income": 13323747, "net_profit": 9427796, "operational_expense": 23456796, "product_revenue": 17450673, "quarter": 2, "rd_expense": 7715730, "revenue": 52384654, "salaries_expense": 18516034, "service_revenue": 34933981 }, { "depreciation": 2793552, "expenses": 39062125, "income_tax": 3137362, "marketing_expense": 5086719, "net_income": 13252336, "net_profit": 10114974, "operational_expense": 25091432, "product_revenue": 11667241, "quarter": 3, "rd_expense": 5277902, "revenue": 52314461, "salaries_expense": 12725483, "service_revenue": 40647220 }, { "depreciation": 2643323, "expenses": 39063343, "income_tax": 2911852, "marketing_expense": 7128577, "net_income": 13181019, "net_profit": 10269167, "operational_expense": 24678784, "product_revenue": 13444921, "quarter": 4, "rd_expense": 7284008, "revenue": 52244362, "salaries_expense": 12314236, "service_revenue": 38799441 } ], "market_conditions": { "gdp_growth": [ -0.004898255715014975, -0.01155105963251175, -0.012386529579667918, -0.017804816931908753 ], "inflation_rate": [ 0.026884586234593784, 0.03134807013788717, 0.0325306748014905, 0.028714431924823477 ], "interest_rate": [ 0.056516113346519146, 0.05457210166447769, 0.06034474006378745, 0.056785906127547865 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 106147, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 32654962, "net_revenue": 27828531, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 48651 }, { "average_project_size": 58943, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 32672494, "net_revenue": 27998427, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 48948 }, { "average_project_size": 150055, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 34829962, "net_revenue": 28169361, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 49247 }, { "average_project_size": 80777, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 34171794, "net_revenue": 28341338, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 49548 } ], "balance_sheet": [ { "assets": 36377641, "current_assets": 13282228, "current_liabilities": 9347223, "equity": 22477922, "fixed_assets": 23095413, "liabilities": 20228972, "long_term_liabilities": 10881749, "quarter": 1 }, { "assets": 37091152, "current_assets": 16740431, "current_liabilities": 10074532, "equity": 23577830, "fixed_assets": 20350721, "liabilities": 20634686, "long_term_liabilities": 10560154, "quarter": 2 }, { "assets": 37818658, "current_assets": 13909528, "current_liabilities": 11745928, "equity": 23292197, "fixed_assets": 23909130, "liabilities": 21048538, "long_term_liabilities": 9302610, "quarter": 3 }, { "assets": 38560433, "current_assets": 16523602, "current_liabilities": 12199426, "equity": 23846457, "fixed_assets": 22036831, "liabilities": 21470690, "long_term_liabilities": 9271264, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94501, "financing_cash_flow": 141182, "investing_cash_flow": -275945, "net_cash_flow": 7407304, "operating_cash_flow": 7954354, "quarter": 1 }, { "change_in_working_capital": 52842, "financing_cash_flow": -91209, "investing_cash_flow": -421916, "net_cash_flow": 8729101, "operating_cash_flow": 8999231, "quarter": 2 }, { "change_in_working_capital": 56593, "financing_cash_flow": -34546, "investing_cash_flow": -336734, "net_cash_flow": 8305115, "operating_cash_flow": 8379397, "quarter": 3 }, { "change_in_working_capital": 73742, "financing_cash_flow": -178928, "investing_cash_flow": -452344, "net_cash_flow": 7422587, "operating_cash_flow": 7835996, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7649899838200064, "current_ratio": 1.420981183395325, "debt_to_equity_ratio": 0.8999484916799694, "profit_margin": 0.22743755320753367, "quarter": 1, "return_on_assets": 0.173987450148293, "return_on_equity": 0.28157642863962246 }, { "asset_turnover_ratio": 0.75485460791296, "current_ratio": 1.6616584274088364, "debt_to_equity_ratio": 0.8751732453749984, "profit_margin": 0.2543487175190235, "quarter": 2, "return_on_assets": 0.19199630143598667, "return_on_equity": 0.3020364469503767 }, { "asset_turnover_ratio": 0.7448535323490326, "current_ratio": 1.1842000053124793, "debt_to_equity_ratio": 0.9036733632297546, "profit_margin": 0.23153088208142172, "quarter": 3, "return_on_assets": 0.1724565953662343, "return_on_equity": 0.2800112415329477 }, { "asset_turnover_ratio": 0.7349849520621307, "current_ratio": 1.354457332664668, "debt_to_equity_ratio": 0.9003723278472773, "profit_margin": 0.23840490523065636, "quarter": 4, "return_on_assets": 0.17522401784233077, "return_on_equity": 0.28334246886235553 } ], "income_statement": [ { "depreciation": 1625101, "expenses": 18790213, "income_tax": 2709065, "marketing_expense": 3692311, "net_income": 9038318, "net_profit": 6329253, "operational_expense": 11051696, "product_revenue": 6227249, "quarter": 1, "rd_expense": 3293055, "revenue": 27828531, "salaries_expense": 6904361, "service_revenue": 21601282 }, { "depreciation": 1877867, "expenses": 19073473, "income_tax": 1803590, "marketing_expense": 2026224, "net_income": 8924954, "net_profit": 7121364, "operational_expense": 10981735, "product_revenue": 7452027, "quarter": 2, "rd_expense": 3607025, "revenue": 27998427, "salaries_expense": 9137048, "service_revenue": 20546400 }, { "depreciation": 1857320, "expenses": 19361003, "income_tax": 2286281, "marketing_expense": 3590509, "net_income": 8808358, "net_profit": 6522077, "operational_expense": 10835142, "product_revenue": 8191289, "quarter": 3, "rd_expense": 2070682, "revenue": 28169361, "salaries_expense": 7595473, "service_revenue": 19978072 }, { "depreciation": 1079282, "expenses": 19652868, "income_tax": 1931756, "marketing_expense": 2595814, "net_income": 8688470, "net_profit": 6756714, "operational_expense": 11783789, "product_revenue": 10759538, "quarter": 4, "rd_expense": 2640908, "revenue": 28341338, "salaries_expense": 8768521, "service_revenue": 17581800 } ], "market_conditions": { "gdp_growth": [ -0.0014764666917741979, 0.007549767721567064, 0.007844569695567334, -0.0005241848023780186 ], "inflation_rate": [ 0.031714609537512095, 0.03152215761233001, 0.03149877186474928, 0.02965950503586807 ], "interest_rate": [ 0.057597799814982094, 0.05786886561597366, 0.05552343907647451, 0.051445297195799704 ], "year": 1999 }, "random_event": { "description": "Houston, Harris and Murphy Partnership with Major Brand in 1999", "impact": -0.09, "type": "Partnership with Major Brand" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 185131, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 69874335, "net_revenue": 57501747, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 100528 }, { "average_project_size": 112189, "billable_hours_per_employee": 80, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 63899624, "net_revenue": 56704175, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 99133 }, { "average_project_size": 183494, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 69008556, "net_revenue": 55917666, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 97758 }, { "average_project_size": 133950, "billable_hours_per_employee": 100, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 65493920, "net_revenue": 55142066, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 96402 } ], "balance_sheet": [ { "assets": 72711903, "current_assets": 25184112, "current_liabilities": 19150478, "equity": 46176165, "fixed_assets": 47527791, "liabilities": 42575354, "long_term_liabilities": 23424876, "quarter": 1 }, { "assets": 75010037, "current_assets": 25891474, "current_liabilities": 22747861, "equity": 47416064, "fixed_assets": 49118563, "liabilities": 43432408, "long_term_liabilities": 20684547, "quarter": 2 }, { "assets": 77380806, "current_assets": 27753056, "current_liabilities": 21487301, "equity": 48227288, "fixed_assets": 49627750, "liabilities": 44306715, "long_term_liabilities": 22819414, "quarter": 3 }, { "assets": 79826505, "current_assets": 27968715, "current_liabilities": 18288385, "equity": 50396275, "fixed_assets": 51857790, "liabilities": 45198622, "long_term_liabilities": 26910237, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64833, "financing_cash_flow": -107855, "investing_cash_flow": -280915, "net_cash_flow": 19144507, "operating_cash_flow": 19378281, "quarter": 1 }, { "change_in_working_capital": 43298, "financing_cash_flow": 163147, "investing_cash_flow": -323068, "net_cash_flow": 17693282, "operating_cash_flow": 18002158, "quarter": 2 }, { "change_in_working_capital": -35495, "financing_cash_flow": 51716, "investing_cash_flow": -249583, "net_cash_flow": 17094204, "operating_cash_flow": 17365620, "quarter": 3 }, { "change_in_working_capital": -28806, "financing_cash_flow": -84052, "investing_cash_flow": -414266, "net_cash_flow": 17257447, "operating_cash_flow": 17585747, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7908161473919889, "current_ratio": 1.3150644072696254, "debt_to_equity_ratio": 0.9220201374453681, "profit_margin": 0.27894136851181234, "quarter": 1, "return_on_assets": 0.22059133839476047, "return_on_equity": 0.3473570401526415 }, { "asset_turnover_ratio": 0.7559544997958073, "current_ratio": 1.1381937844617567, "debt_to_equity_ratio": 0.91598509737122, "profit_margin": 0.2793169109681959, "quarter": 2, "return_on_assets": 0.21115087571547259, "return_on_equity": 0.3340309942217051 }, { "asset_turnover_ratio": 0.7226296660699036, "current_ratio": 1.2916027005904558, "debt_to_equity_ratio": 0.9187063348865895, "profit_margin": 0.27099122842502044, "quarter": 3, "return_on_assets": 0.19582630090464553, "return_on_equity": 0.3142037968214178 }, { "asset_turnover_ratio": 0.6907738977173058, "current_ratio": 1.5293157378303224, "debt_to_equity_ratio": 0.8968643416601723, "profit_margin": 0.2859593980392392, "quarter": 4, "return_on_assets": 0.19753328797245978, "return_on_equity": 0.31288804579306706 } ], "income_statement": [ { "depreciation": 3338665, "expenses": 35383553, "income_tax": 6078578, "marketing_expense": 4333781, "net_income": 22118194, "net_profit": 16039616, "operational_expense": 22308759, "product_revenue": 14571350, "quarter": 1, "rd_expense": 5087886, "revenue": 57501747, "salaries_expense": 13987240, "service_revenue": 42930397 }, { "depreciation": 2163723, "expenses": 34926133, "income_tax": 5939607, "marketing_expense": 3678674, "net_income": 21778042, "net_profit": 15838435, "operational_expense": 21449366, "product_revenue": 21917580, "quarter": 2, "rd_expense": 5738483, "revenue": 56704175, "salaries_expense": 12765181, "service_revenue": 34786595 }, { "depreciation": 2212423, "expenses": 34474626, "income_tax": 6289843, "marketing_expense": 5773544, "net_income": 21443040, "net_profit": 15153197, "operational_expense": 23586040, "product_revenue": 17400659, "quarter": 3, "rd_expense": 5086132, "revenue": 55917666, "salaries_expense": 15568664, "service_revenue": 38517007 }, { "depreciation": 1817355, "expenses": 34028956, "income_tax": 5344718, "marketing_expense": 6049130, "net_income": 21113110, "net_profit": 15768392, "operational_expense": 18395783, "product_revenue": 21292529, "quarter": 4, "rd_expense": 4162486, "revenue": 55142066, "salaries_expense": 10457608, "service_revenue": 33849537 } ], "market_conditions": { "gdp_growth": [ -0.020395616992099998, -0.023645008781205547, -0.015748141631479976, -0.02602079954371022 ], "inflation_rate": [ 0.028658367431546962, 0.03614080460746945, 0.035283330517318544, 0.03374781787666277 ], "interest_rate": [ 0.06133880706126887, 0.05373307522155764, 0.052687197324685894, 0.05473065932851921 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 160382, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 37779954, "net_revenue": 32376824, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 56603 }, { "average_project_size": 190995, "billable_hours_per_employee": 118, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 39264617, "net_revenue": 32143716, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 56195 }, { "average_project_size": 198402, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 39071651, "net_revenue": 31912287, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 55791 }, { "average_project_size": 82802, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 40657201, "net_revenue": 31682524, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 55389 } ], "balance_sheet": [ { "assets": 44708194, "current_assets": 14998088, "current_liabilities": 12977797, "equity": 28745077, "fixed_assets": 29710106, "liabilities": 23929535, "long_term_liabilities": 10951738, "quarter": 1 }, { "assets": 45594325, "current_assets": 18960287, "current_liabilities": 10087643, "equity": 29068861, "fixed_assets": 26634038, "liabilities": 24552571, "long_term_liabilities": 14464928, "quarter": 2 }, { "assets": 46498020, "current_assets": 22593016, "current_liabilities": 13710170, "equity": 30132656, "fixed_assets": 23905004, "liabilities": 25191828, "long_term_liabilities": 11481658, "quarter": 3 }, { "assets": 47419626, "current_assets": 17526294, "current_liabilities": 13807418, "equity": 29918061, "fixed_assets": 29893332, "liabilities": 25847728, "long_term_liabilities": 12040310, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93224, "financing_cash_flow": -132803, "investing_cash_flow": -418180, "net_cash_flow": 9638168, "operating_cash_flow": 9874931, "quarter": 1 }, { "change_in_working_capital": -46240, "financing_cash_flow": -123464, "investing_cash_flow": -335931, "net_cash_flow": 9886548, "operating_cash_flow": 10054209, "quarter": 2 }, { "change_in_working_capital": -64885, "financing_cash_flow": -37669, "investing_cash_flow": -256316, "net_cash_flow": 9437541, "operating_cash_flow": 9993598, "quarter": 3 }, { "change_in_working_capital": -29561, "financing_cash_flow": -166961, "investing_cash_flow": -202091, "net_cash_flow": 9849392, "operating_cash_flow": 10084423, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7241809857047681, "current_ratio": 1.155672877299591, "debt_to_equity_ratio": 0.8324742007126994, "profit_margin": 0.2460531026761612, "quarter": 1, "return_on_assets": 0.17818697843173895, "return_on_equity": 0.2771402560514971 }, { "asset_turnover_ratio": 0.7049937903456187, "current_ratio": 1.8795557098917954, "debt_to_equity_ratio": 0.8446347794638394, "profit_margin": 0.2497255451112124, "quarter": 2, "return_on_assets": 0.1760549585940794, "return_on_equity": 0.27614109132105313 }, { "asset_turnover_ratio": 0.6863149656695059, "current_ratio": 1.647901958910794, "debt_to_equity_ratio": 0.8360307833468115, "profit_margin": 0.2765851284804502, "quarter": 3, "return_on_assets": 0.18982451295775604, "return_on_equity": 0.2929202125428306 }, { "asset_turnover_ratio": 0.6681310392452273, "current_ratio": 1.2693389886508832, "debt_to_equity_ratio": 0.8639506417210661, "profit_margin": 0.2634311268887542, "quarter": 4, "return_on_assets": 0.17600651257772468, "return_on_equity": 0.27896737692994206 } ], "income_statement": [ { "depreciation": 1908513, "expenses": 21128172, "income_tax": 3282234, "marketing_expense": 3330394, "net_income": 11248652, "net_profit": 7966418, "operational_expense": 14159243, "product_revenue": 8894701, "quarter": 1, "rd_expense": 3618800, "revenue": 32376824, "salaries_expense": 6347174, "service_revenue": 23482123 }, { "depreciation": 2027102, "expenses": 20912775, "income_tax": 3203834, "marketing_expense": 4049111, "net_income": 11230941, "net_profit": 8027107, "operational_expense": 10696102, "product_revenue": 9774674, "quarter": 2, "rd_expense": 3778049, "revenue": 32143716, "salaries_expense": 6970333, "service_revenue": 22369042 }, { "depreciation": 1167134, "expenses": 20699574, "income_tax": 2386249, "marketing_expense": 3658902, "net_income": 11212713, "net_profit": 8826464, "operational_expense": 12550784, "product_revenue": 8381725, "quarter": 3, "rd_expense": 3553936, "revenue": 31912287, "salaries_expense": 8377546, "service_revenue": 23530562 }, { "depreciation": 1738260, "expenses": 20488547, "income_tax": 2847814, "marketing_expense": 2120802, "net_income": 11193977, "net_profit": 8346163, "operational_expense": 10258841, "product_revenue": 8523924, "quarter": 4, "rd_expense": 3242584, "revenue": 31682524, "salaries_expense": 7511186, "service_revenue": 23158600 } ], "market_conditions": { "gdp_growth": [ -0.00544287293656821, 0.007604784999674723, -0.005676417216143711, -0.005992590007116113 ], "inflation_rate": [ 0.020745610269448878, 0.024258737974119177, 0.019641587601199984, 0.01948349932281832 ], "interest_rate": [ 0.061117449106326875, 0.05421652204765092, 0.053549505259058536, 0.05220637186758685 ], "year": 2001 }, "random_event": { "description": "Houston, Harris and Murphy Senior Leadership Change in 2001", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 182246, "billable_hours_per_employee": 121, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 26256729, "net_revenue": 21547661, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 37671 }, { "average_project_size": 160121, "billable_hours_per_employee": 116, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 26236256, "net_revenue": 21396923, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 37407 }, { "average_project_size": 194570, "billable_hours_per_employee": 92, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 26658225, "net_revenue": 21247240, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 37146 }, { "average_project_size": 181383, "billable_hours_per_employee": 149, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 23495961, "net_revenue": 21098604, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 36886 } ], "balance_sheet": [ { "assets": 27292881, "current_assets": 8698493, "current_liabilities": 9177966, "equity": 15343280, "fixed_assets": 18594388, "liabilities": 15775527, "long_term_liabilities": 6597561, "quarter": 1 }, { "assets": 28157133, "current_assets": 11478569, "current_liabilities": 8887167, "equity": 15904988, "fixed_assets": 16678564, "liabilities": 15911938, "long_term_liabilities": 7024771, "quarter": 2 }, { "assets": 29048751, "current_assets": 14470971, "current_liabilities": 8830554, "equity": 16477594, "fixed_assets": 14577780, "liabilities": 16049529, "long_term_liabilities": 7218975, "quarter": 3 }, { "assets": 29968604, "current_assets": 13478696, "current_liabilities": 9266246, "equity": 17185813, "fixed_assets": 16489908, "liabilities": 16188309, "long_term_liabilities": 6922063, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96177, "financing_cash_flow": 167289, "investing_cash_flow": -205650, "net_cash_flow": 4378837, "operating_cash_flow": 4797162, "quarter": 1 }, { "change_in_working_capital": -11125, "financing_cash_flow": 59907, "investing_cash_flow": -132204, "net_cash_flow": 5203432, "operating_cash_flow": 5168440, "quarter": 2 }, { "change_in_working_capital": -36530, "financing_cash_flow": -115207, "investing_cash_flow": -185516, "net_cash_flow": 3999023, "operating_cash_flow": 4370758, "quarter": 3 }, { "change_in_working_capital": -51313, "financing_cash_flow": 165893, "investing_cash_flow": -415067, "net_cash_flow": 4339767, "operating_cash_flow": 4799662, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7894974883743493, "current_ratio": 0.9477582505753454, "debt_to_equity_ratio": 1.0281717468494351, "profit_margin": 0.1775564410448076, "quarter": 1, "return_on_assets": 0.14018036424956384, "return_on_equity": 0.24935515743700173 }, { "asset_turnover_ratio": 0.7599112807401236, "current_ratio": 1.2915892094747403, "debt_to_equity_ratio": 1.0004369698361293, "profit_margin": 0.17104295790567645, "quarter": 2, "return_on_assets": 0.12997747320368164, "return_on_equity": 0.23010347445719545 }, { "asset_turnover_ratio": 0.7314338575176605, "current_ratio": 1.6387387473084927, "debt_to_equity_ratio": 0.9740213892877807, "profit_margin": 0.16370935707414233, "quarter": 3, "return_on_assets": 0.11974256655647604, "return_on_equity": 0.21109708128504684 }, { "asset_turnover_ratio": 0.7040235841482639, "current_ratio": 1.4546015722008676, "debt_to_equity_ratio": 0.9419577066269719, "profit_margin": 0.1614096363911091, "quarter": 4, "return_on_assets": 0.11363619072813669, "return_on_equity": 0.19815867890567646 } ], "income_statement": [ { "depreciation": 971236, "expenses": 16631710, "income_tax": 1090025, "marketing_expense": 2388966, "net_income": 4915951, "net_profit": 3825926, "operational_expense": 9964975, "product_revenue": 8092377, "quarter": 1, "rd_expense": 3013588, "revenue": 21547661, "salaries_expense": 6909929, "service_revenue": 13455284 }, { "depreciation": 1508647, "expenses": 16583472, "income_tax": 1153658, "marketing_expense": 3199892, "net_income": 4813451, "net_profit": 3659793, "operational_expense": 11420951, "product_revenue": 5463142, "quarter": 2, "rd_expense": 2587358, "revenue": 21396923, "salaries_expense": 8107835, "service_revenue": 15933781 }, { "depreciation": 892386, "expenses": 16535375, "income_tax": 1233493, "marketing_expense": 3074125, "net_income": 4711865, "net_profit": 3478372, "operational_expense": 9596419, "product_revenue": 6709519, "quarter": 3, "rd_expense": 3176315, "revenue": 21247240, "salaries_expense": 6618531, "service_revenue": 14537721 }, { "depreciation": 1394144, "expenses": 16487417, "income_tax": 1205669, "marketing_expense": 2091581, "net_income": 4611187, "net_profit": 3405518, "operational_expense": 8379457, "product_revenue": 7334852, "quarter": 4, "rd_expense": 2219905, "revenue": 21098604, "salaries_expense": 6742468, "service_revenue": 13763752 } ], "market_conditions": { "gdp_growth": [ -0.01699532991394295, 0.000033198734248241976, -0.001117696890088277, -0.005839243741327571 ], "inflation_rate": [ 0.030100543467970062, 0.029101484830381795, 0.02777267131767673, 0.02413815075814573 ], "interest_rate": [ 0.04107150906914307, 0.04504258531069864, 0.04977978374354652, 0.04309798251156025 ], "year": 2002 }, "random_event": { "description": "Houston, Harris and Murphy Expansion to New Market in 2002", "impact": 0, "type": "Expansion to New Market" }, "year": 2002 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1996, "industry": "Advertising", "location": "South Benjaminberg", "name": "Valdez Inc", "num_employees": 312, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.valdezinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 69632, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 2936968, "net_revenue": 2458624, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 7880 }, { "average_project_size": 89546, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 2924632, "net_revenue": 2467404, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 7908 }, { "average_project_size": 120366, "billable_hours_per_employee": 119, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 3213283, "net_revenue": 2476216, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7937 }, { "average_project_size": 68567, "billable_hours_per_employee": 115, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 3078561, "net_revenue": 2485059, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 7965 } ], "balance_sheet": [ { "assets": 2670064, "current_assets": 1180942, "current_liabilities": 839607, "equity": 1682196, "fixed_assets": 1489122, "liabilities": 1542247, "long_term_liabilities": 702640, "quarter": 1 }, { "assets": 2750360, "current_assets": 879258, "current_liabilities": 885859, "equity": 1745946, "fixed_assets": 1871102, "liabilities": 1560527, "long_term_liabilities": 674668, "quarter": 2 }, { "assets": 2833071, "current_assets": 864595, "current_liabilities": 700414, "equity": 1829327, "fixed_assets": 1968476, "liabilities": 1579023, "long_term_liabilities": 878609, "quarter": 3 }, { "assets": 2918269, "current_assets": 938614, "current_liabilities": 714628, "equity": 1924330, "fixed_assets": 1979655, "liabilities": 1597739, "long_term_liabilities": 883111, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64251, "financing_cash_flow": 131816, "investing_cash_flow": -284432, "net_cash_flow": 136984, "operating_cash_flow": 645284, "quarter": 1 }, { "change_in_working_capital": 8537, "financing_cash_flow": 53464, "investing_cash_flow": -241039, "net_cash_flow": 361389, "operating_cash_flow": 668776, "quarter": 2 }, { "change_in_working_capital": 23081, "financing_cash_flow": -161095, "investing_cash_flow": -191514, "net_cash_flow": 519769, "operating_cash_flow": 742720, "quarter": 3 }, { "change_in_working_capital": -17498, "financing_cash_flow": -15658, "investing_cash_flow": -413035, "net_cash_flow": 534772, "operating_cash_flow": 753619, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9208108869300511, "current_ratio": 1.4065413937711333, "debt_to_equity_ratio": 0.9168057705523018, "profit_margin": 0.22548344114431487, "quarter": 1, "return_on_assets": 0.20762760742813655, "return_on_equity": 0.3295567222844425 }, { "asset_turnover_ratio": 0.8971203769688332, "current_ratio": 0.992548475547463, "debt_to_equity_ratio": 0.8938002664458122, "profit_margin": 0.22538384472101042, "quarter": 2, "return_on_assets": 0.20219643973879783, "return_on_equity": 0.31851672388493113 }, { "asset_turnover_ratio": 0.8740395140114737, "current_ratio": 1.2344056515146755, "debt_to_equity_ratio": 0.8631715379481087, "profit_margin": 0.23232181683665723, "quarter": 3, "return_on_assets": 0.2030584478821745, "return_on_equity": 0.31447576075791805 }, { "asset_turnover_ratio": 0.8515524100074393, "current_ratio": 1.3134302042461252, "debt_to_equity_ratio": 0.8302832674229472, "profit_margin": 0.24297209844917164, "quarter": 4, "return_on_assets": 0.20690347599895692, "return_on_equity": 0.31377154646032646 } ], "income_statement": [ { "depreciation": 90905, "expenses": 1693132, "income_tax": 211113, "marketing_expense": 320601, "net_income": 765492, "net_profit": 554379, "operational_expense": 979994, "product_revenue": 851062, "quarter": 1, "rd_expense": 195620, "revenue": 2458624, "salaries_expense": 734907, "service_revenue": 1607562 }, { "depreciation": 112663, "expenses": 1697956, "income_tax": 213335, "marketing_expense": 275067, "net_income": 769448, "net_profit": 556113, "operational_expense": 872045, "product_revenue": 496106, "quarter": 2, "rd_expense": 171075, "revenue": 2467404, "salaries_expense": 517108, "service_revenue": 1971298 }, { "depreciation": 167441, "expenses": 1702794, "income_tax": 198143, "marketing_expense": 248291, "net_income": 773422, "net_profit": 575279, "operational_expense": 1167777, "product_revenue": 610910, "quarter": 3, "rd_expense": 284893, "revenue": 2476216, "salaries_expense": 608334, "service_revenue": 1865306 }, { "depreciation": 149819, "expenses": 1707647, "income_tax": 173612, "marketing_expense": 260030, "net_income": 777412, "net_profit": 603800, "operational_expense": 981101, "product_revenue": 521921, "quarter": 4, "rd_expense": 317932, "revenue": 2485059, "salaries_expense": 813588, "service_revenue": 1963138 } ], "market_conditions": { "gdp_growth": [ 0.006693491342534356, 0.02192875071947635, 0.007133151350481015, 0.012959541771895886 ], "inflation_rate": [ 0.014641527473711242, 0.016040545539654626, 0.008829498125574495, 0.014341592593920458 ], "interest_rate": [ 0.027110879496771094, 0.029239995890583313, 0.03209644483131806, 0.029755882638419665 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 176282, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 873360, "net_revenue": 699511, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2242 }, { "average_project_size": 89646, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 774770, "net_revenue": 699200, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 2241 }, { "average_project_size": 68878, "billable_hours_per_employee": 92, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 838953, "net_revenue": 698890, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 2240 }, { "average_project_size": 58083, "billable_hours_per_employee": 119, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 779255, "net_revenue": 698581, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 2239 } ], "balance_sheet": [ { "assets": 936067, "current_assets": 401207, "current_liabilities": 274999, "equity": 602689, "fixed_assets": 534860, "liabilities": 513654, "long_term_liabilities": 238655, "quarter": 1 }, { "assets": 957871, "current_assets": 351385, "current_liabilities": 219053, "equity": 620986, "fixed_assets": 606486, "liabilities": 527063, "long_term_liabilities": 308010, "quarter": 2 }, { "assets": 980183, "current_assets": 471843, "current_liabilities": 251162, "equity": 638469, "fixed_assets": 508340, "liabilities": 540822, "long_term_liabilities": 289660, "quarter": 3 }, { "assets": 1003014, "current_assets": 472662, "current_liabilities": 272217, "equity": 636027, "fixed_assets": 530352, "liabilities": 554941, "long_term_liabilities": 282724, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31125, "financing_cash_flow": 149694, "investing_cash_flow": -287518, "net_cash_flow": 46914, "operating_cash_flow": 205527, "quarter": 1 }, { "change_in_working_capital": -91898, "financing_cash_flow": -11475, "investing_cash_flow": -103240, "net_cash_flow": -84077, "operating_cash_flow": 225684, "quarter": 2 }, { "change_in_working_capital": -20780, "financing_cash_flow": -59900, "investing_cash_flow": -211914, "net_cash_flow": 3954, "operating_cash_flow": 224552, "quarter": 3 }, { "change_in_working_capital": -45280, "financing_cash_flow": 134278, "investing_cash_flow": -165283, "net_cash_flow": 10071, "operating_cash_flow": 227712, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7472873202452388, "current_ratio": 1.4589398506903661, "debt_to_equity_ratio": 0.852270408120938, "profit_margin": 0.25771717671344696, "quarter": 1, "return_on_assets": 0.19258877836736046, "return_on_equity": 0.2991194463479506 }, { "asset_turnover_ratio": 0.7299521543088787, "current_ratio": 1.604109507744701, "debt_to_equity_ratio": 0.8487518237126119, "profit_margin": 0.27199370709382154, "quarter": 2, "return_on_assets": 0.19854239245159316, "return_on_equity": 0.30625167073009696 }, { "asset_turnover_ratio": 0.7130199156688087, "current_ratio": 1.8786400809039585, "debt_to_equity_ratio": 0.8470607030255188, "profit_margin": 0.28489175692884433, "quarter": 3, "return_on_assets": 0.20313349650014334, "return_on_equity": 0.3118522590760084 }, { "asset_turnover_ratio": 0.6964818038432166, "current_ratio": 1.7363426971864357, "debt_to_equity_ratio": 0.8725117015472613, "profit_margin": 0.26905111934049164, "quarter": 4, "return_on_assets": 0.18738920892430216, "return_on_equity": 0.2955126118859734 } ], "income_statement": [ { "depreciation": 25251, "expenses": 456267, "income_tax": 62968, "marketing_expense": 59969, "net_income": 243244, "net_profit": 180276, "operational_expense": 284519, "product_revenue": 256117, "quarter": 1, "rd_expense": 46442, "revenue": 699511, "salaries_expense": 196575, "service_revenue": 443394 }, { "depreciation": 35506, "expenses": 453112, "income_tax": 55910, "marketing_expense": 84268, "net_income": 246088, "net_profit": 190178, "operational_expense": 238899, "product_revenue": 240045, "quarter": 2, "rd_expense": 65720, "revenue": 699200, "salaries_expense": 158564, "service_revenue": 459155 }, { "depreciation": 25444, "expenses": 449980, "income_tax": 49802, "marketing_expense": 77994, "net_income": 248910, "net_profit": 199108, "operational_expense": 230958, "product_revenue": 267737, "quarter": 3, "rd_expense": 69506, "revenue": 698890, "salaries_expense": 171597, "service_revenue": 431153 }, { "depreciation": 39758, "expenses": 446869, "income_tax": 63758, "marketing_expense": 49317, "net_income": 251712, "net_profit": 187954, "operational_expense": 265769, "product_revenue": 163591, "quarter": 4, "rd_expense": 82822, "revenue": 698581, "salaries_expense": 193816, "service_revenue": 534990 } ], "market_conditions": { "gdp_growth": [ 0.02878051360786643, 0.02136796625338795, 0.01911342861983143, 0.029845251457786187 ], "inflation_rate": [ 0.013459625188823376, 0.012627235567968426, 0.010099518210387435, 0.0099341117680317 ], "interest_rate": [ 0.03487076734103518, 0.03272476943616849, 0.04067006431992713, 0.033988222477281824 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 63517, "billable_hours_per_employee": 99, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 3140838, "net_revenue": 2548876, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 8169 }, { "average_project_size": 57591, "billable_hours_per_employee": 126, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 3217037, "net_revenue": 2578733, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 8265 }, { "average_project_size": 169390, "billable_hours_per_employee": 140, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 2975626, "net_revenue": 2608940, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 8362 }, { "average_project_size": 193414, "billable_hours_per_employee": 87, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 3203158, "net_revenue": 2639500, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8460 } ], "balance_sheet": [ { "assets": 3658455, "current_assets": 1801107, "current_liabilities": 823714, "equity": 2140658, "fixed_assets": 1857348, "liabilities": 1959611, "long_term_liabilities": 1135897, "quarter": 1 }, { "assets": 3740682, "current_assets": 1130970, "current_liabilities": 1206833, "equity": 2234417, "fixed_assets": 2609712, "liabilities": 2015811, "long_term_liabilities": 808978, "quarter": 2 }, { "assets": 3824758, "current_assets": 1553587, "current_liabilities": 1040846, "equity": 2264692, "fixed_assets": 2271171, "liabilities": 2073623, "long_term_liabilities": 1032777, "quarter": 3 }, { "assets": 3910723, "current_assets": 1368419, "current_liabilities": 853259, "equity": 2336504, "fixed_assets": 2542304, "liabilities": 2133093, "long_term_liabilities": 1279834, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7044, "financing_cash_flow": 18642, "investing_cash_flow": -434362, "net_cash_flow": -22482, "operating_cash_flow": 615179, "quarter": 1 }, { "change_in_working_capital": -22899, "financing_cash_flow": 57000, "investing_cash_flow": -366009, "net_cash_flow": 741861, "operating_cash_flow": 694019, "quarter": 2 }, { "change_in_working_capital": 34672, "financing_cash_flow": -41010, "investing_cash_flow": -213170, "net_cash_flow": 191435, "operating_cash_flow": 610913, "quarter": 3 }, { "change_in_working_capital": -51781, "financing_cash_flow": -170013, "investing_cash_flow": -143015, "net_cash_flow": 251113, "operating_cash_flow": 659213, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6967083099286447, "current_ratio": 2.186568396312312, "debt_to_equity_ratio": 0.9154246030893305, "profit_margin": 0.1733367962976622, "quarter": 1, "return_on_assets": 0.12076518639698999, "return_on_equity": 0.20639167956768434 }, { "asset_turnover_ratio": 0.6893750925633347, "current_ratio": 0.9371387756218135, "debt_to_equity_ratio": 0.9021641886899356, "profit_margin": 0.19759548584518055, "quarter": 2, "return_on_assets": 0.13621740634461843, "return_on_equity": 0.228044272846116 }, { "asset_turnover_ratio": 0.6821189732788323, "current_ratio": 1.4926194653195575, "debt_to_equity_ratio": 0.9156313529610207, "profit_margin": 0.1968450788442816, "quarter": 3, "return_on_assets": 0.13427176307625213, "return_on_equity": 0.2267668186225765 }, { "asset_turnover_ratio": 0.6749391352954428, "current_ratio": 1.6037557177832287, "debt_to_equity_ratio": 0.9129421563155894, "profit_margin": 0.2117347982572457, "quarter": 4, "return_on_assets": 0.14290810164770043, "return_on_equity": 0.2391924002698048 } ], "income_statement": [ { "depreciation": 173365, "expenses": 1930680, "income_tax": 176382, "marketing_expense": 337209, "net_income": 618196, "net_profit": 441814, "operational_expense": 1128382, "product_revenue": 851830, "quarter": 1, "rd_expense": 258632, "revenue": 2548876, "salaries_expense": 750006, "service_revenue": 1697046 }, { "depreciation": 184473, "expenses": 1931993, "income_tax": 137194, "marketing_expense": 288562, "net_income": 646740, "net_profit": 509546, "operational_expense": 1282759, "product_revenue": 1009655, "quarter": 2, "rd_expense": 298641, "revenue": 2578733, "salaries_expense": 581046, "service_revenue": 1569078 }, { "depreciation": 97356, "expenses": 1933307, "income_tax": 162076, "marketing_expense": 304002, "net_income": 675633, "net_profit": 513557, "operational_expense": 1046027, "product_revenue": 618763, "quarter": 3, "rd_expense": 229014, "revenue": 2608940, "salaries_expense": 961523, "service_revenue": 1990177 }, { "depreciation": 100339, "expenses": 1934622, "income_tax": 146004, "marketing_expense": 246378, "net_income": 704878, "net_profit": 558874, "operational_expense": 1184394, "product_revenue": 1055452, "quarter": 4, "rd_expense": 343196, "revenue": 2639500, "salaries_expense": 838931, "service_revenue": 1584048 } ], "market_conditions": { "gdp_growth": [ 0.016382491480781552, 0.014761782344773012, 0.011361898296598744, 0.005986034380047229 ], "inflation_rate": [ 0.02155380745906455, 0.014236526833129454, 0.017269761368832248, 0.0178003790448031 ], "interest_rate": [ 0.036499042779940746, 0.04150940493528501, 0.03774738220215067, 0.04146179558400837 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 193642, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 4223282, "net_revenue": 3398478, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 10893 }, { "average_project_size": 98608, "billable_hours_per_employee": 144, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 4079028, "net_revenue": 3434029, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 11007 }, { "average_project_size": 129129, "billable_hours_per_employee": 100, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 4499745, "net_revenue": 3469951, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 11122 }, { "average_project_size": 184102, "billable_hours_per_employee": 92, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 4509021, "net_revenue": 3506250, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 11238 } ], "balance_sheet": [ { "assets": 4842142, "current_assets": 1716917, "current_liabilities": 1196141, "equity": 2643766, "fixed_assets": 3125225, "liabilities": 2847982, "long_term_liabilities": 1651841, "quarter": 1 }, { "assets": 4979291, "current_assets": 1917552, "current_liabilities": 1638330, "equity": 2728744, "fixed_assets": 3061739, "liabilities": 2889099, "long_term_liabilities": 1250769, "quarter": 2 }, { "assets": 5120325, "current_assets": 2557886, "current_liabilities": 1548164, "equity": 2849558, "fixed_assets": 2562439, "liabilities": 2930810, "long_term_liabilities": 1382646, "quarter": 3 }, { "assets": 5265354, "current_assets": 2343173, "current_liabilities": 1756165, "equity": 3000579, "fixed_assets": 2922181, "liabilities": 2973124, "long_term_liabilities": 1216959, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92231, "financing_cash_flow": -136899, "investing_cash_flow": -372495, "net_cash_flow": 791621, "operating_cash_flow": 793216, "quarter": 1 }, { "change_in_working_capital": 48441, "financing_cash_flow": 168916, "investing_cash_flow": -371343, "net_cash_flow": 572280, "operating_cash_flow": 767066, "quarter": 2 }, { "change_in_working_capital": -90962, "financing_cash_flow": -27505, "investing_cash_flow": -141303, "net_cash_flow": 481631, "operating_cash_flow": 860803, "quarter": 3 }, { "change_in_working_capital": -17728, "financing_cash_flow": 57608, "investing_cash_flow": -387537, "net_cash_flow": 713238, "operating_cash_flow": 904206, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7018542620187512, "current_ratio": 1.4353801098699903, "debt_to_equity_ratio": 1.0772443552114672, "profit_margin": 0.19114615424904913, "quarter": 1, "return_on_assets": 0.13415674302818875, "return_on_equity": 0.24571236637433116 }, { "asset_turnover_ratio": 0.6896622430783821, "current_ratio": 1.1704308655765323, "debt_to_equity_ratio": 1.0587651315037248, "profit_margin": 0.18594834231161123, "quarter": 2, "return_on_assets": 0.12824155085533262, "return_on_equity": 0.2340094930121697 }, { "asset_turnover_ratio": 0.677681787777143, "current_ratio": 1.6522060970284802, "debt_to_equity_ratio": 1.0285138958392845, "profit_margin": 0.19021680709612326, "quarter": 3, "return_on_assets": 0.12890646589816077, "return_on_equity": 0.23162995804963438 }, { "asset_turnover_ratio": 0.6659096425425527, "current_ratio": 1.3342556081006056, "debt_to_equity_ratio": 0.9908500992641753, "profit_margin": 0.20202467023172904, "quarter": 4, "return_on_assets": 0.13453017593878777, "return_on_equity": 0.2360707716744002 } ], "income_statement": [ { "depreciation": 143610, "expenses": 2520727, "income_tax": 228145, "marketing_expense": 275403, "net_income": 877751, "net_profit": 649606, "operational_expense": 1480504, "product_revenue": 1194972, "quarter": 1, "rd_expense": 320507, "revenue": 3398478, "salaries_expense": 1033577, "service_revenue": 2203506 }, { "depreciation": 128514, "expenses": 2541255, "income_tax": 254222, "marketing_expense": 398443, "net_income": 892774, "net_profit": 638552, "operational_expense": 1366402, "product_revenue": 818837, "quarter": 2, "rd_expense": 492475, "revenue": 3434029, "salaries_expense": 953280, "service_revenue": 2615192 }, { "depreciation": 200760, "expenses": 2561951, "income_tax": 247957, "marketing_expense": 289011, "net_income": 908000, "net_profit": 660043, "operational_expense": 1304755, "product_revenue": 1261706, "quarter": 3, "rd_expense": 285627, "revenue": 3469951, "salaries_expense": 1128947, "service_revenue": 2208245 }, { "depreciation": 195857, "expenses": 2582815, "income_tax": 215086, "marketing_expense": 510572, "net_income": 923435, "net_profit": 708349, "operational_expense": 1554187, "product_revenue": 720494, "quarter": 4, "rd_expense": 331159, "revenue": 3506250, "salaries_expense": 1105882, "service_revenue": 2785756 } ], "market_conditions": { "gdp_growth": [ 0.009314490509958692, 0.020367108337294385, 0.012167218002458353, 0.00888844574564536 ], "inflation_rate": [ 0.021608155716041813, 0.014807089249528685, 0.0216032050216433, 0.021980331038736263 ], "interest_rate": [ 0.03630139532714556, 0.03402483760882738, 0.03432965358982054, 0.03810532784948705 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 63593, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 878378, "net_revenue": 733958, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2352 }, { "average_project_size": 59184, "billable_hours_per_employee": 143, "client_concentration": 0.4, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 833759, "net_revenue": 721705, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2313 }, { "average_project_size": 62729, "billable_hours_per_employee": 152, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 795431, "net_revenue": 709657, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2275 }, { "average_project_size": 127229, "billable_hours_per_employee": 138, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 781147, "net_revenue": 697810, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2237 } ], "balance_sheet": [ { "assets": 945257, "current_assets": 386329, "current_liabilities": 224621, "equity": 565719, "fixed_assets": 558928, "liabilities": 551680, "long_term_liabilities": 327059, "quarter": 1 }, { "assets": 967625, "current_assets": 447893, "current_liabilities": 312093, "equity": 580471, "fixed_assets": 519732, "liabilities": 560424, "long_term_liabilities": 248331, "quarter": 2 }, { "assets": 990523, "current_assets": 377428, "current_liabilities": 322304, "equity": 594253, "fixed_assets": 613095, "liabilities": 569306, "long_term_liabilities": 247002, "quarter": 3 }, { "assets": 1013963, "current_assets": 483560, "current_liabilities": 324684, "equity": 600488, "fixed_assets": 530403, "liabilities": 578330, "long_term_liabilities": 253646, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52495, "financing_cash_flow": 186082, "investing_cash_flow": -411926, "net_cash_flow": -224116, "operating_cash_flow": 212356, "quarter": 1 }, { "change_in_working_capital": -56427, "financing_cash_flow": -196579, "investing_cash_flow": -494483, "net_cash_flow": -183118, "operating_cash_flow": 218762, "quarter": 2 }, { "change_in_working_capital": 9891, "financing_cash_flow": 6052, "investing_cash_flow": -230156, "net_cash_flow": -39364, "operating_cash_flow": 207132, "quarter": 3 }, { "change_in_working_capital": -56636, "financing_cash_flow": 161880, "investing_cash_flow": -103355, "net_cash_flow": -435629, "operating_cash_flow": 199635, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7764639669423237, "current_ratio": 1.7199148788403578, "debt_to_equity_ratio": 0.9751837926603137, "profit_margin": 0.23453930606383472, "quarter": 1, "return_on_assets": 0.18211131999022487, "return_on_equity": 0.3042888784007608 }, { "asset_turnover_ratio": 0.7458519571114843, "current_ratio": 1.4351267090258353, "debt_to_equity_ratio": 0.9654642523054554, "profit_margin": 0.24008424494772795, "quarter": 2, "return_on_assets": 0.17906730396589587, "return_on_equity": 0.2984989775544342 }, { "asset_turnover_ratio": 0.7164467660013952, "current_ratio": 1.1710310762509928, "debt_to_equity_ratio": 0.958019564057733, "profit_margin": 0.24383047021307477, "quarter": 3, "return_on_assets": 0.17469155183675694, "return_on_equity": 0.2911823751836339 }, { "asset_turnover_ratio": 0.6882006542645047, "current_ratio": 1.4893250052358602, "debt_to_equity_ratio": 0.963100011990248, "profit_margin": 0.23624625614422265, "quarter": 4, "return_on_assets": 0.16258482804599378, "return_on_equity": 0.27453504483020474 } ], "income_statement": [ { "depreciation": 40214, "expenses": 493508, "income_tax": 68308, "marketing_expense": 57143, "net_income": 240450, "net_profit": 172142, "operational_expense": 299116, "product_revenue": 177946, "quarter": 1, "rd_expense": 95235, "revenue": 733958, "salaries_expense": 215277, "service_revenue": 556012 }, { "depreciation": 45492, "expenses": 488509, "income_tax": 59926, "marketing_expense": 92060, "net_income": 233196, "net_profit": 173270, "operational_expense": 338291, "product_revenue": 282009, "quarter": 2, "rd_expense": 68919, "revenue": 721705, "salaries_expense": 172522, "service_revenue": 439696 }, { "depreciation": 34096, "expenses": 483562, "income_tax": 53059, "marketing_expense": 84363, "net_income": 226095, "net_profit": 173036, "operational_expense": 308486, "product_revenue": 211567, "quarter": 3, "rd_expense": 68651, "revenue": 709657, "salaries_expense": 226663, "service_revenue": 498090 }, { "depreciation": 34780, "expenses": 478664, "income_tax": 54291, "marketing_expense": 66414, "net_income": 219146, "net_profit": 164855, "operational_expense": 317635, "product_revenue": 168674, "quarter": 4, "rd_expense": 90775, "revenue": 697810, "salaries_expense": 215702, "service_revenue": 529136 } ], "market_conditions": { "gdp_growth": [ 0.017690987260347152, 0.013989892651246788, 0.01680411057088968, 0.008923462650328354 ], "inflation_rate": [ 0.012861590187424145, 0.016824046515120667, 0.015836718591597094, 0.010443405835249461 ], "interest_rate": [ 0.02365524170360345, 0.02018877050167106, 0.02126442667355096, 0.021803365993262262 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 141522, "billable_hours_per_employee": 145, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 4268100, "net_revenue": 3392102, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 10872 }, { "average_project_size": 176279, "billable_hours_per_employee": 100, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 3618533, "net_revenue": 3282669, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 10521 }, { "average_project_size": 116190, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 3774930, "net_revenue": 3176768, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 10182 }, { "average_project_size": 121808, "billable_hours_per_employee": 89, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 3697250, "net_revenue": 3074282, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9853 } ], "balance_sheet": [ { "assets": 4548109, "current_assets": 2071613, "current_liabilities": 1193222, "equity": 3179278, "fixed_assets": 2476496, "liabilities": 2184616, "long_term_liabilities": 991394, "quarter": 1 }, { "assets": 4679354, "current_assets": 2045067, "current_liabilities": 1010426, "equity": 3149441, "fixed_assets": 2634287, "liabilities": 2245003, "long_term_liabilities": 1234577, "quarter": 2 }, { "assets": 4814386, "current_assets": 2269299, "current_liabilities": 1023965, "equity": 3212454, "fixed_assets": 2545087, "liabilities": 2307060, "long_term_liabilities": 1283095, "quarter": 3 }, { "assets": 4953314, "current_assets": 2031635, "current_liabilities": 1172811, "equity": 3294376, "fixed_assets": 2921679, "liabilities": 2370832, "long_term_liabilities": 1198021, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29111, "financing_cash_flow": -99935, "investing_cash_flow": -130949, "net_cash_flow": 996633, "operating_cash_flow": 1048095, "quarter": 1 }, { "change_in_working_capital": -65456, "financing_cash_flow": -134112, "investing_cash_flow": -117004, "net_cash_flow": 466899, "operating_cash_flow": 866641, "quarter": 2 }, { "change_in_working_capital": 49865, "financing_cash_flow": -92449, "investing_cash_flow": -239511, "net_cash_flow": 730932, "operating_cash_flow": 833987, "quarter": 3 }, { "change_in_working_capital": 42701, "financing_cash_flow": -145113, "investing_cash_flow": -335748, "net_cash_flow": 936441, "operating_cash_flow": 880812, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.745826892011603, "current_ratio": 1.7361505235404644, "debt_to_equity_ratio": 0.6871421750472906, "profit_margin": 0.24049542142305863, "quarter": 1, "return_on_assets": 0.1793679527029805, "return_on_equity": 0.25659442175236014 }, { "asset_turnover_ratio": 0.701521833996744, "current_ratio": 2.0239651394560316, "debt_to_equity_ratio": 0.7128258633833751, "profit_margin": 0.21783798488364195, "quarter": 2, "return_on_assets": 0.15281810266972748, "return_on_equity": 0.22705299130861636 }, { "asset_turnover_ratio": 0.6598490440940963, "current_ratio": 2.216188053302603, "debt_to_equity_ratio": 0.7181612561611778, "profit_margin": 0.22196395833753046, "quarter": 3, "return_on_assets": 0.1464627057323613, "return_on_equity": 0.21949824028608658 }, { "asset_turnover_ratio": 0.6206515476305359, "current_ratio": 1.7322782613737422, "debt_to_equity_ratio": 0.7196604152045789, "profit_margin": 0.2315643132282595, "quarter": 4, "return_on_assets": 0.1437207493811214, "return_on_equity": 0.2160937306488391 } ], "income_statement": [ { "depreciation": 232310, "expenses": 2365242, "income_tax": 211075, "marketing_expense": 352701, "net_income": 1026860, "net_profit": 815785, "operational_expense": 1462537, "product_revenue": 1181228, "quarter": 1, "rd_expense": 294955, "revenue": 3392102, "salaries_expense": 874381, "service_revenue": 2210874 }, { "depreciation": 151551, "expenses": 2298529, "income_tax": 269050, "marketing_expense": 315526, "net_income": 984140, "net_profit": 715090, "operational_expense": 1538295, "product_revenue": 1166245, "quarter": 2, "rd_expense": 288045, "revenue": 3282669, "salaries_expense": 932292, "service_revenue": 2116424 }, { "depreciation": 128859, "expenses": 2233698, "income_tax": 237942, "marketing_expense": 361921, "net_income": 943070, "net_profit": 705128, "operational_expense": 1143717, "product_revenue": 782912, "quarter": 3, "rd_expense": 363259, "revenue": 3176768, "salaries_expense": 834238, "service_revenue": 2393856 }, { "depreciation": 168918, "expenses": 2170696, "income_tax": 191692, "marketing_expense": 264938, "net_income": 903586, "net_profit": 711894, "operational_expense": 1504975, "product_revenue": 1035711, "quarter": 4, "rd_expense": 269862, "revenue": 3074282, "salaries_expense": 1048218, "service_revenue": 2038571 } ], "market_conditions": { "gdp_growth": [ 0.02731955390342939, 0.01704131626358241, 0.0196908791987879, 0.014982727458952471 ], "inflation_rate": [ 0.015736137553132676, 0.016568614285970944, 0.015502040800707887, 0.020210149752092958 ], "interest_rate": [ 0.027586389202513318, 0.03294851229374593, 0.026597626224837766, 0.029445965829221835 ], "year": 2001 }, "random_event": { "description": "Valdez Inc New Ad Campaign Launch in 2001", "impact": 0.1, "type": "New Ad Campaign Launch" }, "year": 2001 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "South Tracyfort", "name": "Rollins Ltd", "num_employees": 714, "region": "North America", "revenue_size": "Small", "website": "www.rollinsltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 63550, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 6180290, "net_revenue": 4797550, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6719 }, { "average_project_size": 189938, "billable_hours_per_employee": 89, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.75, "gross_billings": 6361108, "net_revenue": 4987715, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6986 }, { "average_project_size": 142177, "billable_hours_per_employee": 110, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 6651233, "net_revenue": 5185419, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 7262 }, { "average_project_size": 132652, "billable_hours_per_employee": 130, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 6014904, "net_revenue": 5390959, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 7550 } ], "balance_sheet": [ { "assets": 5188057, "current_assets": 2521310, "current_liabilities": 963611, "equity": 3693076, "fixed_assets": 2666747, "liabilities": 2407481, "long_term_liabilities": 1443870, "quarter": 1 }, { "assets": 5372279, "current_assets": 2392597, "current_liabilities": 1424028, "equity": 3860391, "fixed_assets": 2979682, "liabilities": 2458331, "long_term_liabilities": 1034303, "quarter": 2 }, { "assets": 5563042, "current_assets": 1727593, "current_liabilities": 1474852, "equity": 4042399, "fixed_assets": 3835449, "liabilities": 2510255, "long_term_liabilities": 1035403, "quarter": 3 }, { "assets": 5760579, "current_assets": 2216100, "current_liabilities": 1177822, "equity": 4228963, "fixed_assets": 3544479, "liabilities": 2563276, "long_term_liabilities": 1385454, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48120, "financing_cash_flow": -82708, "investing_cash_flow": -282348, "net_cash_flow": 690324, "operating_cash_flow": 1187876, "quarter": 1 }, { "change_in_working_capital": -55067, "financing_cash_flow": -98163, "investing_cash_flow": -318919, "net_cash_flow": 966518, "operating_cash_flow": 1313296, "quarter": 2 }, { "change_in_working_capital": -20637, "financing_cash_flow": -78579, "investing_cash_flow": -347552, "net_cash_flow": 1252030, "operating_cash_flow": 1368961, "quarter": 3 }, { "change_in_working_capital": -45439, "financing_cash_flow": 117571, "investing_cash_flow": -155473, "net_cash_flow": 1179855, "operating_cash_flow": 1289064, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.924729624211916, "current_ratio": 2.6165226424355885, "debt_to_equity_ratio": 0.6518904566274835, "profit_margin": 0.1902012485539494, "quarter": 1, "return_on_assets": 0.17588472909993086, "return_on_equity": 0.24708400260379154 }, { "asset_turnover_ratio": 0.9284169716427609, "current_ratio": 1.6801614855887665, "debt_to_equity_ratio": 0.6368088102992676, "profit_margin": 0.1897548276114413, "quarter": 2, "return_on_assets": 0.1761716024056085, "return_on_equity": 0.24516765270668178 }, { "asset_turnover_ratio": 0.932119333271257, "current_ratio": 1.1713670253015218, "debt_to_equity_ratio": 0.620981501331264, "profit_margin": 0.190845137104639, "quarter": 3, "return_on_assets": 0.17789044195603773, "return_on_equity": 0.24480809539088053 }, { "asset_turnover_ratio": 0.9358363108986093, "current_ratio": 1.8815236937330089, "debt_to_equity_ratio": 0.6061240072329789, "profit_margin": 0.1913685487127615, "quarter": 4, "return_on_assets": 0.17908963664937153, "return_on_equity": 0.2439510584509725 } ], "income_statement": [ { "depreciation": 275376, "expenses": 3518431, "income_tax": 366619, "marketing_expense": 386447, "net_income": 1279119, "net_profit": 912500, "operational_expense": 2398869, "product_revenue": 1490547, "quarter": 1, "rd_expense": 408064, "revenue": 4797550, "salaries_expense": 1419282, "service_revenue": 3307003 }, { "depreciation": 366853, "expenses": 3688004, "income_tax": 353268, "marketing_expense": 709007, "net_income": 1299711, "net_profit": 946443, "operational_expense": 2252344, "product_revenue": 1969672, "quarter": 2, "rd_expense": 599513, "revenue": 4987715, "salaries_expense": 1827179, "service_revenue": 3018043 }, { "depreciation": 379349, "expenses": 3865750, "income_tax": 330057, "marketing_expense": 599270, "net_income": 1319669, "net_profit": 989612, "operational_expense": 2420951, "product_revenue": 1462758, "quarter": 3, "rd_expense": 418677, "revenue": 5185419, "salaries_expense": 1523591, "service_revenue": 3722661 }, { "depreciation": 257404, "expenses": 4052063, "income_tax": 307236, "marketing_expense": 508451, "net_income": 1338896, "net_profit": 1031660, "operational_expense": 2455341, "product_revenue": 1388782, "quarter": 4, "rd_expense": 746866, "revenue": 5390959, "salaries_expense": 1942120, "service_revenue": 4002177 } ], "market_conditions": { "gdp_growth": [ -0.00448183549220133, 0.008436622327045335, -0.002841732427486028, 0.0022862297256045425 ], "inflation_rate": [ 0.022459095104329623, 0.015642700943267557, 0.0180321731534897, 0.018584679880811097 ], "interest_rate": [ 0.03758941660007708, 0.03957370912266168, 0.043086906862113375, 0.03963478783600655 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 96983, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 4685585, "net_revenue": 3903316, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 5467 }, { "average_project_size": 148972, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 4462748, "net_revenue": 4036082, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 5653 }, { "average_project_size": 97081, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 5386254, "net_revenue": 4173365, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 5845 }, { "average_project_size": 81184, "billable_hours_per_employee": 132, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 5534215, "net_revenue": 4315318, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6044 } ], "balance_sheet": [ { "assets": 4487521, "current_assets": 1831290, "current_liabilities": 1366193, "equity": 3105015, "fixed_assets": 2656231, "liabilities": 2406689, "long_term_liabilities": 1040496, "quarter": 1 }, { "assets": 4566024, "current_assets": 1727783, "current_liabilities": 981566, "equity": 3172526, "fixed_assets": 2838241, "liabilities": 2447160, "long_term_liabilities": 1465594, "quarter": 2 }, { "assets": 4645901, "current_assets": 2017973, "current_liabilities": 1086587, "equity": 3188200, "fixed_assets": 2627928, "liabilities": 2488311, "long_term_liabilities": 1401724, "quarter": 3 }, { "assets": 4727175, "current_assets": 1698530, "current_liabilities": 1097423, "equity": 3373464, "fixed_assets": 3028645, "liabilities": 2530154, "long_term_liabilities": 1432731, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63088, "financing_cash_flow": 1956, "investing_cash_flow": -125139, "net_cash_flow": 1062525, "operating_cash_flow": 1254928, "quarter": 1 }, { "change_in_working_capital": 6451, "financing_cash_flow": -110620, "investing_cash_flow": -392374, "net_cash_flow": 1316828, "operating_cash_flow": 1262434, "quarter": 2 }, { "change_in_working_capital": 87436, "financing_cash_flow": -136032, "investing_cash_flow": -460488, "net_cash_flow": 981385, "operating_cash_flow": 1216908, "quarter": 3 }, { "change_in_working_capital": -6551, "financing_cash_flow": -30081, "investing_cash_flow": -442001, "net_cash_flow": 1178863, "operating_cash_flow": 1411361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8698156510019674, "current_ratio": 1.3404328670985726, "debt_to_equity_ratio": 0.7750973827823698, "profit_margin": 0.26238792862274024, "quarter": 1, "return_on_assets": 0.22822912695004657, "return_on_equity": 0.32984800395489233 }, { "asset_turnover_ratio": 0.8839379731687788, "current_ratio": 1.7602311000992292, "debt_to_equity_ratio": 0.7713601086326795, "profit_margin": 0.26106060283215254, "quarter": 2, "return_on_assets": 0.2307613801416725, "return_on_equity": 0.33212083998681174 }, { "asset_turnover_ratio": 0.8982896966594854, "current_ratio": 1.8571665223309317, "debt_to_equity_ratio": 0.7804751897622483, "profit_margin": 0.2469494041379079, "quarter": 3, "return_on_assets": 0.22183210533328196, "return_on_equity": 0.32325763753842296 }, { "asset_turnover_ratio": 0.9128746026961134, "current_ratio": 1.547744124189123, "debt_to_equity_ratio": 0.7500166001475042, "profit_margin": 0.27262023331768365, "quarter": 4, "return_on_assets": 0.2488680871768022, "return_on_equity": 0.3487344166115305 } ], "income_statement": [ { "depreciation": 230745, "expenses": 2576964, "income_tax": 302169, "marketing_expense": 369835, "net_income": 1326352, "net_profit": 1024183, "operational_expense": 1495930, "product_revenue": 960686, "quarter": 1, "rd_expense": 428219, "revenue": 3903316, "salaries_expense": 875390, "service_revenue": 2942630 }, { "depreciation": 208772, "expenses": 2640322, "income_tax": 342098, "marketing_expense": 497285, "net_income": 1395760, "net_profit": 1053662, "operational_expense": 1496501, "product_revenue": 940811, "quarter": 2, "rd_expense": 405407, "revenue": 4036082, "salaries_expense": 1299294, "service_revenue": 3095271 }, { "depreciation": 186298, "expenses": 2705239, "income_tax": 437516, "marketing_expense": 466320, "net_income": 1468126, "net_profit": 1030610, "operational_expense": 1374725, "product_revenue": 1282377, "quarter": 3, "rd_expense": 329668, "revenue": 4173365, "salaries_expense": 1250403, "service_revenue": 2890988 }, { "depreciation": 234918, "expenses": 2771752, "income_tax": 367123, "marketing_expense": 343619, "net_income": 1543566, "net_profit": 1176443, "operational_expense": 1625045, "product_revenue": 1596673, "quarter": 4, "rd_expense": 427299, "revenue": 4315318, "salaries_expense": 1225445, "service_revenue": 2718645 } ], "market_conditions": { "gdp_growth": [ -0.02532689868800685, -0.020672986656346076, -0.022990593827391895, -0.00928876360418771 ], "inflation_rate": [ 0.02383272823653731, 0.01564395816202089, 0.019182796583361538, 0.021368215624974287 ], "interest_rate": [ 0.03728795978217387, 0.03869065530140392, 0.03726530169272457, 0.03776531188536926 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 65096, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 5166723, "net_revenue": 4210464, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5897 }, { "average_project_size": 93650, "billable_hours_per_employee": 95, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 4945858, "net_revenue": 4303757, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 6028 }, { "average_project_size": 94411, "billable_hours_per_employee": 90, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 4938849, "net_revenue": 4399118, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 6161 }, { "average_project_size": 53867, "billable_hours_per_employee": 128, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 5813860, "net_revenue": 4496592, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6298 } ], "balance_sheet": [ { "assets": 4406803, "current_assets": 1733295, "current_liabilities": 1215070, "equity": 3247204, "fixed_assets": 2673508, "liabilities": 2374795, "long_term_liabilities": 1159725, "quarter": 1 }, { "assets": 4513011, "current_assets": 1530452, "current_liabilities": 1064203, "equity": 3255057, "fixed_assets": 2982559, "liabilities": 2399603, "long_term_liabilities": 1335400, "quarter": 2 }, { "assets": 4621779, "current_assets": 2222317, "current_liabilities": 994553, "equity": 3505918, "fixed_assets": 2399462, "liabilities": 2424670, "long_term_liabilities": 1430117, "quarter": 3 }, { "assets": 4733167, "current_assets": 1747335, "current_liabilities": 1252086, "equity": 3528935, "fixed_assets": 2985832, "liabilities": 2450000, "long_term_liabilities": 1197914, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71706, "financing_cash_flow": -128270, "investing_cash_flow": -420667, "net_cash_flow": 1090335, "operating_cash_flow": 1447942, "quarter": 1 }, { "change_in_working_capital": 41956, "financing_cash_flow": 142231, "investing_cash_flow": -162729, "net_cash_flow": 1131947, "operating_cash_flow": 1388040, "quarter": 2 }, { "change_in_working_capital": 81915, "financing_cash_flow": 39556, "investing_cash_flow": -347514, "net_cash_flow": 1120024, "operating_cash_flow": 1544823, "quarter": 3 }, { "change_in_working_capital": 57135, "financing_cash_flow": 124133, "investing_cash_flow": -413519, "net_cash_flow": 1306490, "operating_cash_flow": 1505547, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9554463859627943, "current_ratio": 1.4264980618400587, "debt_to_equity_ratio": 0.7313353272538466, "profit_margin": 0.28861332147715785, "quarter": 1, "return_on_assets": 0.2757545549460686, "return_on_equity": 0.37422841312094957 }, { "asset_turnover_ratio": 0.9536331730633938, "current_ratio": 1.4381203586157905, "debt_to_equity_ratio": 0.737192313375772, "profit_margin": 0.2652679972405505, "quarter": 2, "return_on_assets": 0.2529683619206778, "return_on_equity": 0.3507308781382323 }, { "asset_turnover_ratio": 0.9518235294244922, "current_ratio": 2.234488257538814, "debt_to_equity_ratio": 0.6915934713818178, "profit_margin": 0.2975162293896186, "quarter": 3, "return_on_assets": 0.28318294751869355, "return_on_equity": 0.37331420757701694 }, { "asset_turnover_ratio": 0.9500176097737519, "current_ratio": 1.3955391243093525, "debt_to_equity_ratio": 0.6942604496824113, "profit_margin": 0.2770471503752175, "quarter": 4, "return_on_assets": 0.26319967159409335, "return_on_equity": 0.35301528648161556 } ], "income_statement": [ { "depreciation": 232746, "expenses": 2629723, "income_tax": 365545, "marketing_expense": 517077, "net_income": 1580741, "net_profit": 1215196, "operational_expense": 1551291, "product_revenue": 1000421, "quarter": 1, "rd_expense": 367884, "revenue": 4210464, "salaries_expense": 904517, "service_revenue": 3210043 }, { "depreciation": 246391, "expenses": 2686477, "income_tax": 475631, "marketing_expense": 336703, "net_income": 1617280, "net_profit": 1141649, "operational_expense": 1642112, "product_revenue": 1444312, "quarter": 2, "rd_expense": 362515, "revenue": 4303757, "salaries_expense": 1014572, "service_revenue": 2859445 }, { "depreciation": 236014, "expenses": 2744457, "income_tax": 345852, "marketing_expense": 367311, "net_income": 1654661, "net_profit": 1308809, "operational_expense": 1715225, "product_revenue": 1095382, "quarter": 3, "rd_expense": 336237, "revenue": 4399118, "salaries_expense": 1277181, "service_revenue": 3303736 }, { "depreciation": 259779, "expenses": 2803688, "income_tax": 447136, "marketing_expense": 372033, "net_income": 1692904, "net_profit": 1245768, "operational_expense": 1668088, "product_revenue": 1440672, "quarter": 4, "rd_expense": 357148, "revenue": 4496592, "salaries_expense": 1125998, "service_revenue": 3055920 } ], "market_conditions": { "gdp_growth": [ 0.006545281696673984, 0.011855450003227094, 0.0029385404731956163, 0.008616775171901164 ], "inflation_rate": [ 0.03149409737195805, 0.030245981333800857, 0.02803324896819803, 0.028506661519631264 ], "interest_rate": [ 0.05910351230545797, 0.057096784343020485, 0.05722403765385594, 0.05745370621671831 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 113277, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5139972, "net_revenue": 4494442, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6295 }, { "average_project_size": 86444, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 5145905, "net_revenue": 4671115, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6542 }, { "average_project_size": 123045, "billable_hours_per_employee": 156, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 5973307, "net_revenue": 4854733, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 6799 }, { "average_project_size": 109518, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 5962772, "net_revenue": 5045568, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 7067 } ], "balance_sheet": [ { "assets": 5454483, "current_assets": 1901478, "current_liabilities": 1463111, "equity": 3401933, "fixed_assets": 3553005, "liabilities": 3043274, "long_term_liabilities": 1580163, "quarter": 1 }, { "assets": 5628385, "current_assets": 2176983, "current_liabilities": 1767671, "equity": 3535070, "fixed_assets": 3451402, "liabilities": 3103641, "long_term_liabilities": 1335970, "quarter": 2 }, { "assets": 5807831, "current_assets": 1968406, "current_liabilities": 1509383, "equity": 3728649, "fixed_assets": 3839425, "liabilities": 3165206, "long_term_liabilities": 1655823, "quarter": 3 }, { "assets": 5992998, "current_assets": 2216031, "current_liabilities": 1418903, "equity": 3881599, "fixed_assets": 3776967, "liabilities": 3227992, "long_term_liabilities": 1809089, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36343, "financing_cash_flow": -92684, "investing_cash_flow": -456435, "net_cash_flow": 919250, "operating_cash_flow": 1251045, "quarter": 1 }, { "change_in_working_capital": 63017, "financing_cash_flow": 108032, "investing_cash_flow": -155795, "net_cash_flow": 979267, "operating_cash_flow": 1181573, "quarter": 2 }, { "change_in_working_capital": -83700, "financing_cash_flow": -67393, "investing_cash_flow": -110148, "net_cash_flow": 1099407, "operating_cash_flow": 1368232, "quarter": 3 }, { "change_in_working_capital": 97033, "financing_cash_flow": -88584, "investing_cash_flow": -205413, "net_cash_flow": 1357346, "operating_cash_flow": 1449224, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8239904680241922, "current_ratio": 1.2996129480264997, "debt_to_equity_ratio": 0.8945719977436357, "profit_margin": 0.22043314831963567, "quarter": 1, "return_on_assets": 0.1816348130519428, "return_on_equity": 0.2912238424448688 }, { "asset_turnover_ratio": 0.8299210164194525, "current_ratio": 1.2315544012432178, "debt_to_equity_ratio": 0.8779574379008054, "profit_margin": 0.2162922557034027, "quarter": 2, "return_on_assets": 0.1795054886970241, "return_on_equity": 0.2858008469422105 }, { "asset_turnover_ratio": 0.8358943295698514, "current_ratio": 1.3041130051153351, "debt_to_equity_ratio": 0.8488881629780652, "profit_margin": 0.22370416663491072, "quarter": 3, "return_on_assets": 0.18699304439127104, "return_on_equity": 0.2912647449518579 }, { "asset_turnover_ratio": 0.841910509564662, "current_ratio": 1.5617917503874472, "debt_to_equity_ratio": 0.8316139817637009, "profit_margin": 0.22130174442203535, "quarter": 4, "return_on_assets": 0.18631626441390436, "return_on_equity": 0.2876631511910427 } ], "income_statement": [ { "depreciation": 260321, "expenses": 3145172, "income_tax": 358546, "marketing_expense": 418998, "net_income": 1349270, "net_profit": 990724, "operational_expense": 1679401, "product_revenue": 1302314, "quarter": 1, "rd_expense": 358465, "revenue": 4494442, "salaries_expense": 1560832, "service_revenue": 3192128 }, { "depreciation": 171247, "expenses": 3272911, "income_tax": 387878, "marketing_expense": 431405, "net_income": 1398204, "net_profit": 1010326, "operational_expense": 1895619, "product_revenue": 1785235, "quarter": 2, "rd_expense": 566876, "revenue": 4671115, "salaries_expense": 1284675, "service_revenue": 2885880 }, { "depreciation": 282208, "expenses": 3405838, "income_tax": 362871, "marketing_expense": 373592, "net_income": 1448895, "net_profit": 1086024, "operational_expense": 2265822, "product_revenue": 1498642, "quarter": 3, "rd_expense": 500141, "revenue": 4854733, "salaries_expense": 1452727, "service_revenue": 3356091 }, { "depreciation": 332631, "expenses": 3544164, "income_tax": 384811, "marketing_expense": 410130, "net_income": 1501404, "net_profit": 1116593, "operational_expense": 1863006, "product_revenue": 1807639, "quarter": 4, "rd_expense": 426010, "revenue": 5045568, "salaries_expense": 1688925, "service_revenue": 3237929 } ], "market_conditions": { "gdp_growth": [ 0.006068846459560644, -0.010128003022723769, 0.002688859433454564, 0.002432913725972175 ], "inflation_rate": [ 0.034616376410569534, 0.043364990310425434, 0.03862530777495996, 0.03656452147078416 ], "interest_rate": [ 0.06320643253928071, 0.06369408138433767, 0.05588900631097456, 0.06120038739967951 ], "year": 2012 }, "random_event": { "description": "Rollins Ltd Data Privacy Regulation Impact in 2012", "impact": -0.07, "type": "Data Privacy Regulation Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 109580, "billable_hours_per_employee": 91, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 2908017, "net_revenue": 2389357, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 3346 }, { "average_project_size": 62353, "billable_hours_per_employee": 109, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 3050523, "net_revenue": 2413577, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 3380 }, { "average_project_size": 148609, "billable_hours_per_employee": 112, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 2722337, "net_revenue": 2438042, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 3415 }, { "average_project_size": 118006, "billable_hours_per_employee": 121, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 3133674, "net_revenue": 2462756, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3449 } ], "balance_sheet": [ { "assets": 2859390, "current_assets": 1216772, "current_liabilities": 746376, "equity": 1978796, "fixed_assets": 1642618, "liabilities": 1536272, "long_term_liabilities": 789896, "quarter": 1 }, { "assets": 2909110, "current_assets": 1444517, "current_liabilities": 920289, "equity": 1946419, "fixed_assets": 1464593, "liabilities": 1556440, "long_term_liabilities": 636151, "quarter": 2 }, { "assets": 2959695, "current_assets": 1003423, "current_liabilities": 939360, "equity": 2007297, "fixed_assets": 1956272, "liabilities": 1576873, "long_term_liabilities": 637513, "quarter": 3 }, { "assets": 3011160, "current_assets": 925955, "current_liabilities": 875635, "equity": 2042061, "fixed_assets": 2085205, "liabilities": 1597575, "long_term_liabilities": 721940, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93875, "financing_cash_flow": -162091, "investing_cash_flow": -294118, "net_cash_flow": 701725, "operating_cash_flow": 755072, "quarter": 1 }, { "change_in_working_capital": -28323, "financing_cash_flow": -54883, "investing_cash_flow": -115955, "net_cash_flow": 192219, "operating_cash_flow": 719139, "quarter": 2 }, { "change_in_working_capital": 83812, "financing_cash_flow": 49098, "investing_cash_flow": -356216, "net_cash_flow": 208698, "operating_cash_flow": 724176, "quarter": 3 }, { "change_in_working_capital": -55742, "financing_cash_flow": -31980, "investing_cash_flow": -242173, "net_cash_flow": 418525, "operating_cash_flow": 756378, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8356177366501247, "current_ratio": 1.6302399862803734, "debt_to_equity_ratio": 0.7763670433940638, "profit_margin": 0.2744160876754708, "quarter": 1, "return_on_assets": 0.22930695008375912, "return_on_equity": 0.33135199383867764 }, { "asset_turnover_ratio": 0.8296616490954278, "current_ratio": 1.5696341040694826, "debt_to_equity_ratio": 0.7996428312711703, "profit_margin": 0.246003752935995, "quarter": 2, "return_on_assets": 0.2040998793445418, "return_on_equity": 0.3050468578450991 }, { "asset_turnover_ratio": 0.8237477172478921, "current_ratio": 1.0681985607221938, "debt_to_equity_ratio": 0.7855703465904647, "profit_margin": 0.25613791723030205, "quarter": 3, "return_on_assets": 0.2109930246190908, "return_on_equity": 0.3111024427376716 }, { "asset_turnover_ratio": 0.8178761673242205, "current_ratio": 1.0574668669023053, "debt_to_equity_ratio": 0.7823346119435217, "profit_margin": 0.2551921505825181, "quarter": 4, "return_on_assets": 0.2087155780496553, "return_on_equity": 0.30776553687671426 } ], "income_statement": [ { "depreciation": 99394, "expenses": 1560070, "income_tax": 173609, "marketing_expense": 257924, "net_income": 829287, "net_profit": 655678, "operational_expense": 803277, "product_revenue": 546844, "quarter": 1, "rd_expense": 264760, "revenue": 2389357, "salaries_expense": 551592, "service_revenue": 1842513 }, { "depreciation": 125390, "expenses": 1587947, "income_tax": 231881, "marketing_expense": 310870, "net_income": 825630, "net_profit": 593749, "operational_expense": 880573, "product_revenue": 501606, "quarter": 2, "rd_expense": 161275, "revenue": 2413577, "salaries_expense": 720236, "service_revenue": 1911971 }, { "depreciation": 99701, "expenses": 1616323, "income_tax": 197244, "marketing_expense": 270426, "net_income": 821719, "net_profit": 624475, "operational_expense": 887714, "product_revenue": 952484, "quarter": 3, "rd_expense": 242000, "revenue": 2438042, "salaries_expense": 737629, "service_revenue": 1485558 }, { "depreciation": 127902, "expenses": 1645206, "income_tax": 189074, "marketing_expense": 324393, "net_income": 817550, "net_profit": 628476, "operational_expense": 923237, "product_revenue": 511283, "quarter": 4, "rd_expense": 304984, "revenue": 2462756, "salaries_expense": 804266, "service_revenue": 1951473 } ], "market_conditions": { "gdp_growth": [ -0.008844743250834999, -0.010116863315990895, -0.011798667842512352, 0.00562778667608793 ], "inflation_rate": [ 0.023223667434870546, 0.01774461879787812, 0.018510264274837745, 0.019258824624104186 ], "interest_rate": [ 0.043600916169428156, 0.04069841903642447, 0.04553037517518809, 0.04269031066909404 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 82116, "billable_hours_per_employee": 147, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 888507, "net_revenue": 694214, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 972 }, { "average_project_size": 142503, "billable_hours_per_employee": 122, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 794765, "net_revenue": 707826, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 991 }, { "average_project_size": 77748, "billable_hours_per_employee": 152, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 880605, "net_revenue": 721706, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 1011 }, { "average_project_size": 61779, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 851480, "net_revenue": 735858, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 1031 } ], "balance_sheet": [ { "assets": 815740, "current_assets": 297392, "current_liabilities": 197170, "equity": 553057, "fixed_assets": 518348, "liabilities": 453763, "long_term_liabilities": 256593, "quarter": 1 }, { "assets": 842258, "current_assets": 282597, "current_liabilities": 198922, "equity": 559662, "fixed_assets": 559661, "liabilities": 460102, "long_term_liabilities": 261180, "quarter": 2 }, { "assets": 869638, "current_assets": 319627, "current_liabilities": 197997, "equity": 583697, "fixed_assets": 550011, "liabilities": 466530, "long_term_liabilities": 268533, "quarter": 3 }, { "assets": 897908, "current_assets": 394663, "current_liabilities": 232664, "equity": 605396, "fixed_assets": 503245, "liabilities": 473048, "long_term_liabilities": 240384, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92731, "financing_cash_flow": 116703, "investing_cash_flow": -174196, "net_cash_flow": -308871, "operating_cash_flow": 234746, "quarter": 1 }, { "change_in_working_capital": 26739, "financing_cash_flow": -15614, "investing_cash_flow": -207943, "net_cash_flow": -192744, "operating_cash_flow": 202598, "quarter": 2 }, { "change_in_working_capital": 82244, "financing_cash_flow": -23292, "investing_cash_flow": -165701, "net_cash_flow": 172842, "operating_cash_flow": 220138, "quarter": 3 }, { "change_in_working_capital": 86875, "financing_cash_flow": -126552, "investing_cash_flow": -212531, "net_cash_flow": 251260, "operating_cash_flow": 211762, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8510236104641185, "current_ratio": 1.5083024800933205, "debt_to_equity_ratio": 0.8204633518787394, "profit_margin": 0.27524653781110725, "quarter": 1, "return_on_assets": 0.234241302375757, "return_on_equity": 0.34549784199458644 }, { "asset_turnover_ratio": 0.8403909490916085, "current_ratio": 1.4206422617910537, "debt_to_equity_ratio": 0.822106914530556, "profit_margin": 0.25077632073419176, "quarter": 2, "return_on_assets": 0.21075015019150903, "return_on_equity": 0.31716643259681737 }, { "asset_turnover_ratio": 0.8298924380029391, "current_ratio": 1.6143022369025792, "debt_to_equity_ratio": 0.7992674281348028, "profit_margin": 0.25022516093811054, "quarter": 3, "return_on_assets": 0.20765996886060636, "return_on_equity": 0.30938826137533687 }, { "asset_turnover_ratio": 0.8195249401943183, "current_ratio": 1.6962787539112196, "debt_to_equity_ratio": 0.7813860679621273, "profit_margin": 0.24534081303729796, "quarter": 4, "return_on_assets": 0.20106291513161706, "return_on_equity": 0.2982114186416825 } ], "income_statement": [ { "depreciation": 43666, "expenses": 448033, "income_tax": 55101, "marketing_expense": 74238, "net_income": 246181, "net_profit": 191080, "operational_expense": 235186, "product_revenue": 204089, "quarter": 1, "rd_expense": 49190, "revenue": 694214, "salaries_expense": 181446, "service_revenue": 490125 }, { "depreciation": 25092, "expenses": 458676, "income_tax": 71644, "marketing_expense": 78847, "net_income": 249150, "net_profit": 177506, "operational_expense": 255378, "product_revenue": 230935, "quarter": 2, "rd_expense": 64334, "revenue": 707826, "salaries_expense": 189847, "service_revenue": 476891 }, { "depreciation": 39549, "expenses": 469572, "income_tax": 71545, "marketing_expense": 59159, "net_income": 252134, "net_profit": 180589, "operational_expense": 291225, "product_revenue": 202997, "quarter": 3, "rd_expense": 63966, "revenue": 721706, "salaries_expense": 199700, "service_revenue": 518709 }, { "depreciation": 31226, "expenses": 480727, "income_tax": 74595, "marketing_expense": 90025, "net_income": 255131, "net_profit": 180536, "operational_expense": 247926, "product_revenue": 259412, "quarter": 4, "rd_expense": 54946, "revenue": 735858, "salaries_expense": 220251, "service_revenue": 476446 } ], "market_conditions": { "gdp_growth": [ -0.0031099017576855393, -0.005386806448884528, -0.005029467646570855, -0.007436331875748949 ], "inflation_rate": [ 0.027932842682982014, 0.03002320867679282, 0.02957980480711101, 0.026583972541042028 ], "interest_rate": [ 0.05303923642967228, 0.05591023192191414, 0.04931700461631498, 0.054913521580456835 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 182792, "billable_hours_per_employee": 159, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 5296612, "net_revenue": 4349417, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 6092 }, { "average_project_size": 85249, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 5591605, "net_revenue": 4426551, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6200 }, { "average_project_size": 63523, "billable_hours_per_employee": 153, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 5302565, "net_revenue": 4505053, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 6310 }, { "average_project_size": 176951, "billable_hours_per_employee": 153, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 5884351, "net_revenue": 4584947, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6421 } ], "balance_sheet": [ { "assets": 4481310, "current_assets": 2136782, "current_liabilities": 796963, "equity": 3951897, "fixed_assets": 2344528, "liabilities": 1802020, "long_term_liabilities": 1005057, "quarter": 1 }, { "assets": 4553775, "current_assets": 1592899, "current_liabilities": 1012655, "equity": 4082496, "fixed_assets": 2960876, "liabilities": 1824988, "long_term_liabilities": 812333, "quarter": 2 }, { "assets": 4627412, "current_assets": 2304290, "current_liabilities": 960522, "equity": 4122177, "fixed_assets": 2323122, "liabilities": 1848249, "long_term_liabilities": 887727, "quarter": 3 }, { "assets": 4702239, "current_assets": 1851418, "current_liabilities": 919261, "equity": 4131485, "fixed_assets": 2850821, "liabilities": 1871806, "long_term_liabilities": 952545, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98616, "financing_cash_flow": -48834, "investing_cash_flow": -491755, "net_cash_flow": 1095302, "operating_cash_flow": 1470104, "quarter": 1 }, { "change_in_working_capital": -26881, "financing_cash_flow": -160619, "investing_cash_flow": -257961, "net_cash_flow": 932659, "operating_cash_flow": 1496347, "quarter": 2 }, { "change_in_working_capital": -16677, "financing_cash_flow": 163078, "investing_cash_flow": -401049, "net_cash_flow": 1188067, "operating_cash_flow": 1554522, "quarter": 3 }, { "change_in_working_capital": 63855, "financing_cash_flow": 107, "investing_cash_flow": -434575, "net_cash_flow": 1488848, "operating_cash_flow": 1468403, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9705682043866637, "current_ratio": 2.681155837849436, "debt_to_equity_ratio": 0.45598860496617194, "profit_margin": 0.2925925474609586, "quarter": 1, "return_on_assets": 0.2839810234061022, "return_on_equity": 0.3220243341362389 }, { "asset_turnover_ratio": 0.9720618607638717, "current_ratio": 1.5729927764144749, "debt_to_equity_ratio": 0.44702750474219693, "profit_margin": 0.30581574684218027, "quarter": 2, "return_on_assets": 0.2972718239263029, "return_on_equity": 0.33158856738622644 }, { "asset_turnover_ratio": 0.9735577899698579, "current_ratio": 2.3989976283729058, "debt_to_equity_ratio": 0.44836720985052314, "profit_margin": 0.29811280799582157, "quarter": 3, "return_on_assets": 0.29023004651412065, "return_on_equity": 0.32580211863779746 }, { "asset_turnover_ratio": 0.9750561381503577, "current_ratio": 2.0140286599779604, "debt_to_equity_ratio": 0.45305888802694433, "profit_margin": 0.2837659846449697, "quarter": 4, "return_on_assets": 0.2766877651263579, "return_on_equity": 0.31491146645818635 } ], "income_statement": [ { "depreciation": 197497, "expenses": 2652884, "income_tax": 423926, "marketing_expense": 288642, "net_income": 1696533, "net_profit": 1272607, "operational_expense": 1637992, "product_revenue": 1700276, "quarter": 1, "rd_expense": 329600, "revenue": 4349417, "salaries_expense": 1089863, "service_revenue": 2649141 }, { "depreciation": 142638, "expenses": 2697088, "income_tax": 375754, "marketing_expense": 424522, "net_income": 1729463, "net_profit": 1353709, "operational_expense": 1506927, "product_revenue": 1213358, "quarter": 2, "rd_expense": 514965, "revenue": 4426551, "salaries_expense": 967377, "service_revenue": 3213193 }, { "depreciation": 211508, "expenses": 2742028, "income_tax": 420011, "marketing_expense": 328857, "net_income": 1763025, "net_profit": 1343014, "operational_expense": 1837005, "product_revenue": 1594653, "quarter": 3, "rd_expense": 290431, "revenue": 4505053, "salaries_expense": 1205965, "service_revenue": 2910400 }, { "depreciation": 167351, "expenses": 2787718, "income_tax": 496177, "marketing_expense": 458998, "net_income": 1797229, "net_profit": 1301052, "operational_expense": 1723789, "product_revenue": 1766599, "quarter": 4, "rd_expense": 501269, "revenue": 4584947, "salaries_expense": 1357845, "service_revenue": 2818348 } ], "market_conditions": { "gdp_growth": [ -0.010755843523628114, -0.012977724954386118, -0.00519516248516794, -0.006099928555152007 ], "inflation_rate": [ 0.030688428989028887, 0.022796060435009702, 0.025458249256305257, 0.02822266989193499 ], "interest_rate": [ 0.058753551117811637, 0.05205276421856703, 0.05245840227936809, 0.05536547188442833 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 59083, "billable_hours_per_employee": 159, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 900251, "net_revenue": 791508, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1109 }, { "average_project_size": 111574, "billable_hours_per_employee": 138, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 951829, "net_revenue": 801049, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 1122 }, { "average_project_size": 157630, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 976098, "net_revenue": 810705, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1135 }, { "average_project_size": 167305, "billable_hours_per_employee": 106, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 1050943, "net_revenue": 820478, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 1149 } ], "balance_sheet": [ { "assets": 915735, "current_assets": 394412, "current_liabilities": 192277, "equity": 686273, "fixed_assets": 521323, "liabilities": 463430, "long_term_liabilities": 271153, "quarter": 1 }, { "assets": 940414, "current_assets": 300377, "current_liabilities": 213614, "equity": 700210, "fixed_assets": 640037, "liabilities": 475536, "long_term_liabilities": 261922, "quarter": 2 }, { "assets": 965757, "current_assets": 482008, "current_liabilities": 279240, "equity": 730828, "fixed_assets": 483749, "liabilities": 487959, "long_term_liabilities": 208719, "quarter": 3 }, { "assets": 991784, "current_assets": 489578, "current_liabilities": 206839, "equity": 718523, "fixed_assets": 502206, "liabilities": 500707, "long_term_liabilities": 293868, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85440, "financing_cash_flow": -27464, "investing_cash_flow": -348724, "net_cash_flow": -33537, "operating_cash_flow": 274512, "quarter": 1 }, { "change_in_working_capital": -12620, "financing_cash_flow": 125280, "investing_cash_flow": -385238, "net_cash_flow": -323011, "operating_cash_flow": 272355, "quarter": 2 }, { "change_in_working_capital": 60573, "financing_cash_flow": -32510, "investing_cash_flow": -393004, "net_cash_flow": 48918, "operating_cash_flow": 280842, "quarter": 3 }, { "change_in_working_capital": -86366, "financing_cash_flow": -40995, "investing_cash_flow": -359668, "net_cash_flow": 10775, "operating_cash_flow": 266976, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8643417582597586, "current_ratio": 2.0512697826573123, "debt_to_equity_ratio": 0.675285199913154, "profit_margin": 0.29559777033207496, "quarter": 1, "return_on_assets": 0.25549749654648996, "return_on_equity": 0.34092555003621006 }, { "asset_turnover_ratio": 0.8518046307264673, "current_ratio": 1.4061671987791062, "debt_to_equity_ratio": 0.679133402836292, "profit_margin": 0.2937797812618204, "quarter": 2, "return_on_assets": 0.2502429780926273, "return_on_equity": 0.3360877451050399 }, { "asset_turnover_ratio": 0.8394502965031576, "current_ratio": 1.726142386477582, "debt_to_equity_ratio": 0.6676796729189358, "profit_margin": 0.3121110638271628, "quarter": 3, "return_on_assets": 0.2620017250716277, "return_on_equity": 0.34622373527013195 }, { "asset_turnover_ratio": 0.8272748905003509, "current_ratio": 2.366952073835205, "debt_to_equity_ratio": 0.6968559113626147, "profit_margin": 0.27721157666628476, "quarter": 4, "return_on_assets": 0.22933017673203035, "return_on_equity": 0.31654658236409966 } ], "income_statement": [ { "depreciation": 40544, "expenses": 479432, "income_tax": 78108, "marketing_expense": 92619, "net_income": 312076, "net_profit": 233968, "operational_expense": 306197, "product_revenue": 224017, "quarter": 1, "rd_expense": 52446, "revenue": 791508, "salaries_expense": 200553, "service_revenue": 567491 }, { "depreciation": 37023, "expenses": 485373, "income_tax": 80344, "marketing_expense": 75019, "net_income": 315676, "net_profit": 235332, "operational_expense": 306475, "product_revenue": 235920, "quarter": 2, "rd_expense": 62851, "revenue": 801049, "salaries_expense": 162831, "service_revenue": 565129 }, { "depreciation": 27812, "expenses": 491389, "income_tax": 66286, "marketing_expense": 65351, "net_income": 319316, "net_profit": 253030, "operational_expense": 270622, "product_revenue": 185742, "quarter": 3, "rd_expense": 59395, "revenue": 810705, "salaries_expense": 182248, "service_revenue": 624963 }, { "depreciation": 39530, "expenses": 497478, "income_tax": 95554, "marketing_expense": 50106, "net_income": 323000, "net_profit": 227446, "operational_expense": 308652, "product_revenue": 287579, "quarter": 4, "rd_expense": 95254, "revenue": 820478, "salaries_expense": 181481, "service_revenue": 532899 } ], "market_conditions": { "gdp_growth": [ -0.001865726691988213, -0.004082986162747474, 0.006257214669158063, 0.00965989296469732 ], "inflation_rate": [ 0.024964974984674124, 0.02817726994539147, 0.026379243689886808, 0.02977261509707773 ], "interest_rate": [ 0.053516811652594226, 0.062365979106284275, 0.060859027384233474, 0.053774237565402436 ], "year": 2016 }, "random_event": { "description": "Rollins Ltd Introduction of New Service in 2016", "impact": -0.05, "type": "Introduction of New Service" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 81325, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 1502926, "net_revenue": 1324055, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1854 }, { "average_project_size": 105324, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 1553082, "net_revenue": 1355531, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1899 }, { "average_project_size": 110272, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 1527331, "net_revenue": 1387756, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 1944 }, { "average_project_size": 56563, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 1630242, "net_revenue": 1420747, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 1990 } ], "balance_sheet": [ { "assets": 1481109, "current_assets": 562771, "current_liabilities": 387659, "equity": 1044861, "fixed_assets": 918338, "liabilities": 711050, "long_term_liabilities": 323391, "quarter": 1 }, { "assets": 1504686, "current_assets": 599577, "current_liabilities": 326983, "equity": 1040184, "fixed_assets": 905109, "liabilities": 729404, "long_term_liabilities": 402421, "quarter": 2 }, { "assets": 1528639, "current_assets": 752408, "current_liabilities": 403664, "equity": 1068824, "fixed_assets": 776231, "liabilities": 748232, "long_term_liabilities": 344568, "quarter": 3 }, { "assets": 1552973, "current_assets": 603978, "current_liabilities": 388022, "equity": 1051144, "fixed_assets": 948995, "liabilities": 767545, "long_term_liabilities": 379523, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99013, "financing_cash_flow": 193563, "investing_cash_flow": -209817, "net_cash_flow": -7836, "operating_cash_flow": 327535, "quarter": 1 }, { "change_in_working_capital": 95851, "financing_cash_flow": 43747, "investing_cash_flow": -144141, "net_cash_flow": -128468, "operating_cash_flow": 358790, "quarter": 2 }, { "change_in_working_capital": -82860, "financing_cash_flow": 24951, "investing_cash_flow": -373917, "net_cash_flow": 205966, "operating_cash_flow": 390105, "quarter": 3 }, { "change_in_working_capital": 82221, "financing_cash_flow": -198241, "investing_cash_flow": -411544, "net_cash_flow": -103055, "operating_cash_flow": 323458, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8939618893680343, "current_ratio": 1.451716585968596, "debt_to_equity_ratio": 0.6805211410895803, "profit_margin": 0.20754575905079473, "quarter": 1, "return_on_assets": 0.18553799889137126, "return_on_equity": 0.2630034042805694 }, { "asset_turnover_ratio": 0.9008730060623944, "current_ratio": 1.8336641354443504, "debt_to_equity_ratio": 0.7012259369496167, "profit_margin": 0.1954230482371853, "quarter": 2, "return_on_assets": 0.1760513489193094, "return_on_equity": 0.2546684048206856 }, { "asset_turnover_ratio": 0.9078376254956206, "current_ratio": 1.8639462523286694, "debt_to_equity_ratio": 0.7000516455468815, "profit_margin": 0.20782976258074187, "quarter": 3, "return_on_assets": 0.18867567816861927, "return_on_equity": 0.2698451756322837 }, { "asset_turnover_ratio": 0.9148562144995438, "current_ratio": 1.5565560715629527, "debt_to_equity_ratio": 0.7301996681710593, "profit_margin": 0.18702555768197998, "quarter": 4, "return_on_assets": 0.17110149371560227, "return_on_equity": 0.2527874392090903 } ], "income_statement": [ { "depreciation": 52733, "expenses": 970755, "income_tax": 78498, "marketing_expense": 192982, "net_income": 353300, "net_profit": 274802, "operational_expense": 619416, "product_revenue": 271902, "quarter": 1, "rd_expense": 106582, "revenue": 1324055, "salaries_expense": 421351, "service_revenue": 1052153 }, { "depreciation": 93888, "expenses": 995763, "income_tax": 94866, "marketing_expense": 132429, "net_income": 359768, "net_profit": 264902, "operational_expense": 523530, "product_revenue": 471446, "quarter": 2, "rd_expense": 136602, "revenue": 1355531, "salaries_expense": 495450, "service_revenue": 884085 }, { "depreciation": 101688, "expenses": 1021417, "income_tax": 77922, "marketing_expense": 170552, "net_income": 366339, "net_profit": 288417, "operational_expense": 559602, "product_revenue": 512258, "quarter": 3, "rd_expense": 184861, "revenue": 1387756, "salaries_expense": 475668, "service_revenue": 875498 }, { "depreciation": 57742, "expenses": 1047731, "income_tax": 107300, "marketing_expense": 160260, "net_income": 373016, "net_profit": 265716, "operational_expense": 731034, "product_revenue": 352731, "quarter": 4, "rd_expense": 146129, "revenue": 1420747, "salaries_expense": 321343, "service_revenue": 1068016 } ], "market_conditions": { "gdp_growth": [ -0.008395725735922639, -0.013369711662651421, -0.01475221509082148, -0.00428799839550649 ], "inflation_rate": [ 0.030151733676463652, 0.02664202291641516, 0.027004685362714147, 0.02468506884739343 ], "interest_rate": [ 0.062088948982934086, 0.05487896671300627, 0.05466054395313974, 0.057223703708591735 ], "year": 2017 }, "random_event": { "description": "Rollins Ltd Award Nomination in 2017", "impact": -0.06, "type": "Award Nomination" }, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 92373, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 1366583, "net_revenue": 1208920, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1693 }, { "average_project_size": 130318, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 1374612, "net_revenue": 1244579, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1743 }, { "average_project_size": 165722, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 1562655, "net_revenue": 1281290, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1795 }, { "average_project_size": 160007, "billable_hours_per_employee": 145, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 1547464, "net_revenue": 1319083, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1847 } ], "balance_sheet": [ { "assets": 1789837, "current_assets": 608997, "current_liabilities": 488944, "equity": 1176483, "fixed_assets": 1180840, "liabilities": 957384, "long_term_liabilities": 468440, "quarter": 1 }, { "assets": 1814910, "current_assets": 790368, "current_liabilities": 523032, "equity": 1185899, "fixed_assets": 1024542, "liabilities": 966195, "long_term_liabilities": 443163, "quarter": 2 }, { "assets": 1840334, "current_assets": 913162, "current_liabilities": 403821, "equity": 1217551, "fixed_assets": 927172, "liabilities": 975088, "long_term_liabilities": 571267, "quarter": 3 }, { "assets": 1866114, "current_assets": 759573, "current_liabilities": 424314, "equity": 1227190, "fixed_assets": 1106541, "liabilities": 984062, "long_term_liabilities": 559748, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65070, "financing_cash_flow": -20923, "investing_cash_flow": -196274, "net_cash_flow": 328449, "operating_cash_flow": 406561, "quarter": 1 }, { "change_in_working_capital": -16875, "financing_cash_flow": 91020, "investing_cash_flow": -410644, "net_cash_flow": 229621, "operating_cash_flow": 383420, "quarter": 2 }, { "change_in_working_capital": -44974, "financing_cash_flow": 38935, "investing_cash_flow": -103352, "net_cash_flow": 218085, "operating_cash_flow": 413427, "quarter": 3 }, { "change_in_working_capital": -60977, "financing_cash_flow": 175110, "investing_cash_flow": -463509, "net_cash_flow": 168401, "operating_cash_flow": 412789, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6754358078417196, "current_ratio": 1.2455352760234302, "debt_to_equity_ratio": 0.8137678147495544, "profit_margin": 0.2845763160506899, "quarter": 1, "return_on_assets": 0.19221303392431824, "return_on_equity": 0.29242241494352234 }, { "asset_turnover_ratio": 0.6857524615545675, "current_ratio": 1.5111274262377827, "debt_to_equity_ratio": 0.8147363308342448, "profit_margin": 0.2709221351155692, "quarter": 2, "return_on_assets": 0.1857855210451207, "return_on_equity": 0.28432775472447486 }, { "asset_turnover_ratio": 0.6962268805553774, "current_ratio": 2.2613038945473365, "debt_to_equity_ratio": 0.8008600871749931, "profit_margin": 0.2749611719439003, "quarter": 3, "return_on_assets": 0.19143535901635247, "return_on_equity": 0.28935543562446253 }, { "asset_turnover_ratio": 0.7068608884559036, "current_ratio": 1.7901200526025538, "debt_to_equity_ratio": 0.8018823491064954, "profit_margin": 0.2616499492450437, "quarter": 4, "return_on_assets": 0.18495011558779367, "return_on_equity": 0.2812425133842355 } ], "income_statement": [ { "depreciation": 62531, "expenses": 762024, "income_tax": 102866, "marketing_expense": 96055, "net_income": 446896, "net_profit": 344030, "operational_expense": 495502, "product_revenue": 414641, "quarter": 1, "rd_expense": 141718, "revenue": 1208920, "salaries_expense": 324377, "service_revenue": 794279 }, { "depreciation": 46236, "expenses": 791303, "income_tax": 116092, "marketing_expense": 85857, "net_income": 453276, "net_profit": 337184, "operational_expense": 421872, "product_revenue": 477788, "quarter": 2, "rd_expense": 113522, "revenue": 1244579, "salaries_expense": 276510, "service_revenue": 766791 }, { "depreciation": 61122, "expenses": 821708, "income_tax": 107277, "marketing_expense": 99236, "net_income": 459582, "net_profit": 352305, "operational_expense": 529764, "product_revenue": 346809, "quarter": 3, "rd_expense": 154449, "revenue": 1281290, "salaries_expense": 382772, "service_revenue": 934481 }, { "depreciation": 67651, "expenses": 853281, "income_tax": 120664, "marketing_expense": 134936, "net_income": 465802, "net_profit": 345138, "operational_expense": 449146, "product_revenue": 355391, "quarter": 4, "rd_expense": 151623, "revenue": 1319083, "salaries_expense": 359029, "service_revenue": 963692 } ], "market_conditions": { "gdp_growth": [ 0.014106696132208428, 0.0044351502445553305, 0.007214100848127441, 0.016521927731094357 ], "inflation_rate": [ 0.03601695117128804, 0.029655375231849652, 0.03407458412450995, 0.03380315225990372 ], "interest_rate": [ 0.0529062745042116, 0.057013824243788855, 0.0537611523873038, 0.0551997061678078 ], "year": 2018 }, "random_event": null, "year": 2018 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2003, "industry": "Advertising", "location": "North Bonnie", "name": "Murphy, Andrade and Clark", "num_employees": 630, "region": "Europe", "revenue_size": "Small", "website": "www.murphy,andradeandclark.com" }

[ { "advertising_kpis": [ { "average_project_size": 133825, "billable_hours_per_employee": 133, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 4458250, "net_revenue": 3987265, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6329 }, { "average_project_size": 133171, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 4680284, "net_revenue": 3934871, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 6246 }, { "average_project_size": 71047, "billable_hours_per_employee": 120, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 5021378, "net_revenue": 3883167, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 6164 }, { "average_project_size": 51358, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 4263801, "net_revenue": 3832142, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 6083 } ], "balance_sheet": [ { "assets": 5318089, "current_assets": 2134091, "current_liabilities": 1321776, "equity": 2969072, "fixed_assets": 3183998, "liabilities": 2922380, "long_term_liabilities": 1600604, "quarter": 1 }, { "assets": 5503767, "current_assets": 1826039, "current_liabilities": 1603957, "equity": 3083897, "fixed_assets": 3677728, "liabilities": 3005897, "long_term_liabilities": 1401940, "quarter": 2 }, { "assets": 5695928, "current_assets": 2627067, "current_liabilities": 1395839, "equity": 3178065, "fixed_assets": 3068861, "liabilities": 3091801, "long_term_liabilities": 1695962, "quarter": 3 }, { "assets": 5894798, "current_assets": 2612269, "current_liabilities": 1770699, "equity": 3299734, "fixed_assets": 3282529, "liabilities": 3180159, "long_term_liabilities": 1409460, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7146, "financing_cash_flow": 55737, "investing_cash_flow": -246419, "net_cash_flow": 494222, "operating_cash_flow": 773682, "quarter": 1 }, { "change_in_working_capital": -16715, "financing_cash_flow": 33307, "investing_cash_flow": -228074, "net_cash_flow": 463607, "operating_cash_flow": 797749, "quarter": 2 }, { "change_in_working_capital": 53533, "financing_cash_flow": -3022, "investing_cash_flow": -255625, "net_cash_flow": 368414, "operating_cash_flow": 854298, "quarter": 3 }, { "change_in_working_capital": -70144, "financing_cash_flow": -119455, "investing_cash_flow": -168492, "net_cash_flow": 340647, "operating_cash_flow": 850143, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.749755222223622, "current_ratio": 1.6145632845504836, "debt_to_equity_ratio": 0.9842738741263264, "profit_margin": 0.14379856869307658, "quarter": 1, "return_on_assets": 0.10781372782591642, "return_on_equity": 0.19311185447843637 }, { "asset_turnover_ratio": 0.7149414210303597, "current_ratio": 1.1384588240208435, "debt_to_equity_ratio": 0.9747073264768571, "profit_margin": 0.14893169305931503, "quarter": 2, "return_on_assets": 0.10647743627228405, "return_on_equity": 0.19002807162496024 }, { "asset_turnover_ratio": 0.6817443970499627, "current_ratio": 1.8820702101030276, "debt_to_equity_ratio": 0.9728564393742734, "profit_margin": 0.1478015238592623, "quarter": 3, "return_on_assets": 0.10076286076649846, "return_on_equity": 0.18059353726245372 }, { "asset_turnover_ratio": 0.650088773186121, "current_ratio": 1.4752755832583628, "debt_to_equity_ratio": 0.9637622305313095, "profit_margin": 0.15268092883823198, "quarter": 4, "return_on_assets": 0.09925615771736368, "return_on_equity": 0.17731580788027157 } ], "income_statement": [ { "depreciation": 200319, "expenses": 3189741, "income_tax": 224161, "marketing_expense": 524237, "net_income": 797524, "net_profit": 573363, "operational_expense": 1972650, "product_revenue": 858927, "quarter": 1, "rd_expense": 523545, "revenue": 3987265, "salaries_expense": 980530, "service_revenue": 3128338 }, { "depreciation": 211722, "expenses": 3135984, "income_tax": 212860, "marketing_expense": 435962, "net_income": 798887, "net_profit": 586027, "operational_expense": 2077106, "product_revenue": 1413438, "quarter": 2, "rd_expense": 390950, "revenue": 3934871, "salaries_expense": 1126006, "service_revenue": 2521433 }, { "depreciation": 280360, "expenses": 3083133, "income_tax": 226096, "marketing_expense": 366218, "net_income": 800034, "net_profit": 573938, "operational_expense": 1923354, "product_revenue": 798987, "quarter": 3, "rd_expense": 464597, "revenue": 3883167, "salaries_expense": 1323649, "service_revenue": 3084180 }, { "depreciation": 265048, "expenses": 3031173, "income_tax": 215874, "marketing_expense": 352697, "net_income": 800969, "net_profit": 585095, "operational_expense": 1744449, "product_revenue": 1361985, "quarter": 4, "rd_expense": 396814, "revenue": 3832142, "salaries_expense": 1041153, "service_revenue": 2470157 } ], "market_conditions": { "gdp_growth": [ 0.016517049468276795, 0.012023477447787007, 0.027872407204179044, 0.027462278133188203 ], "inflation_rate": [ 0.014918386763498496, 0.0071004585551255545, 0.0076586642176667274, 0.008842973595068618 ], "interest_rate": [ 0.024142339647368193, 0.0268249510071008, 0.02915449629151391, 0.02818406829297932 ], "year": 2003 }, "random_event": { "description": "Murphy, Andrade and Clark Introduction of New Service in 2003", "impact": 0.02, "type": "Introduction of New Service" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 115871, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 4331036, "net_revenue": 3723661, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 5911 }, { "average_project_size": 159392, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 4376929, "net_revenue": 3690759, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 5858 }, { "average_project_size": 108564, "billable_hours_per_employee": 145, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 4734219, "net_revenue": 3658148, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5807 }, { "average_project_size": 100515, "billable_hours_per_employee": 85, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 4088039, "net_revenue": 3625825, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 5755 } ], "balance_sheet": [ { "assets": 4571284, "current_assets": 1478742, "current_liabilities": 887360, "equity": 3599264, "fixed_assets": 3092542, "liabilities": 1946587, "long_term_liabilities": 1059227, "quarter": 1 }, { "assets": 4706832, "current_assets": 1873461, "current_liabilities": 1116284, "equity": 3747020, "fixed_assets": 2833371, "liabilities": 1964911, "long_term_liabilities": 848627, "quarter": 2 }, { "assets": 4846399, "current_assets": 2192248, "current_liabilities": 806307, "equity": 3862857, "fixed_assets": 2654151, "liabilities": 1983408, "long_term_liabilities": 1177101, "quarter": 3 }, { "assets": 4990105, "current_assets": 1701239, "current_liabilities": 1082284, "equity": 4031983, "fixed_assets": 3288866, "liabilities": 2002078, "long_term_liabilities": 919794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31483, "financing_cash_flow": 88238, "investing_cash_flow": -495592, "net_cash_flow": 1171404, "operating_cash_flow": 1204947, "quarter": 1 }, { "change_in_working_capital": 17365, "financing_cash_flow": -106450, "investing_cash_flow": -217449, "net_cash_flow": 974954, "operating_cash_flow": 1178285, "quarter": 2 }, { "change_in_working_capital": 85768, "financing_cash_flow": -108225, "investing_cash_flow": -482421, "net_cash_flow": 728872, "operating_cash_flow": 1169295, "quarter": 3 }, { "change_in_working_capital": -98430, "financing_cash_flow": 164804, "investing_cash_flow": -312678, "net_cash_flow": 887976, "operating_cash_flow": 1189374, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8145766047351247, "current_ratio": 1.6664510457987738, "debt_to_equity_ratio": 0.5408291806324849, "profit_margin": 0.26172280451953067, "quarter": 1, "return_on_assets": 0.21319327348727404, "return_on_equity": 0.2707684126532536 }, { "asset_turnover_ratio": 0.7841280504594172, "current_ratio": 1.67830140000215, "debt_to_equity_ratio": 0.524392984291517, "profit_margin": 0.27232853730086415, "quarter": 2, "return_on_assets": 0.2135404450381913, "return_on_equity": 0.2682395610378381 }, { "asset_turnover_ratio": 0.7548177523146568, "current_ratio": 2.718875068677315, "debt_to_equity_ratio": 0.5134562320065175, "profit_margin": 0.2733257375043328, "quarter": 3, "return_on_assets": 0.20631111883276634, "return_on_equity": 0.2588410598683824 }, { "asset_turnover_ratio": 0.7266029472325732, "current_ratio": 1.5718970251800821, "debt_to_equity_ratio": 0.4965492166013597, "profit_margin": 0.28792233491688096, "quarter": 4, "return_on_assets": 0.20920521712468976, "return_on_equity": 0.2589187504014774 } ], "income_statement": [ { "depreciation": 230380, "expenses": 2432473, "income_tax": 316621, "marketing_expense": 351388, "net_income": 1291188, "net_profit": 974567, "operational_expense": 1671757, "product_revenue": 1258931, "quarter": 1, "rd_expense": 456845, "revenue": 3723661, "salaries_expense": 841334, "service_revenue": 2464730 }, { "depreciation": 173186, "expenses": 2393834, "income_tax": 291826, "marketing_expense": 265203, "net_income": 1296925, "net_profit": 1005099, "operational_expense": 1283633, "product_revenue": 825425, "quarter": 2, "rd_expense": 381764, "revenue": 3690759, "salaries_expense": 1075954, "service_revenue": 2865334 }, { "depreciation": 169429, "expenses": 2355808, "income_tax": 302474, "marketing_expense": 317836, "net_income": 1302340, "net_profit": 999866, "operational_expense": 1491633, "product_revenue": 1186883, "quarter": 3, "rd_expense": 240231, "revenue": 3658148, "salaries_expense": 940974, "service_revenue": 2471265 }, { "depreciation": 145418, "expenses": 2318387, "income_tax": 263482, "marketing_expense": 335730, "net_income": 1307438, "net_profit": 1043956, "operational_expense": 1222110, "product_revenue": 866717, "quarter": 4, "rd_expense": 421152, "revenue": 3625825, "salaries_expense": 901119, "service_revenue": 2759108 } ], "market_conditions": { "gdp_growth": [ 0.029288684537152963, 0.02934879918062542, 0.02855957539391219, 0.03319232400344352 ], "inflation_rate": [ 0.01722396583993341, 0.0163089419837972, 0.007968696799675393, 0.012400259557222695 ], "interest_rate": [ 0.02803301785684742, 0.030879027759214014, 0.03032681563695369, 0.027979212060618486 ], "year": 2004 }, "random_event": { "description": "Murphy, Andrade and Clark Data Privacy Regulation Impact in 2004", "impact": -0.01, "type": "Data Privacy Regulation Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 189315, "billable_hours_per_employee": 96, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 2615389, "net_revenue": 2298561, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 3649 }, { "average_project_size": 76461, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 2551343, "net_revenue": 2268207, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 3600 }, { "average_project_size": 89813, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 2544803, "net_revenue": 2238255, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3553 }, { "average_project_size": 163465, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 2856909, "net_revenue": 2208698, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3506 } ], "balance_sheet": [ { "assets": 2425735, "current_assets": 807113, "current_liabilities": 830921, "equity": 1513566, "fixed_assets": 1618622, "liabilities": 1414780, "long_term_liabilities": 583859, "quarter": 1 }, { "assets": 2492537, "current_assets": 757013, "current_liabilities": 793555, "equity": 1545070, "fixed_assets": 1735524, "liabilities": 1431535, "long_term_liabilities": 637980, "quarter": 2 }, { "assets": 2561178, "current_assets": 1083630, "current_liabilities": 861901, "equity": 1566829, "fixed_assets": 1477548, "liabilities": 1448488, "long_term_liabilities": 586587, "quarter": 3 }, { "assets": 2631710, "current_assets": 1096690, "current_liabilities": 647927, "equity": 1653050, "fixed_assets": 1535020, "liabilities": 1465642, "long_term_liabilities": 817715, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38899, "financing_cash_flow": 34584, "investing_cash_flow": -368925, "net_cash_flow": 225644, "operating_cash_flow": 597494, "quarter": 1 }, { "change_in_working_capital": -17980, "financing_cash_flow": -89211, "investing_cash_flow": -211805, "net_cash_flow": 524358, "operating_cash_flow": 611906, "quarter": 2 }, { "change_in_working_capital": 47569, "financing_cash_flow": 9534, "investing_cash_flow": -263350, "net_cash_flow": 245985, "operating_cash_flow": 585941, "quarter": 3 }, { "change_in_working_capital": -11979, "financing_cash_flow": -173442, "investing_cash_flow": -172386, "net_cash_flow": 4993, "operating_cash_flow": 585429, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9475730036463175, "current_ratio": 0.9713474566174161, "debt_to_equity_ratio": 0.9347329419397634, "profit_margin": 0.2186633289262282, "quarter": 1, "return_on_assets": 0.20719946737792874, "return_on_equity": 0.3320707521178462 }, { "asset_turnover_ratio": 0.9099993299999157, "current_ratio": 0.9539515219486993, "debt_to_equity_ratio": 0.9265178923932249, "profit_margin": 0.21341438413689756, "quarter": 2, "return_on_assets": 0.19420694657692142, "return_on_equity": 0.31329842660850316 }, { "asset_turnover_ratio": 0.8739162213637631, "current_ratio": 1.2572557637130017, "debt_to_equity_ratio": 0.9244710175775404, "profit_margin": 0.20289868670013023, "quarter": 3, "return_on_assets": 0.17731645360064782, "return_on_equity": 0.2898459244754852 }, { "asset_turnover_ratio": 0.8392634446804549, "current_ratio": 1.6926135197329328, "debt_to_equity_ratio": 0.8866289585916941, "profit_margin": 0.2204837420054711, "quarter": 4, "return_on_assets": 0.18504394481154837, "return_on_equity": 0.2945960497262636 } ], "income_statement": [ { "depreciation": 94883, "expenses": 1623660, "income_tax": 172290, "marketing_expense": 287214, "net_income": 674901, "net_profit": 502611, "operational_expense": 986084, "product_revenue": 646126, "quarter": 1, "rd_expense": 318445, "revenue": 2298561, "salaries_expense": 614532, "service_revenue": 1652435 }, { "depreciation": 127838, "expenses": 1608727, "income_tax": 175412, "marketing_expense": 221698, "net_income": 659480, "net_profit": 484068, "operational_expense": 908524, "product_revenue": 738331, "quarter": 2, "rd_expense": 268855, "revenue": 2268207, "salaries_expense": 753681, "service_revenue": 1529876 }, { "depreciation": 131802, "expenses": 1593933, "income_tax": 190183, "marketing_expense": 232595, "net_income": 644322, "net_profit": 454139, "operational_expense": 949705, "product_revenue": 847919, "quarter": 3, "rd_expense": 174980, "revenue": 2238255, "salaries_expense": 506391, "service_revenue": 1390336 }, { "depreciation": 98447, "expenses": 1579274, "income_tax": 142442, "marketing_expense": 168518, "net_income": 629424, "net_profit": 486982, "operational_expense": 1102255, "product_revenue": 806364, "quarter": 4, "rd_expense": 181821, "revenue": 2208698, "salaries_expense": 542734, "service_revenue": 1402334 } ], "market_conditions": { "gdp_growth": [ 0.03171600664054197, 0.02949384218457546, 0.01768513782172515, 0.017710730896027232 ], "inflation_rate": [ 0.02015531837394228, 0.01615751700864133, 0.01749120803379055, 0.017770787301910743 ], "interest_rate": [ 0.03488466201877682, 0.03463230136533091, 0.041869033285771184, 0.04217164742835005 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 91719, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 3387856, "net_revenue": 2848508, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 4521 }, { "average_project_size": 137905, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 3387771, "net_revenue": 2823349, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 4482 }, { "average_project_size": 51439, "billable_hours_per_employee": 129, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 3254071, "net_revenue": 2798413, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4442 }, { "average_project_size": 167884, "billable_hours_per_employee": 117, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 3086447, "net_revenue": 2773698, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 4403 } ], "balance_sheet": [ { "assets": 3523309, "current_assets": 1217206, "current_liabilities": 736687, "equity": 2593156, "fixed_assets": 2306103, "liabilities": 1682261, "long_term_liabilities": 945574, "quarter": 1 }, { "assets": 3600346, "current_assets": 1420470, "current_liabilities": 930884, "equity": 2668355, "fixed_assets": 2179876, "liabilities": 1698674, "long_term_liabilities": 767790, "quarter": 2 }, { "assets": 3679068, "current_assets": 1133273, "current_liabilities": 984476, "equity": 2689103, "fixed_assets": 2545795, "liabilities": 1715247, "long_term_liabilities": 730771, "quarter": 3 }, { "assets": 3759512, "current_assets": 1672267, "current_liabilities": 874936, "equity": 2823474, "fixed_assets": 2087245, "liabilities": 1731982, "long_term_liabilities": 857046, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90472, "financing_cash_flow": 182537, "investing_cash_flow": -230648, "net_cash_flow": 217404, "operating_cash_flow": 913208, "quarter": 1 }, { "change_in_working_capital": 12447, "financing_cash_flow": 99625, "investing_cash_flow": -390091, "net_cash_flow": 544492, "operating_cash_flow": 863545, "quarter": 2 }, { "change_in_working_capital": -95767, "financing_cash_flow": 50650, "investing_cash_flow": -243367, "net_cash_flow": 403334, "operating_cash_flow": 833371, "quarter": 3 }, { "change_in_working_capital": 68495, "financing_cash_flow": 3243, "investing_cash_flow": -360382, "net_cash_flow": 615454, "operating_cash_flow": 901265, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8084752146348787, "current_ratio": 1.6522702314551498, "debt_to_equity_ratio": 0.6487311214597193, "profit_margin": 0.2640357689007719, "quarter": 1, "return_on_assets": 0.2134663749333368, "return_on_equity": 0.29003577108357537 }, { "asset_turnover_ratio": 0.7841882419078611, "current_ratio": 1.5259366365734077, "debt_to_equity_ratio": 0.6365997028131564, "profit_margin": 0.27155091347190874, "quarter": 2, "return_on_assets": 0.2129470334240098, "return_on_equity": 0.28732421285773446 }, { "asset_turnover_ratio": 0.7606309532740357, "current_ratio": 1.151143349355393, "debt_to_equity_ratio": 0.6378509859979331, "profit_margin": 0.2591761830723342, "quarter": 3, "return_on_assets": 0.19713742719623556, "return_on_equity": 0.26971149859265336 }, { "asset_turnover_ratio": 0.7377813929041854, "current_ratio": 1.9113020838095587, "debt_to_equity_ratio": 0.6134223300798944, "profit_margin": 0.28696130580906787, "quarter": 4, "return_on_assets": 0.21171471190941804, "return_on_equity": 0.28190236566725957 } ], "income_statement": [ { "depreciation": 161100, "expenses": 1810610, "income_tax": 285790, "marketing_expense": 310699, "net_income": 1037898, "net_profit": 752108, "operational_expense": 947416, "product_revenue": 585275, "quarter": 1, "rd_expense": 361554, "revenue": 2848508, "salaries_expense": 555591, "service_revenue": 2263233 }, { "depreciation": 96862, "expenses": 1795596, "income_tax": 261070, "marketing_expense": 230900, "net_income": 1027753, "net_profit": 766683, "operational_expense": 1162850, "product_revenue": 930150, "quarter": 2, "rd_expense": 317665, "revenue": 2823349, "salaries_expense": 587734, "service_revenue": 1893199 }, { "depreciation": 108089, "expenses": 1780708, "income_tax": 292423, "marketing_expense": 323818, "net_income": 1017705, "net_profit": 725282, "operational_expense": 1179236, "product_revenue": 821519, "quarter": 3, "rd_expense": 265525, "revenue": 2798413, "salaries_expense": 890259, "service_revenue": 1976894 }, { "depreciation": 105321, "expenses": 1765943, "income_tax": 211811, "marketing_expense": 241472, "net_income": 1007755, "net_profit": 795944, "operational_expense": 1039341, "product_revenue": 589389, "quarter": 4, "rd_expense": 253723, "revenue": 2773698, "salaries_expense": 625518, "service_revenue": 2184309 } ], "market_conditions": { "gdp_growth": [ 0.0012969863884505599, 0.01842863445712943, 0.01297433756446403, 0.019574718609924532 ], "inflation_rate": [ 0.014145309806574977, 0.021152387451541136, 0.018206742080462465, 0.018949733802910842 ], "interest_rate": [ 0.016234346538207385, 0.02166363534618146, 0.022769377825062363, 0.02603711019660685 ], "year": 2006 }, "random_event": { "description": "Murphy, Andrade and Clark Economic Slowdown Impact in 2006", "impact": 0.07, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 174574, "billable_hours_per_employee": 149, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 685016, "net_revenue": 529829, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 841 }, { "average_project_size": 102453, "billable_hours_per_employee": 155, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 618330, "net_revenue": 517051, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 821 }, { "average_project_size": 163882, "billable_hours_per_employee": 159, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 627022, "net_revenue": 504583, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 801 }, { "average_project_size": 179278, "billable_hours_per_employee": 107, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 632551, "net_revenue": 492414, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 782 } ], "balance_sheet": [ { "assets": 600857, "current_assets": 291138, "current_liabilities": 186427, "equity": 397042, "fixed_assets": 309719, "liabilities": 335925, "long_term_liabilities": 149498, "quarter": 1 }, { "assets": 614147, "current_assets": 236499, "current_liabilities": 144129, "equity": 413009, "fixed_assets": 377648, "liabilities": 344348, "long_term_liabilities": 200219, "quarter": 2 }, { "assets": 627732, "current_assets": 265493, "current_liabilities": 177100, "equity": 406512, "fixed_assets": 362239, "liabilities": 352983, "long_term_liabilities": 175883, "quarter": 3 }, { "assets": 641617, "current_assets": 213674, "current_liabilities": 149474, "equity": 413506, "fixed_assets": 427943, "liabilities": 361833, "long_term_liabilities": 212359, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11336, "financing_cash_flow": -134324, "investing_cash_flow": -303893, "net_cash_flow": 13207, "operating_cash_flow": 155643, "quarter": 1 }, { "change_in_working_capital": -89745, "financing_cash_flow": 67188, "investing_cash_flow": -448258, "net_cash_flow": -231202, "operating_cash_flow": 162132, "quarter": 2 }, { "change_in_working_capital": 19554, "financing_cash_flow": 52251, "investing_cash_flow": -141947, "net_cash_flow": -182181, "operating_cash_flow": 151127, "quarter": 3 }, { "change_in_working_capital": -90372, "financing_cash_flow": 119970, "investing_cash_flow": -431019, "net_cash_flow": -283758, "operating_cash_flow": 157354, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8817888449331538, "current_ratio": 1.5616729336415862, "debt_to_equity_ratio": 0.8460691815979166, "profit_margin": 0.24934459986146473, "quarter": 1, "return_on_assets": 0.2198692867021604, "return_on_equity": 0.332735579611225 }, { "asset_turnover_ratio": 0.8419010432355771, "current_ratio": 1.6408842078970922, "debt_to_equity_ratio": 0.8337542281160943, "profit_margin": 0.2769746117887791, "quarter": 2, "return_on_assets": 0.23318521461474206, "return_on_equity": 0.34674789169243286 }, { "asset_turnover_ratio": 0.8038191457500972, "current_ratio": 1.4991134952004517, "debt_to_equity_ratio": 0.8683212303695832, "profit_margin": 0.26113245987280587, "quarter": 3, "return_on_assets": 0.20990327082258034, "return_on_equity": 0.32413065296965404 }, { "asset_turnover_ratio": 0.7674578447890252, "current_ratio": 1.429506134846194, "debt_to_equity_ratio": 0.87503687975507, "profit_margin": 0.2715641716116926, "quarter": 4, "return_on_assets": 0.20841405386702658, "return_on_equity": 0.32338587590022877 } ], "income_statement": [ { "depreciation": 23533, "expenses": 342429, "income_tax": 55290, "marketing_expense": 62066, "net_income": 187400, "net_profit": 132110, "operational_expense": 183646, "product_revenue": 190801, "quarter": 1, "rd_expense": 66140, "revenue": 529829, "salaries_expense": 147600, "service_revenue": 339028 }, { "depreciation": 18922, "expenses": 335289, "income_tax": 38552, "marketing_expense": 37595, "net_income": 181762, "net_profit": 143210, "operational_expense": 186472, "product_revenue": 150941, "quarter": 2, "rd_expense": 49199, "revenue": 517051, "salaries_expense": 132631, "service_revenue": 366110 }, { "depreciation": 19364, "expenses": 328299, "income_tax": 44521, "marketing_expense": 41535, "net_income": 176284, "net_profit": 131763, "operational_expense": 190562, "product_revenue": 195656, "quarter": 3, "rd_expense": 54020, "revenue": 504583, "salaries_expense": 107144, "service_revenue": 308927 }, { "depreciation": 23632, "expenses": 321455, "income_tax": 37237, "marketing_expense": 50180, "net_income": 170959, "net_profit": 133722, "operational_expense": 175698, "product_revenue": 159369, "quarter": 4, "rd_expense": 37067, "revenue": 492414, "salaries_expense": 156875, "service_revenue": 333045 } ], "market_conditions": { "gdp_growth": [ 0.010118287847895464, 0.013301104937227363, 0.022598210080898656, 0.009073916467764119 ], "inflation_rate": [ 0.014401385056610193, 0.015652213855679213, 0.015332107174537273, 0.012471906912567783 ], "interest_rate": [ 0.02668946484282725, 0.026918572816023636, 0.02849319930329916, 0.029359821473580995 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 120562, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 4859092, "net_revenue": 3757913, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 5965 }, { "average_project_size": 137516, "billable_hours_per_employee": 149, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 4508302, "net_revenue": 3675971, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5835 }, { "average_project_size": 102605, "billable_hours_per_employee": 128, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 4178367, "net_revenue": 3595816, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5708 }, { "average_project_size": 95208, "billable_hours_per_employee": 81, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 4242116, "net_revenue": 3517409, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5583 } ], "balance_sheet": [ { "assets": 4345961, "current_assets": 1528681, "current_liabilities": 1213495, "equity": 2734973, "fixed_assets": 2817280, "liabilities": 2601388, "long_term_liabilities": 1387893, "quarter": 1 }, { "assets": 4418849, "current_assets": 1694642, "current_liabilities": 1057311, "equity": 2719248, "fixed_assets": 2724207, "liabilities": 2636491, "long_term_liabilities": 1579180, "quarter": 2 }, { "assets": 4492960, "current_assets": 1466388, "current_liabilities": 1104524, "equity": 2703528, "fixed_assets": 3026572, "liabilities": 2672068, "long_term_liabilities": 1567544, "quarter": 3 }, { "assets": 4568314, "current_assets": 1887994, "current_liabilities": 1476651, "equity": 2697037, "fixed_assets": 2680320, "liabilities": 2708125, "long_term_liabilities": 1231474, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25499, "financing_cash_flow": -125071, "investing_cash_flow": -371930, "net_cash_flow": 765756, "operating_cash_flow": 1236632, "quarter": 1 }, { "change_in_working_capital": -9628, "financing_cash_flow": -136726, "investing_cash_flow": -193833, "net_cash_flow": 603015, "operating_cash_flow": 1160316, "quarter": 2 }, { "change_in_working_capital": 12598, "financing_cash_flow": 164062, "investing_cash_flow": -212787, "net_cash_flow": 888918, "operating_cash_flow": 1116021, "quarter": 3 }, { "change_in_working_capital": -45833, "financing_cash_flow": 79050, "investing_cash_flow": -478472, "net_cash_flow": 341329, "operating_cash_flow": 976156, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8646909164624349, "current_ratio": 1.2597340738940004, "debt_to_equity_ratio": 0.9511567390244803, "profit_margin": 0.2635505398874322, "quarter": 1, "return_on_assets": 0.22788975786943325, "return_on_equity": 0.3621242330363042 }, { "asset_turnover_ratio": 0.8318842757469196, "current_ratio": 1.6027848003094642, "debt_to_equity_ratio": 0.9695662183074144, "profit_margin": 0.25486871359975366, "quarter": 2, "return_on_assets": 0.21202127522348013, "return_on_equity": 0.34454010814754665 }, { "asset_turnover_ratio": 0.8003222819700153, "current_ratio": 1.327619861587435, "debt_to_equity_ratio": 0.988363353366416, "profit_margin": 0.24546194799733914, "quarter": 3, "return_on_assets": 0.19644866635803568, "return_on_equity": 0.3264756274024164 }, { "asset_turnover_ratio": 0.7699578006240376, "current_ratio": 1.2785648064437705, "debt_to_equity_ratio": 1.004111178304191, "profit_margin": 0.23791603421723206, "quarter": 4, "return_on_assets": 0.18318530643909328, "return_on_equity": 0.3102842118962402 } ], "income_statement": [ { "depreciation": 246232, "expenses": 2509753, "income_tax": 257760, "marketing_expense": 486719, "net_income": 1248160, "net_profit": 990400, "operational_expense": 1447799, "product_revenue": 1377559, "quarter": 1, "rd_expense": 299846, "revenue": 3757913, "salaries_expense": 1173618, "service_revenue": 2380354 }, { "depreciation": 223426, "expenses": 2454681, "income_tax": 284400, "marketing_expense": 327559, "net_income": 1221290, "net_profit": 936890, "operational_expense": 1351792, "product_revenue": 885153, "quarter": 2, "rd_expense": 380989, "revenue": 3675971, "salaries_expense": 946024, "service_revenue": 2790818 }, { "depreciation": 233385, "expenses": 2400819, "income_tax": 312361, "marketing_expense": 467993, "net_income": 1194997, "net_profit": 882636, "operational_expense": 1272339, "product_revenue": 915419, "quarter": 3, "rd_expense": 281815, "revenue": 3595816, "salaries_expense": 750746, "service_revenue": 2680397 }, { "depreciation": 139308, "expenses": 2348138, "income_tax": 332423, "marketing_expense": 294811, "net_income": 1169271, "net_profit": 836848, "operational_expense": 1322896, "product_revenue": 728820, "quarter": 4, "rd_expense": 315763, "revenue": 3517409, "salaries_expense": 1084469, "service_revenue": 2788589 } ], "market_conditions": { "gdp_growth": [ 0.024106044797884568, 0.026922095960076747, 0.02626861932780633, 0.01689828706581918 ], "inflation_rate": [ 0.013051533442763122, 0.01464177109986927, 0.015709038958475197, 0.01587848779537042 ], "interest_rate": [ 0.033347438271944196, 0.02923178952554675, 0.032633415619284706, 0.03185521588345586 ], "year": 2008 }, "random_event": { "description": "Murphy, Andrade and Clark Partnership with Major Brand in 2008", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 159261, "billable_hours_per_employee": 136, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 3076860, "net_revenue": 2590238, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 4111 }, { "average_project_size": 55625, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 3283281, "net_revenue": 2591589, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 4114 }, { "average_project_size": 149683, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 3029683, "net_revenue": 2592942, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 4116 }, { "average_project_size": 91401, "billable_hours_per_employee": 83, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 2933011, "net_revenue": 2594295, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 4118 } ], "balance_sheet": [ { "assets": 3650283, "current_assets": 1290347, "current_liabilities": 929068, "equity": 2812592, "fixed_assets": 2359936, "liabilities": 1599804, "long_term_liabilities": 670736, "quarter": 1 }, { "assets": 3728922, "current_assets": 1340452, "current_liabilities": 875470, "equity": 2875734, "fixed_assets": 2388470, "liabilities": 1632750, "long_term_liabilities": 757280, "quarter": 2 }, { "assets": 3809254, "current_assets": 1286568, "current_liabilities": 814811, "equity": 2940463, "fixed_assets": 2522686, "liabilities": 1666375, "long_term_liabilities": 851564, "quarter": 3 }, { "assets": 3891318, "current_assets": 1579785, "current_liabilities": 967396, "equity": 2913788, "fixed_assets": 2311533, "liabilities": 1700693, "long_term_liabilities": 733297, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40445, "financing_cash_flow": 119383, "investing_cash_flow": -378469, "net_cash_flow": 787259, "operating_cash_flow": 893801, "quarter": 1 }, { "change_in_working_capital": -53380, "financing_cash_flow": 120948, "investing_cash_flow": -177910, "net_cash_flow": 522065, "operating_cash_flow": 885508, "quarter": 2 }, { "change_in_working_capital": 13875, "financing_cash_flow": 12800, "investing_cash_flow": -279843, "net_cash_flow": 654181, "operating_cash_flow": 929467, "quarter": 3 }, { "change_in_working_capital": 72124, "financing_cash_flow": 94934, "investing_cash_flow": -307065, "net_cash_flow": 696103, "operating_cash_flow": 874692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7095992283338032, "current_ratio": 1.3888617410135748, "debt_to_equity_ratio": 0.5688005939005728, "profit_margin": 0.29422508665226904, "quarter": 1, "return_on_assets": 0.20878189444489648, "return_on_equity": 0.2709646475564177 }, { "asset_turnover_ratio": 0.6949968382283137, "current_ratio": 1.5311227112293968, "debt_to_equity_ratio": 0.5677680898163738, "profit_margin": 0.30080464147671565, "quarter": 2, "return_on_assets": 0.20905827475071884, "return_on_equity": 0.2710827913847386 }, { "asset_turnover_ratio": 0.6806954852577434, "current_ratio": 1.5789772106660318, "debt_to_equity_ratio": 0.566704971291936, "profit_margin": 0.30759808742347494, "quarter": 3, "return_on_assets": 0.20938062938307606, "return_on_equity": 0.2712443584564744 }, { "asset_turnover_ratio": 0.6666879962007731, "current_ratio": 1.633028253166232, "debt_to_equity_ratio": 0.5836708092695831, "profit_margin": 0.278751259976217, "quarter": 4, "return_on_assets": 0.1858401189519849, "return_on_equity": 0.24818655303680295 } ], "income_statement": [ { "depreciation": 131688, "expenses": 1589085, "income_tax": 239040, "marketing_expense": 254670, "net_income": 1001153, "net_profit": 762113, "operational_expense": 1059349, "product_revenue": 975545, "quarter": 1, "rd_expense": 164617, "revenue": 2590238, "salaries_expense": 767111, "service_revenue": 1614693 }, { "depreciation": 105946, "expenses": 1592046, "income_tax": 219981, "marketing_expense": 292427, "net_income": 999543, "net_profit": 779562, "operational_expense": 898913, "product_revenue": 549329, "quarter": 2, "rd_expense": 262062, "revenue": 2591589, "salaries_expense": 680985, "service_revenue": 2042260 }, { "depreciation": 131883, "expenses": 1595013, "income_tax": 200345, "marketing_expense": 194291, "net_income": 997929, "net_profit": 797584, "operational_expense": 855359, "product_revenue": 784691, "quarter": 3, "rd_expense": 258115, "revenue": 2592942, "salaries_expense": 561985, "service_revenue": 1808251 }, { "depreciation": 151529, "expenses": 1597986, "income_tax": 273146, "marketing_expense": 305814, "net_income": 996309, "net_profit": 723163, "operational_expense": 1113982, "product_revenue": 921766, "quarter": 4, "rd_expense": 163043, "revenue": 2594295, "salaries_expense": 641954, "service_revenue": 1672529 } ], "market_conditions": { "gdp_growth": [ 0.01341961895212465, 0.01858720780518408, 0.0033891820528571606, 0.010894843517083988 ], "inflation_rate": [ 0.01620674422309496, 0.011180293996987736, 0.017118914216907345, 0.014234834282534161 ], "interest_rate": [ 0.03863371058470294, 0.03624280737036958, 0.034782323522377485, 0.033611142509362646 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 79948, "billable_hours_per_employee": 89, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 4039447, "net_revenue": 3219723, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 5111 }, { "average_project_size": 68771, "billable_hours_per_employee": 147, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 3646266, "net_revenue": 3189721, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 5063 }, { "average_project_size": 76467, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 3688912, "net_revenue": 3160000, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5016 }, { "average_project_size": 50779, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 3918561, "net_revenue": 3130555, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 4969 } ], "balance_sheet": [ { "assets": 4345022, "current_assets": 2156272, "current_liabilities": 1397049, "equity": 2652677, "fixed_assets": 2188750, "liabilities": 2575470, "long_term_liabilities": 1178421, "quarter": 1 }, { "assets": 4424104, "current_assets": 1872072, "current_liabilities": 1536611, "equity": 2661315, "fixed_assets": 2552032, "liabilities": 2602564, "long_term_liabilities": 1065953, "quarter": 2 }, { "assets": 4504625, "current_assets": 2069364, "current_liabilities": 1088766, "equity": 2733243, "fixed_assets": 2435261, "liabilities": 2629943, "long_term_liabilities": 1541177, "quarter": 3 }, { "assets": 4586612, "current_assets": 1394920, "current_liabilities": 1290448, "equity": 2808193, "fixed_assets": 3191692, "liabilities": 2657610, "long_term_liabilities": 1367162, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37054, "financing_cash_flow": -170531, "investing_cash_flow": -234927, "net_cash_flow": 360220, "operating_cash_flow": 1004254, "quarter": 1 }, { "change_in_working_capital": 66400, "financing_cash_flow": 35863, "investing_cash_flow": -280561, "net_cash_flow": 513986, "operating_cash_flow": 1018128, "quarter": 2 }, { "change_in_working_capital": -65098, "financing_cash_flow": 190935, "investing_cash_flow": -248247, "net_cash_flow": 430526, "operating_cash_flow": 961021, "quarter": 3 }, { "change_in_working_capital": -95395, "financing_cash_flow": -22715, "investing_cash_flow": -125210, "net_cash_flow": 714525, "operating_cash_flow": 1029439, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7410141996979532, "current_ratio": 1.5434476528740224, "debt_to_equity_ratio": 0.9708946848787093, "profit_margin": 0.2742860177723363, "quarter": 1, "return_on_assets": 0.20324983394790636, "return_on_equity": 0.33291840657569693 }, { "asset_turnover_ratio": 0.720986893617329, "current_ratio": 1.2183122468861671, "debt_to_equity_ratio": 0.9779240713707321, "profit_margin": 0.26327537737626583, "quarter": 2, "return_on_assets": 0.18981809650044393, "return_on_equity": 0.31554889218299975 }, { "asset_turnover_ratio": 0.701501234841968, "current_ratio": 1.9006508285526917, "debt_to_equity_ratio": 0.9622060680298092, "profit_margin": 0.27169651898734176, "quarter": 3, "return_on_assets": 0.19059544357188446, "return_on_equity": 0.3141180641457785 }, { "asset_turnover_ratio": 0.6825419285520554, "current_ratio": 1.0809579308891175, "debt_to_equity_ratio": 0.9463772611070536, "profit_margin": 0.28084189544665406, "quarter": 4, "return_on_assets": 0.19168636893637395, "return_on_equity": 0.3130806892546203 } ], "income_statement": [ { "depreciation": 121129, "expenses": 2023685, "income_tax": 312913, "marketing_expense": 374999, "net_income": 1196038, "net_profit": 883125, "operational_expense": 1386318, "product_revenue": 1049954, "quarter": 1, "rd_expense": 352573, "revenue": 3219723, "salaries_expense": 671858, "service_revenue": 2169769 }, { "depreciation": 178353, "expenses": 1992039, "income_tax": 357907, "marketing_expense": 236055, "net_income": 1197682, "net_profit": 839775, "operational_expense": 1204586, "product_revenue": 698014, "quarter": 2, "rd_expense": 287428, "revenue": 3189721, "salaries_expense": 661233, "service_revenue": 2491707 }, { "depreciation": 102460, "expenses": 1960889, "income_tax": 340550, "marketing_expense": 284575, "net_income": 1199111, "net_profit": 858561, "operational_expense": 1060393, "product_revenue": 706430, "quarter": 3, "rd_expense": 268625, "revenue": 3160000, "salaries_expense": 685635, "service_revenue": 2453570 }, { "depreciation": 150248, "expenses": 1930226, "income_tax": 321138, "marketing_expense": 304449, "net_income": 1200329, "net_profit": 879191, "operational_expense": 1307708, "product_revenue": 1179547, "quarter": 4, "rd_expense": 194710, "revenue": 3130555, "salaries_expense": 899385, "service_revenue": 1951008 } ], "market_conditions": { "gdp_growth": [ 0.01917263839296275, 0.011807120443111274, 0.019657961551711664, 0.026955387452843406 ], "inflation_rate": [ 0.011750314975732038, 0.007791220942687062, 0.015280214334501888, 0.00965776341587938 ], "interest_rate": [ 0.020463059537064475, 0.019560182984091998, 0.025387235517214862, 0.023531180383487317 ], "year": 2010 }, "random_event": { "description": "Murphy, Andrade and Clark Senior Leadership Change in 2010", "impact": 0.09, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 168473, "billable_hours_per_employee": 139, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 3915098, "net_revenue": 3546453, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 5629 }, { "average_project_size": 124769, "billable_hours_per_employee": 106, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 4273741, "net_revenue": 3508940, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5570 }, { "average_project_size": 130706, "billable_hours_per_employee": 160, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 3927053, "net_revenue": 3471825, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 5511 }, { "average_project_size": 106024, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 3915035, "net_revenue": 3435102, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 5453 } ], "balance_sheet": [ { "assets": 3667865, "current_assets": 1253021, "current_liabilities": 959474, "equity": 2402591, "fixed_assets": 2414844, "liabilities": 2193447, "long_term_liabilities": 1233973, "quarter": 1 }, { "assets": 3751977, "current_assets": 1777338, "current_liabilities": 958894, "equity": 2406894, "fixed_assets": 1974639, "liabilities": 2215610, "long_term_liabilities": 1256716, "quarter": 2 }, { "assets": 3838017, "current_assets": 1475508, "current_liabilities": 1120069, "equity": 2518532, "fixed_assets": 2362509, "liabilities": 2237996, "long_term_liabilities": 1117927, "quarter": 3 }, { "assets": 3926031, "current_assets": 1456907, "current_liabilities": 1106857, "equity": 2579968, "fixed_assets": 2469124, "liabilities": 2260609, "long_term_liabilities": 1153752, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97890, "financing_cash_flow": -136610, "investing_cash_flow": -117821, "net_cash_flow": 902456, "operating_cash_flow": 1155106, "quarter": 1 }, { "change_in_working_capital": 44362, "financing_cash_flow": 146328, "investing_cash_flow": -244570, "net_cash_flow": 1028242, "operating_cash_flow": 1079462, "quarter": 2 }, { "change_in_working_capital": 40030, "financing_cash_flow": 54670, "investing_cash_flow": -116554, "net_cash_flow": 970467, "operating_cash_flow": 1129640, "quarter": 3 }, { "change_in_working_capital": 64888, "financing_cash_flow": -104536, "investing_cash_flow": -469558, "net_cash_flow": 875270, "operating_cash_flow": 1081189, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9668984545505356, "current_ratio": 1.3059457577797835, "debt_to_equity_ratio": 0.9129506437009046, "profit_margin": 0.261718680608484, "quarter": 1, "return_on_assets": 0.25305538780734843, "return_on_equity": 0.3863216835491351 }, { "asset_turnover_ratio": 0.9352242830912876, "current_ratio": 1.8535291700646788, "debt_to_equity_ratio": 0.920526620615615, "profit_margin": 0.2480883115698758, "quarter": 2, "return_on_assets": 0.2320182133312651, "return_on_equity": 0.36168065564997876 }, { "asset_turnover_ratio": 0.9045882287650107, "current_ratio": 1.3173366997926022, "debt_to_equity_ratio": 0.8886113021395003, "profit_margin": 0.26456143382802993, "quarter": 3, "return_on_assets": 0.23931915882602917, "return_on_equity": 0.3647009448361188 }, { "asset_turnover_ratio": 0.8749553938825241, "current_ratio": 1.3162558487681788, "debt_to_equity_ratio": 0.8762159065538797, "profit_margin": 0.26623547131933784, "quarter": 4, "return_on_assets": 0.23294416167371068, "return_on_equity": 0.35447959044453264 } ], "income_statement": [ { "depreciation": 226933, "expenses": 2335581, "income_tax": 282699, "marketing_expense": 301116, "net_income": 1210872, "net_profit": 928173, "operational_expense": 1429203, "product_revenue": 1347569, "quarter": 1, "rd_expense": 254845, "revenue": 3546453, "salaries_expense": 934092, "service_revenue": 2198884 }, { "depreciation": 208935, "expenses": 2312105, "income_tax": 326308, "marketing_expense": 241121, "net_income": 1196835, "net_profit": 870527, "operational_expense": 1400987, "product_revenue": 1073995, "quarter": 2, "rd_expense": 442369, "revenue": 3508940, "salaries_expense": 735132, "service_revenue": 2434945 }, { "depreciation": 211129, "expenses": 2288865, "income_tax": 264449, "marketing_expense": 367991, "net_income": 1182960, "net_profit": 918511, "operational_expense": 1341773, "product_revenue": 980893, "quarter": 3, "rd_expense": 372217, "revenue": 3471825, "salaries_expense": 1126800, "service_revenue": 2490932 }, { "depreciation": 166643, "expenses": 2265858, "income_tax": 254698, "marketing_expense": 269598, "net_income": 1169244, "net_profit": 914546, "operational_expense": 1140451, "product_revenue": 692822, "quarter": 4, "rd_expense": 306353, "revenue": 3435102, "salaries_expense": 753066, "service_revenue": 2742280 } ], "market_conditions": { "gdp_growth": [ 0.025417396746611205, 0.022118518036755217, 0.026726966654147102, 0.02274589873580203 ], "inflation_rate": [ 0.014518269789062017, 0.015102031155462405, 0.006988642143579167, 0.009580104914190406 ], "interest_rate": [ 0.035679664895247695, 0.03616841418615314, 0.037180713925096975, 0.036113282136165985 ], "year": 2011 }, "random_event": { "description": "Murphy, Andrade and Clark Industry Recognition in 2011", "impact": 0.02, "type": "Industry Recognition" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 91563, "billable_hours_per_employee": 94, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 4212312, "net_revenue": 3471122, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 5510 }, { "average_project_size": 159157, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 4075049, "net_revenue": 3492487, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 5544 }, { "average_project_size": 58185, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 3865674, "net_revenue": 3513983, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5578 }, { "average_project_size": 66405, "billable_hours_per_employee": 150, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 4478213, "net_revenue": 3535612, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 5612 } ], "balance_sheet": [ { "assets": 4470326, "current_assets": 2072682, "current_liabilities": 1055839, "equity": 3192613, "fixed_assets": 2397644, "liabilities": 2145901, "long_term_liabilities": 1090062, "quarter": 1 }, { "assets": 4609064, "current_assets": 2078569, "current_liabilities": 1137544, "equity": 3281121, "fixed_assets": 2530495, "liabilities": 2190752, "long_term_liabilities": 1053208, "quarter": 2 }, { "assets": 4752107, "current_assets": 1620008, "current_liabilities": 1244780, "equity": 3421779, "fixed_assets": 3132099, "liabilities": 2236541, "long_term_liabilities": 991761, "quarter": 3 }, { "assets": 4899590, "current_assets": 1683027, "current_liabilities": 962593, "equity": 3473255, "fixed_assets": 3216563, "liabilities": 2283286, "long_term_liabilities": 1320693, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90956, "financing_cash_flow": 95762, "investing_cash_flow": -148432, "net_cash_flow": 636914, "operating_cash_flow": 1082588, "quarter": 1 }, { "change_in_working_capital": 36402, "financing_cash_flow": 103038, "investing_cash_flow": -444765, "net_cash_flow": 746829, "operating_cash_flow": 1076776, "quarter": 2 }, { "change_in_working_capital": 58485, "financing_cash_flow": 142628, "investing_cash_flow": -182084, "net_cash_flow": 431151, "operating_cash_flow": 1123036, "quarter": 3 }, { "change_in_working_capital": -64222, "financing_cash_flow": -177082, "investing_cash_flow": -233413, "net_cash_flow": 513843, "operating_cash_flow": 993426, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7764807309355067, "current_ratio": 1.9630663387126257, "debt_to_equity_ratio": 0.6721456687672449, "profit_margin": 0.25011739719894605, "quarter": 1, "return_on_assets": 0.19421133939672408, "return_on_equity": 0.2719364984105496 }, { "asset_turnover_ratio": 0.7577432207493756, "current_ratio": 1.8272427264351971, "debt_to_equity_ratio": 0.66768400190057, "profit_margin": 0.24704716152128842, "quarter": 2, "return_on_assets": 0.1871983118481323, "return_on_equity": 0.26296165243525005 }, { "asset_turnover_ratio": 0.7394578867857984, "current_ratio": 1.3014412185285753, "debt_to_equity_ratio": 0.6536193599878893, "profit_margin": 0.2578877017902477, "quarter": 3, "return_on_assets": 0.19069709499386273, "return_on_equity": 0.26483679980501373 }, { "asset_turnover_ratio": 0.7216138493220862, "current_ratio": 1.7484305412567929, "debt_to_equity_ratio": 0.657390833670433, "profit_margin": 0.2423769915929689, "quarter": 4, "return_on_assets": 0.17490259389050922, "return_on_equity": 0.24672850107464037 } ], "income_statement": [ { "depreciation": 214400, "expenses": 2309515, "income_tax": 293419, "marketing_expense": 309454, "net_income": 1161607, "net_profit": 868188, "operational_expense": 1155228, "product_revenue": 911399, "quarter": 1, "rd_expense": 409477, "revenue": 3471122, "salaries_expense": 934611, "service_revenue": 2559723 }, { "depreciation": 213967, "expenses": 2310494, "income_tax": 319184, "marketing_expense": 330631, "net_income": 1181993, "net_profit": 862809, "operational_expense": 1457221, "product_revenue": 1395991, "quarter": 2, "rd_expense": 283081, "revenue": 3492487, "salaries_expense": 858077, "service_revenue": 2096496 }, { "depreciation": 216823, "expenses": 2311474, "income_tax": 296296, "marketing_expense": 430293, "net_income": 1202509, "net_profit": 906213, "operational_expense": 1171438, "product_revenue": 928395, "quarter": 3, "rd_expense": 393339, "revenue": 3513983, "salaries_expense": 861703, "service_revenue": 2585588 }, { "depreciation": 136475, "expenses": 2312454, "income_tax": 366207, "marketing_expense": 391569, "net_income": 1223158, "net_profit": 856951, "operational_expense": 1358472, "product_revenue": 1333403, "quarter": 4, "rd_expense": 269410, "revenue": 3535612, "salaries_expense": 998980, "service_revenue": 2202209 } ], "market_conditions": { "gdp_growth": [ 0.013657968076675648, 0.01802170784101533, 0.02555955362843583, 0.020977886098785772 ], "inflation_rate": [ 0.01501776064849035, 0.019531569344390397, 0.02020840313612434, 0.022922178021184944 ], "interest_rate": [ 0.03293110523680292, 0.03291290646206512, 0.03929376257219327, 0.0399879363139868 ], "year": 2012 }, "random_event": { "description": "Murphy, Andrade and Clark Partnership with Major Brand in 2012", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 2012 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2004, "industry": "Advertising", "location": "New Jillside", "name": "Contreras, Ramos and Lloyd", "num_employees": 246, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.contreras,ramosandlloyd.com" }

[ { "advertising_kpis": [ { "average_project_size": 96980, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 4529730, "net_revenue": 3537980, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 14382 }, { "average_project_size": 113214, "billable_hours_per_employee": 108, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 4461506, "net_revenue": 3489134, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 14183 }, { "average_project_size": 152603, "billable_hours_per_employee": 100, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 4092144, "net_revenue": 3440962, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 13988 }, { "average_project_size": 156264, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 3828675, "net_revenue": 3393455, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 13795 } ], "balance_sheet": [ { "assets": 3847173, "current_assets": 1547652, "current_liabilities": 1320860, "equity": 2397758, "fixed_assets": 2299521, "liabilities": 2235294, "long_term_liabilities": 914434, "quarter": 1 }, { "assets": 3902418, "current_assets": 1457702, "current_liabilities": 1056703, "equity": 2367867, "fixed_assets": 2444716, "liabilities": 2277495, "long_term_liabilities": 1220792, "quarter": 2 }, { "assets": 3958456, "current_assets": 1874659, "current_liabilities": 1007119, "equity": 2417502, "fixed_assets": 2083797, "liabilities": 2320493, "long_term_liabilities": 1313374, "quarter": 3 }, { "assets": 4015298, "current_assets": 1730540, "current_liabilities": 1006259, "equity": 2464658, "fixed_assets": 2284758, "liabilities": 2364303, "long_term_liabilities": 1358044, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50816, "financing_cash_flow": -25688, "investing_cash_flow": -474335, "net_cash_flow": 930190, "operating_cash_flow": 1008141, "quarter": 1 }, { "change_in_working_capital": 92317, "financing_cash_flow": -51911, "investing_cash_flow": -194884, "net_cash_flow": 599067, "operating_cash_flow": 941365, "quarter": 2 }, { "change_in_working_capital": -51760, "financing_cash_flow": -143516, "investing_cash_flow": -133560, "net_cash_flow": 632205, "operating_cash_flow": 915827, "quarter": 3 }, { "change_in_working_capital": -42540, "financing_cash_flow": -166491, "investing_cash_flow": -442648, "net_cash_flow": 535202, "operating_cash_flow": 1025670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9196311161468435, "current_ratio": 1.1717002558938874, "debt_to_equity_ratio": 0.9322433706821122, "profit_margin": 0.22212646764537958, "quarter": 1, "return_on_assets": 0.20427441136647612, "return_on_equity": 0.327755761840853 }, { "asset_turnover_ratio": 0.8940954044389914, "current_ratio": 1.3794812733568467, "debt_to_equity_ratio": 0.9618340050349111, "profit_margin": 0.21293077308008235, "quarter": 2, "return_on_assets": 0.19038042567454333, "return_on_equity": 0.3137608657918709 }, { "asset_turnover_ratio": 0.8692687249776175, "current_ratio": 1.861407639017832, "debt_to_equity_ratio": 0.9598722152039585, "profit_margin": 0.2265468203368709, "quarter": 3, "return_on_assets": 0.19693006566196516, "return_on_equity": 0.32245640334527126 }, { "asset_turnover_ratio": 0.84513154440841, "current_ratio": 1.7197759225010658, "debt_to_equity_ratio": 0.9592823831947475, "profit_margin": 0.23977421241772764, "quarter": 4, "return_on_assets": 0.20264075044990434, "return_on_equity": 0.33013221306972407 } ], "income_statement": [ { "depreciation": 222262, "expenses": 2501618, "income_tax": 250483, "marketing_expense": 252264, "net_income": 1036362, "net_profit": 785879, "operational_expense": 1744206, "product_revenue": 1219988, "quarter": 1, "rd_expense": 275997, "revenue": 3537980, "salaries_expense": 799729, "service_revenue": 2317992 }, { "depreciation": 198421, "expenses": 2444466, "income_tax": 301724, "marketing_expense": 470325, "net_income": 1044668, "net_profit": 742944, "operational_expense": 1380234, "product_revenue": 844277, "quarter": 2, "rd_expense": 251083, "revenue": 3489134, "salaries_expense": 766575, "service_revenue": 2644857 }, { "depreciation": 136288, "expenses": 2388620, "income_tax": 272803, "marketing_expense": 369472, "net_income": 1052342, "net_profit": 779539, "operational_expense": 1510181, "product_revenue": 1128591, "quarter": 3, "rd_expense": 372093, "revenue": 3440962, "salaries_expense": 1069584, "service_revenue": 2312371 }, { "depreciation": 212007, "expenses": 2334050, "income_tax": 245742, "marketing_expense": 384380, "net_income": 1059405, "net_profit": 813663, "operational_expense": 1289322, "product_revenue": 831244, "quarter": 4, "rd_expense": 346337, "revenue": 3393455, "salaries_expense": 1122342, "service_revenue": 2562211 } ], "market_conditions": { "gdp_growth": [ 0.04383085986606761, 0.05881317376556578, 0.04435524524556698, 0.05167480006673412 ], "inflation_rate": [ 0.006753529039636693, 0.005670228278704959, 0.01209380814931759, 0.009701303690718224 ], "interest_rate": [ 0.017496076202839137, 0.015148267246073077, 0.020782671257060438, 0.015286586852893295 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 134352, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 5207177, "net_revenue": 4452719, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 18100 }, { "average_project_size": 106685, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 5680390, "net_revenue": 4479274, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 18208 }, { "average_project_size": 162760, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 5425223, "net_revenue": 4505987, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 18317 }, { "average_project_size": 163589, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 5041337, "net_revenue": 4532860, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 18426 } ], "balance_sheet": [ { "assets": 4962170, "current_assets": 1677030, "current_liabilities": 1078032, "equity": 3987370, "fixed_assets": 3285140, "liabilities": 2139529, "long_term_liabilities": 1061497, "quarter": 1 }, { "assets": 5068393, "current_assets": 1743852, "current_liabilities": 1198724, "equity": 4084529, "fixed_assets": 3324541, "liabilities": 2198776, "long_term_liabilities": 1000052, "quarter": 2 }, { "assets": 5176890, "current_assets": 1769414, "current_liabilities": 1277013, "equity": 4085929, "fixed_assets": 3407476, "liabilities": 2259663, "long_term_liabilities": 982650, "quarter": 3 }, { "assets": 5287710, "current_assets": 1974433, "current_liabilities": 1177343, "equity": 4232247, "fixed_assets": 3313277, "liabilities": 2322236, "long_term_liabilities": 1144893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54422, "financing_cash_flow": 138059, "investing_cash_flow": -467562, "net_cash_flow": 1289724, "operating_cash_flow": 1390546, "quarter": 1 }, { "change_in_working_capital": -90045, "financing_cash_flow": -89491, "investing_cash_flow": -412929, "net_cash_flow": 1143927, "operating_cash_flow": 1414017, "quarter": 2 }, { "change_in_working_capital": -25280, "financing_cash_flow": 63596, "investing_cash_flow": -413227, "net_cash_flow": 881870, "operating_cash_flow": 1416784, "quarter": 3 }, { "change_in_working_capital": -25337, "financing_cash_flow": -2997, "investing_cash_flow": -307419, "net_cash_flow": 1248514, "operating_cash_flow": 1477292, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8973330216417414, "current_ratio": 1.5556402778396188, "debt_to_equity_ratio": 0.5365764902680212, "profit_margin": 0.26157702742975697, "quarter": 1, "return_on_assets": 0.2347217044156085, "return_on_equity": 0.2921045701803444 }, { "asset_turnover_ratio": 0.8837661167948105, "current_ratio": 1.4547568914946225, "debt_to_equity_ratio": 0.5383181267656565, "profit_margin": 0.27122966802209464, "quarter": 2, "return_on_assets": 0.23970359046743217, "return_on_equity": 0.2974423734046202 }, { "asset_turnover_ratio": 0.8704042388383759, "current_ratio": 1.3855880872003652, "debt_to_equity_ratio": 0.5530353072703906, "profit_margin": 0.2593664828593602, "quarter": 3, "return_on_assets": 0.2257536860933881, "return_on_equity": 0.28603091243142015 }, { "asset_turnover_ratio": 0.8572444404099318, "current_ratio": 1.6770244525172358, "debt_to_equity_ratio": 0.5487004893617976, "profit_margin": 0.27946439995940753, "quarter": 4, "return_on_assets": 0.23956930315769964, "return_on_equity": 0.2993145248847716 } ], "income_statement": [ { "depreciation": 225817, "expenses": 2924529, "income_tax": 363461, "marketing_expense": 423336, "net_income": 1528190, "net_profit": 1164729, "operational_expense": 1593314, "product_revenue": 1613235, "quarter": 1, "rd_expense": 427482, "revenue": 4452719, "salaries_expense": 1221359, "service_revenue": 2839484 }, { "depreciation": 199105, "expenses": 2917022, "income_tax": 347340, "marketing_expense": 335246, "net_income": 1562252, "net_profit": 1214912, "operational_expense": 1627303, "product_revenue": 1048364, "quarter": 2, "rd_expense": 362901, "revenue": 4479274, "salaries_expense": 1376729, "service_revenue": 3430910 }, { "depreciation": 248082, "expenses": 2909534, "income_tax": 427751, "marketing_expense": 566140, "net_income": 1596453, "net_profit": 1168702, "operational_expense": 1852236, "product_revenue": 1778764, "quarter": 3, "rd_expense": 312267, "revenue": 4505987, "salaries_expense": 1441916, "service_revenue": 2727223 }, { "depreciation": 210519, "expenses": 2902066, "income_tax": 364021, "marketing_expense": 358321, "net_income": 1630794, "net_profit": 1266773, "operational_expense": 1735696, "product_revenue": 1174812, "quarter": 4, "rd_expense": 304075, "revenue": 4532860, "salaries_expense": 1426444, "service_revenue": 3358048 } ], "market_conditions": { "gdp_growth": [ 0.04632113525048591, 0.04631803383028637, 0.0490096518045346, 0.053399537307939046 ], "inflation_rate": [ 0.008518480876944411, 0.010862714823093367, 0.008213089312476756, 0.01279447987438093 ], "interest_rate": [ 0.016657037657067775, 0.01749393153602528, 0.02103271827299436, 0.018236504106887406 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 95636, "billable_hours_per_employee": 107, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 729896, "net_revenue": 595250, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 2420 }, { "average_project_size": 178652, "billable_hours_per_employee": 118, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 707842, "net_revenue": 580823, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 2361 }, { "average_project_size": 196231, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 629711, "net_revenue": 566746, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 2304 }, { "average_project_size": 161794, "billable_hours_per_employee": 94, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 689432, "net_revenue": 553010, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 2248 } ], "balance_sheet": [ { "assets": 636333, "current_assets": 203737, "current_liabilities": 142137, "equity": 453698, "fixed_assets": 432596, "liabilities": 277159, "long_term_liabilities": 135022, "quarter": 1 }, { "assets": 645473, "current_assets": 238932, "current_liabilities": 146510, "equity": 462390, "fixed_assets": 406541, "liabilities": 284180, "long_term_liabilities": 137670, "quarter": 2 }, { "assets": 654744, "current_assets": 208971, "current_liabilities": 167095, "equity": 451955, "fixed_assets": 445773, "liabilities": 291379, "long_term_liabilities": 124284, "quarter": 3 }, { "assets": 664148, "current_assets": 299137, "current_liabilities": 141393, "equity": 451981, "fixed_assets": 365011, "liabilities": 298761, "long_term_liabilities": 157368, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10059, "financing_cash_flow": -9041, "investing_cash_flow": -392484, "net_cash_flow": 15415, "operating_cash_flow": 134330, "quarter": 1 }, { "change_in_working_capital": -10265, "financing_cash_flow": -11096, "investing_cash_flow": -472288, "net_cash_flow": -340394, "operating_cash_flow": 127873, "quarter": 2 }, { "change_in_working_capital": -32700, "financing_cash_flow": -137284, "investing_cash_flow": -329464, "net_cash_flow": -170995, "operating_cash_flow": 116508, "quarter": 3 }, { "change_in_working_capital": 53919, "financing_cash_flow": -150971, "investing_cash_flow": -217345, "net_cash_flow": -59643, "operating_cash_flow": 118381, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9354378917956478, "current_ratio": 1.4333846922335494, "debt_to_equity_ratio": 0.610888740968662, "profit_margin": 0.15879714405711887, "quarter": 1, "return_on_assets": 0.14854486565996106, "return_on_equity": 0.20834123139180688 }, { "asset_turnover_ratio": 0.8998408918730915, "current_ratio": 1.6308238345505426, "debt_to_equity_ratio": 0.6145894158610696, "profit_margin": 0.17405818984441043, "quarter": 2, "return_on_assets": 0.15662467678741016, "return_on_equity": 0.21864010899889705 }, { "asset_turnover_ratio": 0.8655993792993903, "current_ratio": 1.2506119273467189, "debt_to_equity_ratio": 0.644707990839796, "profit_margin": 0.15631341024021342, "quarter": 3, "return_on_assets": 0.1353047908800997, "return_on_equity": 0.19601508999789802 }, { "asset_turnover_ratio": 0.8326607924739666, "current_ratio": 2.1156422170828826, "debt_to_equity_ratio": 0.6610034492600353, "profit_margin": 0.15658668016853222, "quarter": 4, "return_on_assets": 0.1303835891999976, "return_on_equity": 0.19158769948294288 } ], "income_statement": [ { "depreciation": 39806, "expenses": 461902, "income_tax": 38824, "marketing_expense": 90695, "net_income": 133348, "net_profit": 94524, "operational_expense": 257248, "product_revenue": 178331, "quarter": 1, "rd_expense": 85569, "revenue": 595250, "salaries_expense": 177753, "service_revenue": 416919 }, { "depreciation": 26776, "expenses": 452202, "income_tax": 27524, "marketing_expense": 88263, "net_income": 128621, "net_profit": 101097, "operational_expense": 276346, "product_revenue": 188102, "quarter": 2, "rd_expense": 60316, "revenue": 580823, "salaries_expense": 208067, "service_revenue": 392721 }, { "depreciation": 27918, "expenses": 442706, "income_tax": 35450, "marketing_expense": 55948, "net_income": 124040, "net_profit": 88590, "operational_expense": 221823, "product_revenue": 187261, "quarter": 3, "rd_expense": 66217, "revenue": 566746, "salaries_expense": 213539, "service_revenue": 379485 }, { "depreciation": 31787, "expenses": 433409, "income_tax": 33007, "marketing_expense": 75377, "net_income": 119601, "net_profit": 86594, "operational_expense": 252849, "product_revenue": 202291, "quarter": 4, "rd_expense": 46072, "revenue": 553010, "salaries_expense": 195896, "service_revenue": 350719 } ], "market_conditions": { "gdp_growth": [ 0.05449489019228279, 0.05502013261690275, 0.04908397080596081, 0.06468601747288227 ], "inflation_rate": [ 0.014387853585422956, 0.013351154753990301, 0.005030883989432093, 0.013509626083130888 ], "interest_rate": [ 0.01269344770886064, 0.014537516175316456, 0.015201807341523533, 0.009865154655779577 ], "year": 2006 }, "random_event": { "description": "Contreras, Ramos and Lloyd Industry Recognition in 2006", "impact": -0.08, "type": "Industry Recognition" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 171488, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 5870626, "net_revenue": 4597813, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 18690 }, { "average_project_size": 137397, "billable_hours_per_employee": 99, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 5494220, "net_revenue": 4548187, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 18489 }, { "average_project_size": 97748, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 5628603, "net_revenue": 4499097, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 18289 }, { "average_project_size": 196688, "billable_hours_per_employee": 89, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 5146687, "net_revenue": 4450536, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 18092 } ], "balance_sheet": [ { "assets": 5079941, "current_assets": 2462934, "current_liabilities": 1469366, "equity": 3134755, "fixed_assets": 2617007, "liabilities": 2743984, "long_term_liabilities": 1274618, "quarter": 1 }, { "assets": 5171913, "current_assets": 2112094, "current_liabilities": 1163661, "equity": 3275209, "fixed_assets": 3059819, "liabilities": 2770280, "long_term_liabilities": 1606619, "quarter": 2 }, { "assets": 5265549, "current_assets": 1981713, "current_liabilities": 1207833, "equity": 3312334, "fixed_assets": 3283836, "liabilities": 2796827, "long_term_liabilities": 1588994, "quarter": 3 }, { "assets": 5360882, "current_assets": 1630842, "current_liabilities": 1561345, "equity": 3360848, "fixed_assets": 3730040, "liabilities": 2823629, "long_term_liabilities": 1262284, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85210, "financing_cash_flow": -111884, "investing_cash_flow": -282052, "net_cash_flow": 905746, "operating_cash_flow": 1041302, "quarter": 1 }, { "change_in_working_capital": 89251, "financing_cash_flow": -123585, "investing_cash_flow": -495973, "net_cash_flow": 833373, "operating_cash_flow": 1202614, "quarter": 2 }, { "change_in_working_capital": -69419, "financing_cash_flow": -96888, "investing_cash_flow": -333467, "net_cash_flow": 830534, "operating_cash_flow": 1179767, "quarter": 3 }, { "change_in_working_capital": -36811, "financing_cash_flow": 150337, "investing_cash_flow": -227806, "net_cash_flow": 776443, "operating_cash_flow": 1070733, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9050918111056802, "current_ratio": 1.6761882335646803, "debt_to_equity_ratio": 0.8753424111294185, "profit_margin": 0.17373433847788067, "quarter": 1, "return_on_assets": 0.1572455270641923, "return_on_equity": 0.2548199141559707 }, { "asset_turnover_ratio": 0.8794012969669057, "current_ratio": 1.815042353400174, "debt_to_equity_ratio": 0.8458330445476915, "profit_margin": 0.1920712582837953, "quarter": 2, "return_on_assets": 0.1689077136448351, "return_on_equity": 0.2667237419047151 }, { "asset_turnover_ratio": 0.8544402492503631, "current_ratio": 1.6407177151145895, "debt_to_equity_ratio": 0.844367446036541, "profit_margin": 0.18750695972991913, "quarter": 3, "return_on_assets": 0.1602134934078099, "return_on_equity": 0.2546880839915298 }, { "asset_turnover_ratio": 0.8301872714228741, "current_ratio": 1.0445109825182775, "debt_to_equity_ratio": 0.8401537350097357, "profit_margin": 0.1850552382903992, "quarter": 4, "return_on_assets": 0.15363050333881625, "return_on_equity": 0.24505571212979582 } ], "income_statement": [ { "depreciation": 242504, "expenses": 3490852, "income_tax": 308163, "marketing_expense": 553158, "net_income": 1106961, "net_profit": 798798, "operational_expense": 1870798, "product_revenue": 1489274, "quarter": 1, "rd_expense": 403689, "revenue": 4597813, "salaries_expense": 1359232, "service_revenue": 3108539 }, { "depreciation": 329038, "expenses": 3454389, "income_tax": 220222, "marketing_expense": 357466, "net_income": 1093798, "net_profit": 873576, "operational_expense": 2066734, "product_revenue": 1255481, "quarter": 2, "rd_expense": 610407, "revenue": 4548187, "salaries_expense": 1348919, "service_revenue": 3292706 }, { "depreciation": 336155, "expenses": 3418308, "income_tax": 237177, "marketing_expense": 532631, "net_income": 1080789, "net_profit": 843612, "operational_expense": 1971306, "product_revenue": 1781294, "quarter": 3, "rd_expense": 551080, "revenue": 4499097, "salaries_expense": 1699251, "service_revenue": 2717803 }, { "depreciation": 247138, "expenses": 3382604, "income_tax": 244337, "marketing_expense": 454994, "net_income": 1067932, "net_profit": 823595, "operational_expense": 1910793, "product_revenue": 972990, "quarter": 4, "rd_expense": 379353, "revenue": 4450536, "salaries_expense": 1252160, "service_revenue": 3477546 } ], "market_conditions": { "gdp_growth": [ 0.050525588207790184, 0.044119853901331885, 0.0395191265563523, 0.0387295400115649 ], "inflation_rate": [ 0.009342726238873488, 0.005745367671264082, 0.00741502161503327, 0.013456125089815366 ], "interest_rate": [ 0.01611208730967535, 0.013047093493927873, 0.016204265078030827, 0.012797042070163802 ], "year": 2007 }, "random_event": { "description": "Contreras, Ramos and Lloyd Award Nomination in 2007", "impact": -0.07, "type": "Award Nomination" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 104754, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 2069739, "net_revenue": 1809834, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 7357 }, { "average_project_size": 92688, "billable_hours_per_employee": 102, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 2123911, "net_revenue": 1776813, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7223 }, { "average_project_size": 172839, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 2126393, "net_revenue": 1744395, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7091 }, { "average_project_size": 63435, "billable_hours_per_employee": 138, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 2028756, "net_revenue": 1712568, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6962 } ], "balance_sheet": [ { "assets": 2273559, "current_assets": 940348, "current_liabilities": 485948, "equity": 1465116, "fixed_assets": 1333211, "liabilities": 1098574, "long_term_liabilities": 612626, "quarter": 1 }, { "assets": 2347394, "current_assets": 1144362, "current_liabilities": 483622, "equity": 1495549, "fixed_assets": 1203032, "liabilities": 1123107, "long_term_liabilities": 639485, "quarter": 2 }, { "assets": 2423626, "current_assets": 904399, "current_liabilities": 577043, "equity": 1565373, "fixed_assets": 1519227, "liabilities": 1148189, "long_term_liabilities": 571146, "quarter": 3 }, { "assets": 2502335, "current_assets": 920190, "current_liabilities": 595821, "equity": 1596312, "fixed_assets": 1582145, "liabilities": 1173830, "long_term_liabilities": 578009, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27066, "financing_cash_flow": 28104, "investing_cash_flow": -213164, "net_cash_flow": 254826, "operating_cash_flow": 393135, "quarter": 1 }, { "change_in_working_capital": 84206, "financing_cash_flow": 88013, "investing_cash_flow": -257975, "net_cash_flow": -43388, "operating_cash_flow": 370282, "quarter": 2 }, { "change_in_working_capital": -96726, "financing_cash_flow": -36034, "investing_cash_flow": -394641, "net_cash_flow": 305087, "operating_cash_flow": 376353, "quarter": 3 }, { "change_in_working_capital": -50522, "financing_cash_flow": -195422, "investing_cash_flow": -463260, "net_cash_flow": 276335, "operating_cash_flow": 382186, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7960356427961623, "current_ratio": 1.935079473523916, "debt_to_equity_ratio": 0.7498204920293001, "profit_margin": 0.1603080724530537, "quarter": 1, "return_on_assets": 0.12761093950058036, "return_on_equity": 0.1980259583541508 }, { "asset_turnover_ratio": 0.7569300253813378, "current_ratio": 2.366232305395536, "debt_to_equity_ratio": 0.7509663675345977, "profit_margin": 0.15266772586648117, "quarter": 2, "return_on_assets": 0.11555878561502671, "return_on_equity": 0.1813795469088609 }, { "asset_turnover_ratio": 0.7197459509016655, "current_ratio": 1.567299144084583, "debt_to_equity_ratio": 0.7334922730876283, "profit_margin": 0.16621006136798144, "quarter": 3, "return_on_assets": 0.11962901866872198, "return_on_equity": 0.1852184750854908 }, { "asset_turnover_ratio": 0.6843879816251621, "current_ratio": 1.544406793315442, "debt_to_equity_ratio": 0.7353387057166769, "profit_margin": 0.15637744019507546, "quarter": 4, "return_on_assets": 0.10702284066681719, "return_on_equity": 0.1677660758047299 } ], "income_statement": [ { "depreciation": 103004, "expenses": 1423991, "income_tax": 95712, "marketing_expense": 166927, "net_income": 385843, "net_profit": 290131, "operational_expense": 773521, "product_revenue": 365724, "quarter": 1, "rd_expense": 161845, "revenue": 1809834, "salaries_expense": 521109, "service_revenue": 1444110 }, { "depreciation": 99020, "expenses": 1400337, "income_tax": 105214, "marketing_expense": 223695, "net_income": 376476, "net_profit": 271262, "operational_expense": 917253, "product_revenue": 361423, "quarter": 2, "rd_expense": 197706, "revenue": 1776813, "salaries_expense": 434389, "service_revenue": 1415390 }, { "depreciation": 86417, "expenses": 1377077, "income_tax": 77382, "marketing_expense": 154919, "net_income": 367318, "net_profit": 289936, "operational_expense": 912423, "product_revenue": 470693, "quarter": 3, "rd_expense": 269342, "revenue": 1744395, "salaries_expense": 558304, "service_revenue": 1273702 }, { "depreciation": 114379, "expenses": 1354203, "income_tax": 90558, "marketing_expense": 190338, "net_income": 358365, "net_profit": 267807, "operational_expense": 752670, "product_revenue": 351482, "quarter": 4, "rd_expense": 209165, "revenue": 1712568, "salaries_expense": 448455, "service_revenue": 1361086 } ], "market_conditions": { "gdp_growth": [ 0.05298637136503915, 0.03835452240156915, 0.053579888684358486, 0.04703741189305928 ], "inflation_rate": [ 0.003558147976554181, 0.005448052487130243, 0.010140329606100378, 0.005897411297705496 ], "interest_rate": [ 0.011237294462664475, 0.016101728270517257, 0.014637161081938981, 0.02015254077276571 ], "year": 2008 }, "random_event": { "description": "Contreras, Ramos and Lloyd Introduction of New Service in 2008", "impact": 0, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 141050, "billable_hours_per_employee": 120, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 777743, "net_revenue": 626679, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2547 }, { "average_project_size": 98886, "billable_hours_per_employee": 143, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 704218, "net_revenue": 632713, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2572 }, { "average_project_size": 93722, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 783896, "net_revenue": 638806, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2597 }, { "average_project_size": 147693, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 750730, "net_revenue": 644958, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2622 } ], "balance_sheet": [ { "assets": 667118, "current_assets": 252478, "current_liabilities": 170063, "equity": 435921, "fixed_assets": 414640, "liabilities": 343228, "long_term_liabilities": 173165, "quarter": 1 }, { "assets": 683655, "current_assets": 254394, "current_liabilities": 192622, "equity": 443323, "fixed_assets": 429261, "liabilities": 350209, "long_term_liabilities": 157587, "quarter": 2 }, { "assets": 700602, "current_assets": 330603, "current_liabilities": 191547, "equity": 455980, "fixed_assets": 369999, "liabilities": 357331, "long_term_liabilities": 165784, "quarter": 3 }, { "assets": 717968, "current_assets": 352492, "current_liabilities": 148788, "equity": 463512, "fixed_assets": 365476, "liabilities": 364599, "long_term_liabilities": 215811, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59389, "financing_cash_flow": -117530, "investing_cash_flow": -240278, "net_cash_flow": -133803, "operating_cash_flow": 152208, "quarter": 1 }, { "change_in_working_capital": 28285, "financing_cash_flow": 28516, "investing_cash_flow": -312295, "net_cash_flow": -96758, "operating_cash_flow": 148986, "quarter": 2 }, { "change_in_working_capital": 55552, "financing_cash_flow": 40489, "investing_cash_flow": -480994, "net_cash_flow": -196187, "operating_cash_flow": 153967, "quarter": 3 }, { "change_in_working_capital": 68082, "financing_cash_flow": -30910, "investing_cash_flow": -423150, "net_cash_flow": -379326, "operating_cash_flow": 141187, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9393825380217593, "current_ratio": 1.484614525205365, "debt_to_equity_ratio": 0.7873628478554601, "profit_margin": 0.17876935400739455, "quarter": 1, "return_on_assets": 0.16793280948797665, "return_on_equity": 0.2569984010864354 }, { "asset_turnover_ratio": 0.9254858079001835, "current_ratio": 1.3206902638327918, "debt_to_equity_ratio": 0.7899635254656312, "profit_margin": 0.1736600954935334, "quarter": 2, "return_on_assets": 0.16071995377785578, "return_on_equity": 0.2478486340659068 }, { "asset_turnover_ratio": 0.9117958555642148, "current_ratio": 1.7259628185249574, "debt_to_equity_ratio": 0.7836549848677573, "profit_margin": 0.1764369777365898, "quarter": 3, "return_on_assets": 0.16087450506849824, "return_on_equity": 0.24717970086407298 }, { "asset_turnover_ratio": 0.8983102310966505, "current_ratio": 2.369088905019222, "debt_to_equity_ratio": 0.7866009941490189, "profit_margin": 0.17077546134787072, "quarter": 4, "return_on_assets": 0.15340934414904286, "return_on_equity": 0.23762707330123062 } ], "income_statement": [ { "depreciation": 40177, "expenses": 479876, "income_tax": 34772, "marketing_expense": 88872, "net_income": 146803, "net_profit": 112031, "operational_expense": 261177, "product_revenue": 176077, "quarter": 1, "rd_expense": 64633, "revenue": 626679, "salaries_expense": 189890, "service_revenue": 450602 }, { "depreciation": 39109, "expenses": 485034, "income_tax": 37802, "marketing_expense": 94915, "net_income": 147679, "net_profit": 109877, "operational_expense": 270332, "product_revenue": 194863, "quarter": 2, "rd_expense": 81304, "revenue": 632713, "salaries_expense": 196839, "service_revenue": 437850 }, { "depreciation": 41258, "expenses": 490247, "income_tax": 35850, "marketing_expense": 79109, "net_income": 148559, "net_profit": 112709, "operational_expense": 307517, "product_revenue": 223966, "quarter": 3, "rd_expense": 69714, "revenue": 638806, "salaries_expense": 150392, "service_revenue": 414840 }, { "depreciation": 31044, "expenses": 495517, "income_tax": 39298, "marketing_expense": 82272, "net_income": 149441, "net_profit": 110143, "operational_expense": 296965, "product_revenue": 140499, "quarter": 4, "rd_expense": 52422, "revenue": 644958, "salaries_expense": 237868, "service_revenue": 504459 } ], "market_conditions": { "gdp_growth": [ 0.045767279578564996, 0.04583595820869965, 0.04261313117282924, 0.04947895758755237 ], "inflation_rate": [ 0.005958901631872218, 0.004596743266523477, 0.005494037773270135, 0.004005364214079971 ], "interest_rate": [ 0.020915068488230652, 0.021440959417085292, 0.01465253715914773, 0.022450952032844505 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 87309, "billable_hours_per_employee": 115, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 4622062, "net_revenue": 3627499, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 14746 }, { "average_project_size": 102147, "billable_hours_per_employee": 122, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 4397486, "net_revenue": 3583930, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 14569 }, { "average_project_size": 185953, "billable_hours_per_employee": 122, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 4168092, "net_revenue": 3540886, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 14394 }, { "average_project_size": 70230, "billable_hours_per_employee": 141, "client_concentration": 0.4, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 4247435, "net_revenue": 3498358, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 14221 } ], "balance_sheet": [ { "assets": 5087646, "current_assets": 1950746, "current_liabilities": 1417077, "equity": 3163663, "fixed_assets": 3136900, "liabilities": 2643431, "long_term_liabilities": 1226354, "quarter": 1 }, { "assets": 5197574, "current_assets": 1859824, "current_liabilities": 1301604, "equity": 3204896, "fixed_assets": 3337750, "liabilities": 2674581, "long_term_liabilities": 1372977, "quarter": 2 }, { "assets": 5309876, "current_assets": 2532394, "current_liabilities": 1497322, "equity": 3306156, "fixed_assets": 2777482, "liabilities": 2706098, "long_term_liabilities": 1208776, "quarter": 3 }, { "assets": 5424605, "current_assets": 1713762, "current_liabilities": 1496401, "equity": 3335648, "fixed_assets": 3710843, "liabilities": 2737987, "long_term_liabilities": 1241586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18226, "financing_cash_flow": 37725, "investing_cash_flow": -211750, "net_cash_flow": 936447, "operating_cash_flow": 980006, "quarter": 1 }, { "change_in_working_capital": 81491, "financing_cash_flow": -126833, "investing_cash_flow": -452910, "net_cash_flow": 225140, "operating_cash_flow": 848334, "quarter": 2 }, { "change_in_working_capital": -10597, "financing_cash_flow": -82677, "investing_cash_flow": -164420, "net_cash_flow": 739344, "operating_cash_flow": 935145, "quarter": 3 }, { "change_in_working_capital": 16470, "financing_cash_flow": 177486, "investing_cash_flow": -320497, "net_cash_flow": 531744, "operating_cash_flow": 814725, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7130014548968227, "current_ratio": 1.3765984487787184, "debt_to_equity_ratio": 0.8355602350819288, "profit_margin": 0.19833168803078927, "quarter": 1, "return_on_assets": 0.1414107821180955, "return_on_equity": 0.22740980945189168 }, { "asset_turnover_ratio": 0.6895390041584786, "current_ratio": 1.4288708393643534, "debt_to_equity_ratio": 0.8345297320100247, "profit_margin": 0.19026682998830893, "quarter": 2, "return_on_assets": 0.13119640047452907, "return_on_equity": 0.21276915069942987 }, { "asset_turnover_ratio": 0.6668490940278078, "current_ratio": 1.691282169099232, "debt_to_equity_ratio": 0.8185028171689418, "profit_margin": 0.1983622178178004, "quarter": 3, "return_on_assets": 0.13227766524114687, "return_on_equity": 0.2124455107381503 }, { "asset_turnover_ratio": 0.6449055737698874, "current_ratio": 1.1452558505373893, "debt_to_equity_ratio": 0.8208261183434223, "profit_margin": 0.1855241802011115, "quarter": 4, "return_on_assets": 0.1196455778807858, "return_on_equity": 0.1945738878922476 } ], "income_statement": [ { "depreciation": 260558, "expenses": 2680459, "income_tax": 227592, "marketing_expense": 321754, "net_income": 947040, "net_profit": 719448, "operational_expense": 1810321, "product_revenue": 776723, "quarter": 1, "rd_expense": 418287, "revenue": 3627499, "salaries_expense": 1210902, "service_revenue": 2850776 }, { "depreciation": 166431, "expenses": 2669353, "income_tax": 232674, "marketing_expense": 274444, "net_income": 914577, "net_profit": 681903, "operational_expense": 1435107, "product_revenue": 1274913, "quarter": 2, "rd_expense": 374364, "revenue": 3583930, "salaries_expense": 1173022, "service_revenue": 2309017 }, { "depreciation": 232767, "expenses": 2658293, "income_tax": 180215, "marketing_expense": 409795, "net_income": 882593, "net_profit": 702378, "operational_expense": 1399338, "product_revenue": 1187925, "quarter": 3, "rd_expense": 369565, "revenue": 3540886, "salaries_expense": 1056680, "service_revenue": 2352961 }, { "depreciation": 165695, "expenses": 2647279, "income_tax": 202049, "marketing_expense": 416217, "net_income": 851079, "net_profit": 649030, "operational_expense": 1589412, "product_revenue": 784858, "quarter": 4, "rd_expense": 273268, "revenue": 3498358, "salaries_expense": 1033232, "service_revenue": 2713500 } ], "market_conditions": { "gdp_growth": [ 0.04474555458348846, 0.04990758456045154, 0.04409821344552938, 0.04146273359671813 ], "inflation_rate": [ 0.00570776422858857, 0.0068577476149280555, 0.0013337312469584956, 0.003622649805330231 ], "interest_rate": [ 0.0222925965549155, 0.018862202285532235, 0.01650211587521881, 0.017958054249322692 ], "year": 2010 }, "random_event": { "description": "Contreras, Ramos and Lloyd New Ad Campaign Launch in 2010", "impact": 0.08, "type": "New Ad Campaign Launch" }, "year": 2010 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1999, "industry": "Advertising", "location": "Jamesbury", "name": "Mcdowell, Flores and Cooper", "num_employees": 148, "region": "North America", "revenue_size": "Large", "website": "www.mcdowell,floresandcooper.com" }

[ { "advertising_kpis": [ { "average_project_size": 124992, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 44480515, "net_revenue": 39815496, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 269024 }, { "average_project_size": 149426, "billable_hours_per_employee": 86, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 46201494, "net_revenue": 41233186, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 278603 }, { "average_project_size": 119851, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 47696824, "net_revenue": 42701355, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 288523 }, { "average_project_size": 169911, "billable_hours_per_employee": 155, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 56096363, "net_revenue": 44221801, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 298796 } ], "balance_sheet": [ { "assets": 52311820, "current_assets": 17782123, "current_liabilities": 14392681, "equity": 32751334, "fixed_assets": 34529697, "liabilities": 31270488, "long_term_liabilities": 16877807, "quarter": 1 }, { "assets": 52995912, "current_assets": 18153516, "current_liabilities": 15902056, "equity": 33980926, "fixed_assets": 34842396, "liabilities": 32152609, "long_term_liabilities": 16250553, "quarter": 2 }, { "assets": 53688951, "current_assets": 19900230, "current_liabilities": 14864856, "equity": 34423637, "fixed_assets": 33788721, "liabilities": 33059613, "long_term_liabilities": 18194757, "quarter": 3 }, { "assets": 54391053, "current_assets": 21140068, "current_liabilities": 13869360, "equity": 34824335, "fixed_assets": 33250985, "liabilities": 33992203, "long_term_liabilities": 20122843, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96458, "financing_cash_flow": -78835, "investing_cash_flow": -460283, "net_cash_flow": 13110771, "operating_cash_flow": 13360785, "quarter": 1 }, { "change_in_working_capital": -5794, "financing_cash_flow": 187041, "investing_cash_flow": -486283, "net_cash_flow": 14614106, "operating_cash_flow": 14852933, "quarter": 2 }, { "change_in_working_capital": 4718, "financing_cash_flow": -145414, "investing_cash_flow": -239142, "net_cash_flow": 15404918, "operating_cash_flow": 15692068, "quarter": 3 }, { "change_in_working_capital": -78872, "financing_cash_flow": -197942, "investing_cash_flow": -446309, "net_cash_flow": 16366749, "operating_cash_flow": 16816090, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7611185387929534, "current_ratio": 1.2354976115985619, "debt_to_equity_ratio": 0.9547851699720079, "profit_margin": 0.2941066463168009, "quarter": 1, "return_on_assets": 0.22385002089393946, "return_on_equity": 0.35754274925106866 }, { "asset_turnover_ratio": 0.7780446537083842, "current_ratio": 1.1415829500286, "debt_to_equity_ratio": 0.9461957864244194, "profit_margin": 0.31861770274070017, "quarter": 2, "return_on_assets": 0.24789880019424895, "return_on_equity": 0.38661756892675614 }, { "asset_turnover_ratio": 0.7953471655648477, "current_ratio": 1.3387435438325135, "debt_to_equity_ratio": 0.9603753664959923, "profit_margin": 0.323041247754316, "quarter": 3, "return_on_assets": 0.256929940761927, "return_on_equity": 0.40072171920706695 }, { "asset_turnover_ratio": 0.8130344709450652, "current_ratio": 1.5242280826224137, "debt_to_equity_ratio": 0.9761048703442579, "profit_margin": 0.3262075418411837, "quarter": 4, "return_on_assets": 0.265217976199137, "return_on_equity": 0.4142357635831381 } ], "income_statement": [ { "depreciation": 1650783, "expenses": 24023119, "income_tax": 4082375, "marketing_expense": 3250146, "net_income": 15792377, "net_profit": 11710002, "operational_expense": 15216072, "product_revenue": 12050851, "quarter": 1, "rd_expense": 4273960, "revenue": 39815496, "salaries_expense": 7897600, "service_revenue": 27764645 }, { "depreciation": 1715310, "expenses": 24667103, "income_tax": 3428460, "marketing_expense": 3939923, "net_income": 16566083, "net_profit": 13137623, "operational_expense": 13413177, "product_revenue": 14631190, "quarter": 2, "rd_expense": 3600796, "revenue": 41233186, "salaries_expense": 10897569, "service_revenue": 26601996 }, { "depreciation": 1897769, "expenses": 25328351, "income_tax": 3578705, "marketing_expense": 3055147, "net_income": 17373004, "net_profit": 13794299, "operational_expense": 15141347, "product_revenue": 15899290, "quarter": 3, "rd_expense": 2985077, "revenue": 42701355, "salaries_expense": 12266749, "service_revenue": 26802065 }, { "depreciation": 2390605, "expenses": 26007325, "income_tax": 3788991, "marketing_expense": 4588072, "net_income": 18214476, "net_profit": 14425485, "operational_expense": 14832552, "product_revenue": 14712179, "quarter": 4, "rd_expense": 3303578, "revenue": 44221801, "salaries_expense": 10058312, "service_revenue": 29509622 } ], "market_conditions": { "gdp_growth": [ 0.02914873520677136, 0.02282427941432418, 0.026930591860674976, 0.0312412037633596 ], "inflation_rate": [ 0.024456875770291917, 0.01966837820831071, 0.017505547388272667, 0.01790169303905318 ], "interest_rate": [ 0.01992396747125321, 0.019804080252693573, 0.017445393849832725, 0.023523593115836537 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 85422, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 101400303, "net_revenue": 80412099, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 543325 }, { "average_project_size": 167900, "billable_hours_per_employee": 146, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 93049252, "net_revenue": 80974029, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 547122 }, { "average_project_size": 86082, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 92771267, "net_revenue": 81539886, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 550945 }, { "average_project_size": 183516, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 102240933, "net_revenue": 82109697, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 554795 } ], "balance_sheet": [ { "assets": 101639896, "current_assets": 34833627, "current_liabilities": 26115479, "equity": 68160278, "fixed_assets": 66806269, "liabilities": 45070820, "long_term_liabilities": 18955341, "quarter": 1 }, { "assets": 103888217, "current_assets": 33498836, "current_liabilities": 20739550, "equity": 70729924, "fixed_assets": 70389381, "liabilities": 46057634, "long_term_liabilities": 25318084, "quarter": 2 }, { "assets": 106186272, "current_assets": 43729701, "current_liabilities": 20363243, "equity": 71427490, "fixed_assets": 62456571, "liabilities": 47066053, "long_term_liabilities": 26702810, "quarter": 3 }, { "assets": 108535161, "current_assets": 42417706, "current_liabilities": 22042291, "equity": 72492501, "fixed_assets": 66117455, "liabilities": 48096552, "long_term_liabilities": 26054261, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73891, "financing_cash_flow": 10163, "investing_cash_flow": -304716, "net_cash_flow": 16208988, "operating_cash_flow": 16582410, "quarter": 1 }, { "change_in_working_capital": -98760, "financing_cash_flow": -43234, "investing_cash_flow": -478483, "net_cash_flow": 17934565, "operating_cash_flow": 18427988, "quarter": 2 }, { "change_in_working_capital": -86769, "financing_cash_flow": -89314, "investing_cash_flow": -291818, "net_cash_flow": 17151895, "operating_cash_flow": 17669601, "quarter": 3 }, { "change_in_working_capital": 53168, "financing_cash_flow": 28092, "investing_cash_flow": -450690, "net_cash_flow": 16772223, "operating_cash_flow": 16969607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7911470019607262, "current_ratio": 1.333830675669399, "debt_to_equity_ratio": 0.6612475964373268, "profit_margin": 0.14414748705913025, "quarter": 1, "return_on_assets": 0.11404185222700346, "return_on_equity": 0.17005802118354035 }, { "asset_turnover_ratio": 0.7794341970466199, "current_ratio": 1.6152151806572466, "debt_to_equity_ratio": 0.6511760708239981, "profit_margin": 0.15930220046232355, "quarter": 2, "return_on_assets": 0.12416558270511083, "return_on_equity": 0.1823745915519434 }, { "asset_turnover_ratio": 0.7678947990565108, "current_ratio": 2.1474821569432727, "debt_to_equity_ratio": 0.6589347182716346, "profit_margin": 0.1509355924289617, "quarter": 3, "return_on_assets": 0.11590265641871296, "return_on_equity": 0.1723044026886567 }, { "asset_turnover_ratio": 0.7565262376125281, "current_ratio": 1.9243782781018544, "debt_to_equity_ratio": 0.6634693428496832, "profit_margin": 0.14680229547065554, "quarter": 4, "return_on_assets": 0.11105978826529773, "return_on_equity": 0.16627777816632372 } ], "income_statement": [ { "depreciation": 4991208, "expenses": 63868846, "income_tax": 4952051, "marketing_expense": 7389685, "net_income": 16543253, "net_profit": 11591202, "operational_expense": 42326841, "product_revenue": 29670841, "quarter": 1, "rd_expense": 8801867, "revenue": 80412099, "salaries_expense": 21324983, "service_revenue": 50741258 }, { "depreciation": 5528647, "expenses": 64627616, "income_tax": 3447072, "marketing_expense": 9181756, "net_income": 16346413, "net_profit": 12899341, "operational_expense": 39021833, "product_revenue": 24290618, "quarter": 2, "rd_expense": 11514295, "revenue": 80974029, "salaries_expense": 29527115, "service_revenue": 56683411 }, { "depreciation": 5362330, "expenses": 65395401, "income_tax": 3837214, "marketing_expense": 12969300, "net_income": 16144485, "net_profit": 12307271, "operational_expense": 36003853, "product_revenue": 19156105, "quarter": 3, "rd_expense": 7034421, "revenue": 81539886, "salaries_expense": 25273650, "service_revenue": 62383781 }, { "depreciation": 4915715, "expenses": 66172307, "income_tax": 3883498, "marketing_expense": 9507638, "net_income": 15937390, "net_profit": 12053892, "operational_expense": 38048214, "product_revenue": 32054938, "quarter": 4, "rd_expense": 9115951, "revenue": 82109697, "salaries_expense": 22543665, "service_revenue": 50054759 } ], "market_conditions": { "gdp_growth": [ 0.028088616623316194, 0.017675403417814005, 0.020225896059532796, 0.02503042295592369 ], "inflation_rate": [ 0.013197955626404276, 0.008720778413200243, 0.010318236823998916, 0.013589883112030778 ], "interest_rate": [ 0.03140415358976205, 0.03743625407700429, 0.036501467757565624, 0.03546053435293999 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 167999, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 83678504, "net_revenue": 72110247, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 487231 }, { "average_project_size": 187016, "billable_hours_per_employee": 92, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 83235736, "net_revenue": 74727533, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 504916 }, { "average_project_size": 175117, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 97754123, "net_revenue": 77439816, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 523242 }, { "average_project_size": 167529, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 94962755, "net_revenue": 80250543, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 542233 } ], "balance_sheet": [ { "assets": 83907538, "current_assets": 32141963, "current_liabilities": 19827450, "equity": 62334321, "fixed_assets": 51765575, "liabilities": 43223384, "long_term_liabilities": 23395934, "quarter": 1 }, { "assets": 86801401, "current_assets": 30355961, "current_liabilities": 20677878, "equity": 64020863, "fixed_assets": 56445440, "liabilities": 43711674, "long_term_liabilities": 23033796, "quarter": 2 }, { "assets": 89795070, "current_assets": 31706189, "current_liabilities": 25024505, "equity": 69315748, "fixed_assets": 58088881, "liabilities": 44205480, "long_term_liabilities": 19180975, "quarter": 3 }, { "assets": 92891986, "current_assets": 38481981, "current_liabilities": 21964930, "equity": 70333603, "fixed_assets": 54410005, "liabilities": 44704865, "long_term_liabilities": 22739935, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53624, "financing_cash_flow": 104655, "investing_cash_flow": -335183, "net_cash_flow": 23675687, "operating_cash_flow": 24117343, "quarter": 1 }, { "change_in_working_capital": -99068, "financing_cash_flow": -110112, "investing_cash_flow": -303448, "net_cash_flow": 24582394, "operating_cash_flow": 24779651, "quarter": 2 }, { "change_in_working_capital": 87304, "financing_cash_flow": -105252, "investing_cash_flow": -130657, "net_cash_flow": 28420407, "operating_cash_flow": 28374746, "quarter": 3 }, { "change_in_working_capital": -65719, "financing_cash_flow": 75812, "investing_cash_flow": -144139, "net_cash_flow": 25324829, "operating_cash_flow": 25709202, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8594012971754695, "current_ratio": 1.6210840526643617, "debt_to_equity_ratio": 0.6934122856652277, "profit_margin": 0.30023703843366395, "quarter": 1, "return_on_assets": 0.2580241002900121, "return_on_equity": 0.34732337904186045 }, { "asset_turnover_ratio": 0.8609023833613009, "current_ratio": 1.4680404343230964, "debt_to_equity_ratio": 0.6827723331377148, "profit_margin": 0.2800993845200269, "quarter": 2, "return_on_assets": 0.24113822771132462, "return_on_equity": 0.3269424218789428 }, { "asset_turnover_ratio": 0.8624060986867096, "current_ratio": 1.2670056410706225, "debt_to_equity_ratio": 0.6377407916019315, "profit_margin": 0.30638190049418507, "quarter": 3, "return_on_assets": 0.26422561951340984, "return_on_equity": 0.3422910187739733 }, { "asset_turnover_ratio": 0.863912447732574, "current_ratio": 1.7519737599892191, "debt_to_equity_ratio": 0.6356117572989969, "profit_margin": 0.27596675576388313, "quarter": 4, "return_on_assets": 0.2384111154647937, "return_on_equity": 0.3148776837154212 } ], "income_statement": [ { "depreciation": 2467176, "expenses": 43946406, "income_tax": 6513674, "marketing_expense": 4527227, "net_income": 28163841, "net_profit": 21650167, "operational_expense": 26160369, "product_revenue": 21677037, "quarter": 1, "rd_expense": 5561609, "revenue": 72110247, "salaries_expense": 19332987, "service_revenue": 50433210 }, { "depreciation": 3848515, "expenses": 45737176, "income_tax": 8059221, "marketing_expense": 6903351, "net_income": 28990357, "net_profit": 20931136, "operational_expense": 30372385, "product_revenue": 20902894, "quarter": 2, "rd_expense": 7728014, "revenue": 74727533, "salaries_expense": 15213774, "service_revenue": 53824639 }, { "depreciation": 4648588, "expenses": 47600919, "income_tax": 6112739, "marketing_expense": 7720514, "net_income": 29838897, "net_profit": 23726158, "operational_expense": 27081559, "product_revenue": 29730459, "quarter": 3, "rd_expense": 9368461, "revenue": 77439816, "salaries_expense": 18743493, "service_revenue": 47709357 }, { "depreciation": 3562720, "expenses": 49540607, "income_tax": 8563454, "marketing_expense": 9514107, "net_income": 30709936, "net_profit": 22146482, "operational_expense": 26355268, "product_revenue": 27447649, "quarter": 4, "rd_expense": 7802782, "revenue": 80250543, "salaries_expense": 18009801, "service_revenue": 52802894 } ], "market_conditions": { "gdp_growth": [ 0.026310539859156185, 0.03450821940157964, 0.023555674672676843, 0.01716442961654227 ], "inflation_rate": [ 0.013909707647754548, 0.01729568987654059, 0.014377346443955342, 0.01533744442300159 ], "interest_rate": [ 0.02558865314381202, 0.01977857849257378, 0.02422431171077672, 0.01894391890216063 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 76081, "billable_hours_per_employee": 120, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 77919346, "net_revenue": 61394078, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 414825 }, { "average_project_size": 164284, "billable_hours_per_employee": 158, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 80427989, "net_revenue": 62883237, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 424887 }, { "average_project_size": 167972, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 73499531, "net_revenue": 64408518, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 435193 }, { "average_project_size": 180295, "billable_hours_per_employee": 124, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 80256736, "net_revenue": 65970795, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 445749 } ], "balance_sheet": [ { "assets": 88623065, "current_assets": 39612570, "current_liabilities": 21540493, "equity": 47581542, "fixed_assets": 49010495, "liabilities": 50397888, "long_term_liabilities": 28857395, "quarter": 1 }, { "assets": 90596071, "current_assets": 41771334, "current_liabilities": 27690820, "equity": 48731023, "fixed_assets": 48824737, "liabilities": 51160429, "long_term_liabilities": 23469609, "quarter": 2 }, { "assets": 92613001, "current_assets": 38201692, "current_liabilities": 22180184, "equity": 50026217, "fixed_assets": 54411309, "liabilities": 51934508, "long_term_liabilities": 29754324, "quarter": 3 }, { "assets": 94674834, "current_assets": 42249435, "current_liabilities": 27643257, "equity": 52079597, "fixed_assets": 52425399, "liabilities": 52720299, "long_term_liabilities": 25077042, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88777, "financing_cash_flow": -132336, "investing_cash_flow": -269746, "net_cash_flow": 13100356, "operating_cash_flow": 13387129, "quarter": 1 }, { "change_in_working_capital": -48828, "financing_cash_flow": -100883, "investing_cash_flow": -170403, "net_cash_flow": 11720988, "operating_cash_flow": 11821652, "quarter": 2 }, { "change_in_working_capital": -45426, "financing_cash_flow": 52537, "investing_cash_flow": -415822, "net_cash_flow": 14288229, "operating_cash_flow": 14252285, "quarter": 3 }, { "change_in_working_capital": 6253, "financing_cash_flow": 17620, "investing_cash_flow": -464516, "net_cash_flow": 13663349, "operating_cash_flow": 13968587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6927550745395682, "current_ratio": 1.838981586911683, "debt_to_equity_ratio": 1.0591898850188588, "profit_margin": 0.15239849354851456, "quarter": 1, "return_on_assets": 0.10557482975791911, "return_on_equity": 0.1966385410544282 }, { "asset_turnover_ratio": 0.6941055644675805, "current_ratio": 1.508490322785674, "debt_to_equity_ratio": 1.0498533757438255, "profit_margin": 0.14781969636836603, "quarter": 2, "return_on_assets": 0.10260247378719106, "return_on_equity": 0.19074873515378488 }, { "asset_turnover_ratio": 0.6954587077898491, "current_ratio": 1.7223343142689889, "debt_to_equity_ratio": 1.038145818621464, "profit_margin": 0.14513179762962408, "quarter": 3, "return_on_assets": 0.10093317243871625, "return_on_equity": 0.18685650366087045 }, { "asset_turnover_ratio": 0.6968144776467208, "current_ratio": 1.5283812251211932, "debt_to_equity_ratio": 1.0123023609418482, "profit_margin": 0.15347794429338013, "quarter": 4, "return_on_assets": 0.10694565358308418, "return_on_equity": 0.1944151372753518 } ], "income_statement": [ { "depreciation": 4030764, "expenses": 48660686, "income_tax": 3377027, "marketing_expense": 6258000, "net_income": 12733392, "net_profit": 9356365, "operational_expense": 25363950, "product_revenue": 17601347, "quarter": 1, "rd_expense": 5743421, "revenue": 61394078, "salaries_expense": 16294391, "service_revenue": 43792731 }, { "depreciation": 2526271, "expenses": 49997666, "income_tax": 3590190, "marketing_expense": 7004339, "net_income": 12885571, "net_profit": 9295381, "operational_expense": 26838114, "product_revenue": 20601451, "quarter": 2, "rd_expense": 6485828, "revenue": 62883237, "salaries_expense": 24866531, "service_revenue": 42281786 }, { "depreciation": 4904561, "expenses": 51371381, "income_tax": 3689413, "marketing_expense": 5292115, "net_income": 13037137, "net_profit": 9347724, "operational_expense": 29636669, "product_revenue": 20933752, "quarter": 3, "rd_expense": 6722152, "revenue": 64408518, "salaries_expense": 23890351, "service_revenue": 43474766 }, { "depreciation": 3843525, "expenses": 52782839, "income_tax": 3062894, "marketing_expense": 10240917, "net_income": 13187956, "net_profit": 10125062, "operational_expense": 28576897, "product_revenue": 24117914, "quarter": 4, "rd_expense": 7083845, "revenue": 65970795, "salaries_expense": 16976318, "service_revenue": 41852881 } ], "market_conditions": { "gdp_growth": [ 0.027739200181038835, 0.013986267481218236, 0.02685337878084522, 0.021243343133880897 ], "inflation_rate": [ 0.021451294129211623, 0.0197655475958305, 0.019757979480492575, 0.013434711018402674 ], "interest_rate": [ 0.023368712176452994, 0.02872153399774579, 0.023733088681938904, 0.030844569364829842 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 126136, "billable_hours_per_employee": 123, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 73556373, "net_revenue": 63288855, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 427627 }, { "average_project_size": 189875, "billable_hours_per_employee": 106, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 76680949, "net_revenue": 64628685, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 436680 }, { "average_project_size": 66869, "billable_hours_per_employee": 113, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 76366060, "net_revenue": 65996879, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 445925 }, { "average_project_size": 124190, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 79522029, "net_revenue": 67394038, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 455365 } ], "balance_sheet": [ { "assets": 87203095, "current_assets": 40897757, "current_liabilities": 20096984, "equity": 65531014, "fixed_assets": 46305338, "liabilities": 35449985, "long_term_liabilities": 15353001, "quarter": 1 }, { "assets": 89374391, "current_assets": 42723028, "current_liabilities": 19482302, "equity": 67877741, "fixed_assets": 46651363, "liabilities": 36020923, "long_term_liabilities": 16538621, "quarter": 2 }, { "assets": 91599751, "current_assets": 43621107, "current_liabilities": 16275260, "equity": 70663107, "fixed_assets": 47978644, "liabilities": 36601056, "long_term_liabilities": 20325796, "quarter": 3 }, { "assets": 93880521, "current_assets": 33274479, "current_liabilities": 16022261, "equity": 72331237, "fixed_assets": 60606042, "liabilities": 37190533, "long_term_liabilities": 21168272, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6911, "financing_cash_flow": -96440, "investing_cash_flow": -361502, "net_cash_flow": 17375635, "operating_cash_flow": 17339961, "quarter": 1 }, { "change_in_working_capital": 58491, "financing_cash_flow": -143678, "investing_cash_flow": -312512, "net_cash_flow": 17954951, "operating_cash_flow": 18248568, "quarter": 2 }, { "change_in_working_capital": 28116, "financing_cash_flow": -135229, "investing_cash_flow": -257095, "net_cash_flow": 19114812, "operating_cash_flow": 19439598, "quarter": 3 }, { "change_in_working_capital": -81800, "financing_cash_flow": 174035, "investing_cash_flow": -151607, "net_cash_flow": 17750015, "operating_cash_flow": 18162480, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7257638619363224, "current_ratio": 2.0350196327966423, "debt_to_equity_ratio": 0.5409650001753368, "profit_margin": 0.2176987401652313, "quarter": 1, "return_on_assets": 0.15799787840099025, "return_on_equity": 0.21025012675677504 }, { "asset_turnover_ratio": 0.7231230811967155, "current_ratio": 2.1929147797832105, "debt_to_equity_ratio": 0.5306735679373891, "profit_margin": 0.22473415635797014, "quarter": 2, "return_on_assets": 0.1625104555957198, "return_on_equity": 0.2139769648491985 }, { "asset_turnover_ratio": 0.7204919039572498, "current_ratio": 2.680209532750936, "debt_to_equity_ratio": 0.517965562991732, "profit_margin": 0.2373507995734162, "quarter": 3, "return_on_assets": 0.17100932949042624, "return_on_equity": 0.22167737402206217 }, { "asset_turnover_ratio": 0.7178703024027743, "current_ratio": 2.076765507689583, "debt_to_equity_ratio": 0.5141697355459302, "profit_margin": 0.2320865385748217, "quarter": 4, "return_on_assets": 0.1666080336303204, "return_on_equity": 0.2162447325489539 } ], "income_statement": [ { "depreciation": 3562057, "expenses": 44034698, "income_tax": 5476253, "marketing_expense": 6682559, "net_income": 19254157, "net_profit": 13777904, "operational_expense": 30292193, "product_revenue": 16252920, "quarter": 1, "rd_expense": 7762807, "revenue": 63288855, "salaries_expense": 19793929, "service_revenue": 47035935 }, { "depreciation": 3724295, "expenses": 45160435, "income_tax": 4943977, "marketing_expense": 7878912, "net_income": 19468250, "net_profit": 14524273, "operational_expense": 27932962, "product_revenue": 22111249, "quarter": 2, "rd_expense": 5385961, "revenue": 64628685, "salaries_expense": 19412078, "service_revenue": 42517436 }, { "depreciation": 3775186, "expenses": 46314951, "income_tax": 4017516, "marketing_expense": 8112072, "net_income": 19681928, "net_profit": 15664412, "operational_expense": 28261472, "product_revenue": 24229065, "quarter": 3, "rd_expense": 4789386, "revenue": 65996879, "salaries_expense": 14891102, "service_revenue": 41767814 }, { "depreciation": 2521231, "expenses": 47498982, "income_tax": 4253807, "marketing_expense": 8105775, "net_income": 19895056, "net_profit": 15641249, "operational_expense": 31833280, "product_revenue": 17072223, "quarter": 4, "rd_expense": 7117782, "revenue": 67394038, "salaries_expense": 16281803, "service_revenue": 50321815 } ], "market_conditions": { "gdp_growth": [ 0.00880581711029488, 0.02436933548490293, 0.011238779020580746, 0.013643634693721297 ], "inflation_rate": [ 0.019589282588153987, 0.011431130806106606, 0.016828307207246068, 0.020431077576543052 ], "interest_rate": [ 0.027028565079797378, 0.023232761952414922, 0.026799205051179747, 0.03079546759765297 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 134297, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 56232679, "net_revenue": 49724494, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 335976 }, { "average_project_size": 160334, "billable_hours_per_employee": 93, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 60937989, "net_revenue": 50971944, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 344405 }, { "average_project_size": 87314, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 62072897, "net_revenue": 52250690, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 353045 }, { "average_project_size": 140468, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 62294224, "net_revenue": 53561516, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 361902 } ], "balance_sheet": [ { "assets": 68772030, "current_assets": 31006177, "current_liabilities": 18653869, "equity": 41866739, "fixed_assets": 37765853, "liabilities": 37163317, "long_term_liabilities": 18509448, "quarter": 1 }, { "assets": 70114785, "current_assets": 28918473, "current_liabilities": 20645105, "equity": 43643810, "fixed_assets": 41196312, "liabilities": 37883564, "long_term_liabilities": 17238459, "quarter": 2 }, { "assets": 71483757, "current_assets": 34844887, "current_liabilities": 18844342, "equity": 43227327, "fixed_assets": 36638870, "liabilities": 38617770, "long_term_liabilities": 19773428, "quarter": 3 }, { "assets": 72879458, "current_assets": 32449927, "current_liabilities": 21246523, "equity": 44317099, "fixed_assets": 40429531, "liabilities": 39366205, "long_term_liabilities": 18119682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33072, "financing_cash_flow": 164498, "investing_cash_flow": -278505, "net_cash_flow": 12580993, "operating_cash_flow": 12881132, "quarter": 1 }, { "change_in_working_capital": 22090, "financing_cash_flow": 83193, "investing_cash_flow": -365057, "net_cash_flow": 13303929, "operating_cash_flow": 13615305, "quarter": 2 }, { "change_in_working_capital": 57463, "financing_cash_flow": 77245, "investing_cash_flow": -179502, "net_cash_flow": 12943024, "operating_cash_flow": 13463983, "quarter": 3 }, { "change_in_working_capital": 60907, "financing_cash_flow": 60407, "investing_cash_flow": -448892, "net_cash_flow": 14370739, "operating_cash_flow": 14595125, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7230336809892045, "current_ratio": 1.6621847724994745, "debt_to_equity_ratio": 0.8876573119296441, "profit_margin": 0.20629724256218676, "quarter": 1, "return_on_assets": 0.14915985466766069, "return_on_equity": 0.24501612126991787 }, { "asset_turnover_ratio": 0.726978539547686, "current_ratio": 1.4007423551490776, "debt_to_equity_ratio": 0.8680168848686676, "profit_margin": 0.22389942592732975, "quarter": 2, "return_on_assets": 0.16277007766621548, "return_on_equity": 0.2614938750764427 }, { "asset_turnover_ratio": 0.7309449334063401, "current_ratio": 1.8490901406905054, "debt_to_equity_ratio": 0.8933647458701298, "profit_margin": 0.19830053918905186, "quarter": 3, "return_on_assets": 0.14494677441198284, "return_on_equity": 0.23969421010001382 }, { "asset_turnover_ratio": 0.7349329628658874, "current_ratio": 1.5273052913175487, "debt_to_equity_ratio": 0.8882847904823373, "profit_margin": 0.20170911517889076, "quarter": 4, "return_on_assets": 0.14824267765547872, "return_on_equity": 0.24378504558703176 } ], "income_statement": [ { "depreciation": 2623106, "expenses": 35642299, "income_tax": 3824169, "marketing_expense": 7007095, "net_income": 14082195, "net_profit": 10258026, "operational_expense": 21923269, "product_revenue": 11207937, "quarter": 1, "rd_expense": 4107940, "revenue": 49724494, "salaries_expense": 12686794, "service_revenue": 38516557 }, { "depreciation": 2202716, "expenses": 36628216, "income_tax": 2931139, "marketing_expense": 6089412, "net_income": 14343728, "net_profit": 11412589, "operational_expense": 22277874, "product_revenue": 13976305, "quarter": 2, "rd_expense": 5678461, "revenue": 50971944, "salaries_expense": 13094533, "service_revenue": 36995639 }, { "depreciation": 3102643, "expenses": 37641405, "income_tax": 4247945, "marketing_expense": 7230358, "net_income": 14609285, "net_profit": 10361340, "operational_expense": 22621249, "product_revenue": 17031239, "quarter": 3, "rd_expense": 6080875, "revenue": 52250690, "salaries_expense": 18427751, "service_revenue": 35219451 }, { "depreciation": 3791279, "expenses": 38682620, "income_tax": 4075050, "marketing_expense": 7248150, "net_income": 14878896, "net_profit": 10803846, "operational_expense": 26978183, "product_revenue": 16961908, "quarter": 4, "rd_expense": 7155048, "revenue": 53561516, "salaries_expense": 15687444, "service_revenue": 36599608 } ], "market_conditions": { "gdp_growth": [ 0.00904772797239415, 0.014977853012039771, 0.010379606219029152, 0.01074925738721155 ], "inflation_rate": [ 0.01167330815246422, 0.018877179026536548, 0.01264320044602572, 0.016687066556739346 ], "interest_rate": [ 0.02831646525173024, 0.0253930919518058, 0.02702141263102037, 0.028898878364908467 ], "year": 2004 }, "random_event": { "description": "Mcdowell, Flores and Cooper Data Privacy Regulation Impact in 2004", "impact": -0.09, "type": "Data Privacy Regulation Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 161653, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 33825643, "net_revenue": 26480800, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 178924 }, { "average_project_size": 153898, "billable_hours_per_employee": 118, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 32644453, "net_revenue": 27431616, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 185349 }, { "average_project_size": 192526, "billable_hours_per_employee": 109, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 32924214, "net_revenue": 28416573, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 192004 }, { "average_project_size": 70971, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 32443404, "net_revenue": 29436896, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 198898 } ], "balance_sheet": [ { "assets": 36725777, "current_assets": 13792694, "current_liabilities": 8009010, "equity": 29104680, "fixed_assets": 22933083, "liabilities": 15412008, "long_term_liabilities": 7402998, "quarter": 1 }, { "assets": 37704862, "current_assets": 15769114, "current_liabilities": 8151276, "equity": 29668346, "fixed_assets": 21935748, "liabilities": 15649888, "long_term_liabilities": 7498612, "quarter": 2 }, { "assets": 38710050, "current_assets": 13593446, "current_liabilities": 7897992, "equity": 30589331, "fixed_assets": 25116604, "liabilities": 15891440, "long_term_liabilities": 7993448, "quarter": 3 }, { "assets": 39742034, "current_assets": 15234618, "current_liabilities": 7374274, "equity": 32241844, "fixed_assets": 24507416, "liabilities": 16136720, "long_term_liabilities": 8762446, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22315, "financing_cash_flow": -39098, "investing_cash_flow": -463283, "net_cash_flow": 8695028, "operating_cash_flow": 9128182, "quarter": 1 }, { "change_in_working_capital": 8600, "financing_cash_flow": -114754, "investing_cash_flow": -338659, "net_cash_flow": 8569462, "operating_cash_flow": 8670961, "quarter": 2 }, { "change_in_working_capital": 4418, "financing_cash_flow": -187086, "investing_cash_flow": -163744, "net_cash_flow": 9015291, "operating_cash_flow": 9320118, "quarter": 3 }, { "change_in_working_capital": 83732, "financing_cash_flow": -54717, "investing_cash_flow": -202758, "net_cash_flow": 9650459, "operating_cash_flow": 9728406, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7210412457713284, "current_ratio": 1.7221471817365692, "debt_to_equity_ratio": 0.5295371053727442, "profit_margin": 0.2942098048397329, "quarter": 1, "return_on_assets": 0.21213740419978044, "return_on_equity": 0.267685849835834 }, { "asset_turnover_ratio": 0.7275352446588984, "current_ratio": 1.9345577305933452, "debt_to_equity_ratio": 0.5274944548644539, "profit_margin": 0.2775400472214251, "quarter": 2, "return_on_assets": 0.20192016615788172, "return_on_equity": 0.25661599065886587 }, { "asset_turnover_ratio": 0.7340877369055323, "current_ratio": 1.721126838315359, "debt_to_equity_ratio": 0.5195092367335526, "profit_margin": 0.273457358844784, "quarter": 3, "return_on_assets": 0.20074169369453151, "return_on_equity": 0.25403370214275034 }, { "asset_turnover_ratio": 0.7406992807665557, "current_ratio": 2.0659142852570977, "debt_to_equity_ratio": 0.5004899843817866, "profit_margin": 0.2933913276725916, "quarter": 4, "return_on_assets": 0.21731474539023343, "return_on_equity": 0.2678671232327779 } ], "income_statement": [ { "depreciation": 1337271, "expenses": 16211856, "income_tax": 2478033, "marketing_expense": 3042777, "net_income": 10268944, "net_profit": 7790911, "operational_expense": 9083451, "product_revenue": 5565067, "quarter": 1, "rd_expense": 3101467, "revenue": 26480800, "salaries_expense": 8018382, "service_revenue": 20915733 }, { "depreciation": 1057589, "expenses": 16830438, "income_tax": 2987806, "marketing_expense": 1757005, "net_income": 10601178, "net_profit": 7613372, "operational_expense": 9264572, "product_revenue": 7028959, "quarter": 2, "rd_expense": 2276169, "revenue": 27431616, "salaries_expense": 5058700, "service_revenue": 20402657 }, { "depreciation": 1549397, "expenses": 17472623, "income_tax": 3173229, "marketing_expense": 2830480, "net_income": 10943950, "net_profit": 7770721, "operational_expense": 11555695, "product_revenue": 5775590, "quarter": 3, "rd_expense": 3117145, "revenue": 28416573, "salaries_expense": 7489212, "service_revenue": 22640983 }, { "depreciation": 1091876, "expenses": 18139311, "income_tax": 2661055, "marketing_expense": 2160714, "net_income": 11297585, "net_profit": 8636530, "operational_expense": 10388205, "product_revenue": 11177031, "quarter": 4, "rd_expense": 2929064, "revenue": 29436896, "salaries_expense": 5541781, "service_revenue": 18259865 } ], "market_conditions": { "gdp_growth": [ 0.024957792888376962, 0.02592345794445071, 0.038412469819007616, 0.029916088017369225 ], "inflation_rate": [ 0.016375532484329325, 0.020398823835214693, 0.02269778853895721, 0.019611951066248363 ], "interest_rate": [ 0.01957392360430839, 0.01708411289292694, 0.01885411285916539, 0.01944134352417169 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 91561, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 48289240, "net_revenue": 37380902, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 252574 }, { "average_project_size": 92889, "billable_hours_per_employee": 98, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 48243521, "net_revenue": 38816189, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 262272 }, { "average_project_size": 125307, "billable_hours_per_employee": 148, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 45773397, "net_revenue": 40306587, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 272342 }, { "average_project_size": 67508, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 52900687, "net_revenue": 41854210, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 282799 } ], "balance_sheet": [ { "assets": 46398643, "current_assets": 21761164, "current_liabilities": 8165972, "equity": 31436096, "fixed_assets": 24637479, "liabilities": 20260941, "long_term_liabilities": 12094969, "quarter": 1 }, { "assets": 48048173, "current_assets": 20592550, "current_liabilities": 11250050, "equity": 33824377, "fixed_assets": 27455623, "liabilities": 20544577, "long_term_liabilities": 9294527, "quarter": 2 }, { "assets": 49756346, "current_assets": 20364697, "current_liabilities": 8670663, "equity": 35256708, "fixed_assets": 29391649, "liabilities": 20832185, "long_term_liabilities": 12161522, "quarter": 3 }, { "assets": 51525246, "current_assets": 21235706, "current_liabilities": 11712378, "equity": 36773604, "fixed_assets": 30289540, "liabilities": 21123818, "long_term_liabilities": 9411440, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33123, "financing_cash_flow": 97255, "investing_cash_flow": -123539, "net_cash_flow": 7041554, "operating_cash_flow": 7693583, "quarter": 1 }, { "change_in_working_capital": -91098, "financing_cash_flow": 163855, "investing_cash_flow": -374866, "net_cash_flow": 7728341, "operating_cash_flow": 8076019, "quarter": 2 }, { "change_in_working_capital": 41401, "financing_cash_flow": 136279, "investing_cash_flow": -247967, "net_cash_flow": 8352807, "operating_cash_flow": 8646899, "quarter": 3 }, { "change_in_working_capital": 82535, "financing_cash_flow": 132387, "investing_cash_flow": -163362, "net_cash_flow": 8543121, "operating_cash_flow": 8854550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8056464496170718, "current_ratio": 2.664859002700475, "debt_to_equity_ratio": 0.6445119966550554, "profit_margin": 0.14174066746703973, "quarter": 1, "return_on_assets": 0.11419286551117454, "return_on_equity": 0.1685449109202364 }, { "asset_turnover_ratio": 0.8078598326725139, "current_ratio": 1.8304407535966507, "debt_to_equity_ratio": 0.6073896645605623, "profit_margin": 0.16283878358073742, "quarter": 2, "return_on_assets": 0.13155091245613024, "return_on_equity": 0.18687058153354902 }, { "asset_turnover_ratio": 0.8100793213392318, "current_ratio": 2.348689713808506, "debt_to_equity_ratio": 0.5908715300362133, "profit_margin": 0.15710948188195642, "quarter": 3, "return_on_assets": 0.1272711424588936, "return_on_equity": 0.17961254351937794 }, { "asset_turnover_ratio": 0.8123049038911915, "current_ratio": 1.8130994406089012, "debt_to_equity_ratio": 0.5744288212816998, "profit_margin": 0.15224695436850916, "quarter": 4, "return_on_assets": 0.12367094763603846, "return_on_equity": 0.17328124814744836 } ], "income_statement": [ { "depreciation": 2395189, "expenses": 29874093, "income_tax": 2208415, "marketing_expense": 3960557, "net_income": 7506809, "net_profit": 5298394, "operational_expense": 15521501, "product_revenue": 9201354, "quarter": 1, "rd_expense": 5672147, "revenue": 37380902, "salaries_expense": 11370661, "service_revenue": 28179548 }, { "depreciation": 1755238, "expenses": 30910604, "income_tax": 1584804, "marketing_expense": 3175998, "net_income": 7905585, "net_profit": 6320781, "operational_expense": 15795586, "product_revenue": 11294026, "quarter": 2, "rd_expense": 3745974, "revenue": 38816189, "salaries_expense": 11041916, "service_revenue": 27522163 }, { "depreciation": 2314352, "expenses": 31983078, "income_tax": 1990962, "marketing_expense": 4807794, "net_income": 8323509, "net_profit": 6332547, "operational_expense": 18265700, "product_revenue": 12871829, "quarter": 3, "rd_expense": 5602067, "revenue": 40306587, "salaries_expense": 14772476, "service_revenue": 27434758 }, { "depreciation": 2482374, "expenses": 33092763, "income_tax": 2389271, "marketing_expense": 4351173, "net_income": 8761447, "net_profit": 6372176, "operational_expense": 19700685, "product_revenue": 8522555, "quarter": 4, "rd_expense": 6498264, "revenue": 41854210, "salaries_expense": 11640788, "service_revenue": 33331655 } ], "market_conditions": { "gdp_growth": [ 0.012734116075306213, 0.020456579820193097, 0.013323103400851133, 0.013071667234386537 ], "inflation_rate": [ 0.0157589499766923, 0.01310153640919751, 0.009566246680451232, 0.007801065038292914 ], "interest_rate": [ 0.030845258473999826, 0.03273286023271377, 0.029444178312078, 0.028971475827352156 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 144978, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 73069556, "net_revenue": 61253846, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 413877 }, { "average_project_size": 81666, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 77425677, "net_revenue": 63373122, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 428197 }, { "average_project_size": 157166, "billable_hours_per_employee": 134, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 74311644, "net_revenue": 65565722, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 443012 }, { "average_project_size": 162356, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 87603812, "net_revenue": 67834183, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 458339 } ], "balance_sheet": [ { "assets": 91518367, "current_assets": 34411910, "current_liabilities": 26843532, "equity": 56229258, "fixed_assets": 57106457, "liabilities": 51856180, "long_term_liabilities": 25012648, "quarter": 1 }, { "assets": 94001618, "current_assets": 38179361, "current_liabilities": 28415775, "equity": 58563630, "fixed_assets": 55822257, "liabilities": 52826264, "long_term_liabilities": 24410489, "quarter": 2 }, { "assets": 96552249, "current_assets": 48019419, "current_liabilities": 30213832, "equity": 59300022, "fixed_assets": 48532830, "liabilities": 53814495, "long_term_liabilities": 23600663, "quarter": 3 }, { "assets": 99172089, "current_assets": 37380533, "current_liabilities": 24642721, "equity": 61332351, "fixed_assets": 61791556, "liabilities": 54821213, "long_term_liabilities": 30178492, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50471, "financing_cash_flow": -64497, "investing_cash_flow": -335217, "net_cash_flow": 20203586, "operating_cash_flow": 20476984, "quarter": 1 }, { "change_in_working_capital": 90089, "financing_cash_flow": -81256, "investing_cash_flow": -430929, "net_cash_flow": 20561777, "operating_cash_flow": 21148789, "quarter": 2 }, { "change_in_working_capital": 29913, "financing_cash_flow": 16846, "investing_cash_flow": -459769, "net_cash_flow": 18748760, "operating_cash_flow": 19168402, "quarter": 3 }, { "change_in_working_capital": -76944, "financing_cash_flow": 109640, "investing_cash_flow": -484419, "net_cash_flow": 20266712, "operating_cash_flow": 20352355, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6693065884796655, "current_ratio": 1.281944194228986, "debt_to_equity_ratio": 0.9222277128394616, "profit_margin": 0.27046580879182675, "quarter": 1, "return_on_assets": 0.18102454778285107, "return_on_equity": 0.2946343521018897 }, { "asset_turnover_ratio": 0.6741705445963707, "current_ratio": 1.3435973856071144, "debt_to_equity_ratio": 0.9020319266411594, "profit_margin": 0.27437934965552113, "quarter": 2, "return_on_assets": 0.1849784755832607, "return_on_equity": 0.29691253769617765 }, { "asset_turnover_ratio": 0.6790698578134622, "current_ratio": 1.5893190575760134, "debt_to_equity_ratio": 0.9074953631551772, "profit_margin": 0.2526055916840205, "quarter": 3, "return_on_assets": 0.17153684322775328, "return_on_equity": 0.2792961527063177 }, { "asset_turnover_ratio": 0.6840047808209425, "current_ratio": 1.5168995745234466, "debt_to_equity_ratio": 0.8938384409885086, "profit_margin": 0.2503380191075641, "quarter": 4, "return_on_assets": 0.1712324018908183, "return_on_equity": 0.27687630953524023 } ], "income_statement": [ { "depreciation": 3909913, "expenses": 40245696, "income_tax": 4441079, "marketing_expense": 6944545, "net_income": 21008150, "net_profit": 16567071, "operational_expense": 24755076, "product_revenue": 17827215, "quarter": 1, "rd_expense": 5235703, "revenue": 61253846, "salaries_expense": 14500498, "service_revenue": 43426631 }, { "depreciation": 3760513, "expenses": 41627380, "income_tax": 4357466, "marketing_expense": 6086413, "net_income": 21745742, "net_profit": 17388276, "operational_expense": 28231505, "product_revenue": 16792934, "quarter": 2, "rd_expense": 4880984, "revenue": 63373122, "salaries_expense": 13077072, "service_revenue": 46580188 }, { "depreciation": 2606134, "expenses": 43056499, "income_tax": 5946955, "marketing_expense": 7511743, "net_income": 22509223, "net_profit": 16562268, "operational_expense": 24352934, "product_revenue": 16921858, "quarter": 3, "rd_expense": 5031097, "revenue": 65565722, "salaries_expense": 14089194, "service_revenue": 48643864 }, { "depreciation": 3370880, "expenses": 44534682, "income_tax": 6318026, "marketing_expense": 5252533, "net_income": 23299501, "net_profit": 16981475, "operational_expense": 30285476, "product_revenue": 25255515, "quarter": 4, "rd_expense": 7330433, "revenue": 67834183, "salaries_expense": 16005339, "service_revenue": 42578668 } ], "market_conditions": { "gdp_growth": [ 0.03345061994856342, 0.017416232661125016, 0.020502311723506722, 0.024743680983535705 ], "inflation_rate": [ 0.015246372599015026, 0.011896872386122088, 0.012442581738185859, 0.017252128830229488 ], "interest_rate": [ 0.021301013946485068, 0.020961108628313147, 0.0218848499571327, 0.019551680974401943 ], "year": 2007 }, "random_event": { "description": "Mcdowell, Flores and Cooper Data Privacy Regulation Impact in 2007", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 83945, "billable_hours_per_employee": 100, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 25067296, "net_revenue": 22575348, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 152536 }, { "average_project_size": 52553, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 29521957, "net_revenue": 23059759, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 155809 }, { "average_project_size": 129878, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 26895646, "net_revenue": 23554565, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 159152 }, { "average_project_size": 167145, "billable_hours_per_employee": 84, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 26900416, "net_revenue": 24059988, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 162567 } ], "balance_sheet": [ { "assets": 27182785, "current_assets": 8316065, "current_liabilities": 7543442, "equity": 20034836, "fixed_assets": 18866720, "liabilities": 13184356, "long_term_liabilities": 5640914, "quarter": 1 }, { "assets": 27592848, "current_assets": 9368304, "current_liabilities": 6360939, "equity": 20471098, "fixed_assets": 18224544, "liabilities": 13525169, "long_term_liabilities": 7164230, "quarter": 2 }, { "assets": 28009097, "current_assets": 9349914, "current_liabilities": 8235257, "equity": 20500347, "fixed_assets": 18659183, "liabilities": 13874791, "long_term_liabilities": 5639534, "quarter": 3 }, { "assets": 28431624, "current_assets": 13939559, "current_liabilities": 8181366, "equity": 20980923, "fixed_assets": 14492065, "liabilities": 14233452, "long_term_liabilities": 6052086, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90189, "financing_cash_flow": 64895, "investing_cash_flow": -148513, "net_cash_flow": 6368424, "operating_cash_flow": 6792881, "quarter": 1 }, { "change_in_working_capital": 11725, "financing_cash_flow": 103997, "investing_cash_flow": -409461, "net_cash_flow": 7008658, "operating_cash_flow": 7448687, "quarter": 2 }, { "change_in_working_capital": 4664, "financing_cash_flow": 132844, "investing_cash_flow": -466469, "net_cash_flow": 7504539, "operating_cash_flow": 7835533, "quarter": 3 }, { "change_in_working_capital": -25008, "financing_cash_flow": 27191, "investing_cash_flow": -447111, "net_cash_flow": 7379831, "operating_cash_flow": 7667713, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8305016575748217, "current_ratio": 1.102423137872605, "debt_to_equity_ratio": 0.6580715709377406, "profit_margin": 0.26738932219339434, "quarter": 1, "return_on_assets": 0.22206727529942205, "return_on_equity": 0.301295553405079 }, { "asset_turnover_ratio": 0.8357150737031567, "current_ratio": 1.4727863291881906, "debt_to_equity_ratio": 0.6606958258907265, "profit_margin": 0.27768802787574665, "quarter": 2, "return_on_assets": 0.23206807068266386, "return_on_equity": 0.3128029087643467 }, { "asset_turnover_ratio": 0.8409612419850594, "current_ratio": 1.1353518171928332, "debt_to_equity_ratio": 0.6768076169637519, "profit_margin": 0.27026782281905865, "quarter": 3, "return_on_assets": 0.2272847639465135, "return_on_equity": 0.3105333290212112 }, { "asset_turnover_ratio": 0.8462403695265526, "current_ratio": 1.7038180421215723, "debt_to_equity_ratio": 0.6783997062474325, "profit_margin": 0.2819099909775516, "quarter": 4, "return_on_assets": 0.23856361493807038, "return_on_equity": 0.3232818213002355 } ], "income_statement": [ { "depreciation": 756474, "expenses": 14607166, "income_tax": 1931775, "marketing_expense": 1973547, "net_income": 7968182, "net_profit": 6036407, "operational_expense": 9684917, "product_revenue": 8038095, "quarter": 1, "rd_expense": 2488884, "revenue": 22575348, "salaries_expense": 6494710, "service_revenue": 14537253 }, { "depreciation": 1045268, "expenses": 14785598, "income_tax": 1870742, "marketing_expense": 2077588, "net_income": 8274161, "net_profit": 6403419, "operational_expense": 9912504, "product_revenue": 5048711, "quarter": 2, "rd_expense": 2307498, "revenue": 23059759, "salaries_expense": 6975703, "service_revenue": 18011048 }, { "depreciation": 1469492, "expenses": 14966210, "income_tax": 2222314, "marketing_expense": 1913823, "net_income": 8588355, "net_profit": 6366041, "operational_expense": 9592187, "product_revenue": 7978593, "quarter": 3, "rd_expense": 1631469, "revenue": 23554565, "salaries_expense": 5826109, "service_revenue": 15575972 }, { "depreciation": 884962, "expenses": 15149028, "income_tax": 2128209, "marketing_expense": 1781699, "net_income": 8910960, "net_profit": 6782751, "operational_expense": 9006420, "product_revenue": 5830216, "quarter": 4, "rd_expense": 2824531, "revenue": 24059988, "salaries_expense": 6833348, "service_revenue": 18229772 } ], "market_conditions": { "gdp_growth": [ 0.011732722597893801, 0.02962820359179448, 0.016403679546562456, 0.014004548591485583 ], "inflation_rate": [ 0.018601039274477586, 0.021321669087340928, 0.020965616408131604, 0.015292347049442446 ], "interest_rate": [ 0.038291831225518484, 0.037313431116792445, 0.040084263889841584, 0.037895568490915923 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2007, "industry": "Advertising", "location": "New Robertport", "name": "Valentine, Fletcher and Hester", "num_employees": 684, "region": "North America", "revenue_size": "Small", "website": "www.valentine,fletcherandhester.com" }

[ { "advertising_kpis": [ { "average_project_size": 64493, "billable_hours_per_employee": 140, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 4667969, "net_revenue": 3634379, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5313 }, { "average_project_size": 88269, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 3938949, "net_revenue": 3563111, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 5209 }, { "average_project_size": 97425, "billable_hours_per_employee": 87, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 3977503, "net_revenue": 3493242, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 5107 }, { "average_project_size": 133117, "billable_hours_per_employee": 149, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 4137432, "net_revenue": 3424742, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 5007 } ], "balance_sheet": [ { "assets": 4283072, "current_assets": 2028779, "current_liabilities": 808520, "equity": 3484758, "fixed_assets": 2254293, "liabilities": 1855714, "long_term_liabilities": 1047194, "quarter": 1 }, { "assets": 4405644, "current_assets": 1351590, "current_liabilities": 1028422, "equity": 3568297, "fixed_assets": 3054054, "liabilities": 1870470, "long_term_liabilities": 842048, "quarter": 2 }, { "assets": 4531724, "current_assets": 1410173, "current_liabilities": 961888, "equity": 3557283, "fixed_assets": 3121551, "liabilities": 1885344, "long_term_liabilities": 923456, "quarter": 3 }, { "assets": 4661412, "current_assets": 2178872, "current_liabilities": 1118725, "equity": 3688256, "fixed_assets": 2482540, "liabilities": 1900336, "long_term_liabilities": 781611, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93714, "financing_cash_flow": -93944, "investing_cash_flow": -173155, "net_cash_flow": 1180817, "operating_cash_flow": 1230251, "quarter": 1 }, { "change_in_working_capital": 27068, "financing_cash_flow": -100800, "investing_cash_flow": -199147, "net_cash_flow": 851273, "operating_cash_flow": 1172153, "quarter": 2 }, { "change_in_working_capital": -22958, "financing_cash_flow": 157296, "investing_cash_flow": -160095, "net_cash_flow": 506858, "operating_cash_flow": 1030913, "quarter": 3 }, { "change_in_working_capital": 21809, "financing_cash_flow": -130910, "investing_cash_flow": -213512, "net_cash_flow": 797822, "operating_cash_flow": 1126487, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8485449228964631, "current_ratio": 2.509250234997279, "debt_to_equity_ratio": 0.5325230618596758, "profit_margin": 0.29094378984690367, "quarter": 1, "return_on_assets": 0.24687887572284567, "return_on_equity": 0.3034357048609975 }, { "asset_turnover_ratio": 0.8087605353496561, "current_ratio": 1.3142367627296965, "debt_to_equity_ratio": 0.5241912318397264, "profit_margin": 0.289949709677863, "quarter": 2, "return_on_assets": 0.2344998824235458, "return_on_equity": 0.28952831000334334 }, { "asset_turnover_ratio": 0.7708417370519476, "current_ratio": 1.4660469826008848, "debt_to_equity_ratio": 0.5299955049963694, "profit_margin": 0.2607614931917113, "quarter": 3, "return_on_assets": 0.20100584236815836, "return_on_equity": 0.2560670601692359 }, { "asset_turnover_ratio": 0.7347005585432054, "current_ratio": 1.947638606449306, "debt_to_equity_ratio": 0.5152397230561002, "profit_margin": 0.27072988271817267, "quarter": 4, "return_on_assets": 0.19890539604737792, "return_on_equity": 0.2513871054503809 } ], "income_statement": [ { "depreciation": 172851, "expenses": 2288725, "income_tax": 288254, "marketing_expense": 244351, "net_income": 1345654, "net_profit": 1057400, "operational_expense": 1374767, "product_revenue": 1349500, "quarter": 1, "rd_expense": 391442, "revenue": 3634379, "salaries_expense": 939022, "service_revenue": 2284879 }, { "depreciation": 139030, "expenses": 2246000, "income_tax": 283988, "marketing_expense": 290237, "net_income": 1317111, "net_profit": 1033123, "operational_expense": 1313506, "product_revenue": 1113527, "quarter": 2, "rd_expense": 438799, "revenue": 3563111, "salaries_expense": 953804, "service_revenue": 2449584 }, { "depreciation": 120010, "expenses": 2204073, "income_tax": 378266, "marketing_expense": 440345, "net_income": 1289169, "net_profit": 910903, "operational_expense": 1295468, "product_revenue": 1171243, "quarter": 3, "rd_expense": 420522, "revenue": 3493242, "salaries_expense": 818995, "service_revenue": 2321999 }, { "depreciation": 199307, "expenses": 2162929, "income_tax": 334633, "marketing_expense": 246392, "net_income": 1261813, "net_profit": 927180, "operational_expense": 1394539, "product_revenue": 1164788, "quarter": 4, "rd_expense": 400541, "revenue": 3424742, "salaries_expense": 779871, "service_revenue": 2259954 } ], "market_conditions": { "gdp_growth": [ 0.004980920319246336, -0.0017493686728690117, -0.013567624270058339, 0.0009354096087819726 ], "inflation_rate": [ 0.02162196454407867, 0.026005139898410065, 0.020907463462589992, 0.019885516852621667 ], "interest_rate": [ 0.04390589834664102, 0.050003012228138015, 0.04162258582493895, 0.05006458048739487 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 54507, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 4025013, "net_revenue": 3622848, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 5297 }, { "average_project_size": 71018, "billable_hours_per_employee": 151, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 4417552, "net_revenue": 3567419, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 5216 }, { "average_project_size": 114207, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 4440341, "net_revenue": 3512839, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 5136 }, { "average_project_size": 142968, "billable_hours_per_employee": 82, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.6, "gross_billings": 3945202, "net_revenue": 3459093, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 5057 } ], "balance_sheet": [ { "assets": 4241563, "current_assets": 1406642, "current_liabilities": 1227705, "equity": 2787596, "fixed_assets": 2834921, "liabilities": 2056142, "long_term_liabilities": 828437, "quarter": 1 }, { "assets": 4359829, "current_assets": 1419017, "current_liabilities": 1160137, "equity": 2895410, "fixed_assets": 2940812, "liabilities": 2076776, "long_term_liabilities": 916639, "quarter": 2 }, { "assets": 4481393, "current_assets": 1809964, "current_liabilities": 897328, "equity": 2958416, "fixed_assets": 2671429, "liabilities": 2097616, "long_term_liabilities": 1200288, "quarter": 3 }, { "assets": 4606347, "current_assets": 2271300, "current_liabilities": 1112513, "equity": 3097898, "fixed_assets": 2335047, "liabilities": 2118666, "long_term_liabilities": 1006153, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15024, "financing_cash_flow": 85637, "investing_cash_flow": -489853, "net_cash_flow": 579447, "operating_cash_flow": 782991, "quarter": 1 }, { "change_in_working_capital": -99098, "financing_cash_flow": -181886, "investing_cash_flow": -252557, "net_cash_flow": 691312, "operating_cash_flow": 793837, "quarter": 2 }, { "change_in_working_capital": -21545, "financing_cash_flow": 74524, "investing_cash_flow": -275358, "net_cash_flow": 426248, "operating_cash_flow": 787547, "quarter": 3 }, { "change_in_working_capital": 94023, "financing_cash_flow": -10476, "investing_cash_flow": -385838, "net_cash_flow": 469144, "operating_cash_flow": 863893, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8541304231482593, "current_ratio": 1.1457491824176003, "debt_to_equity_ratio": 0.7376040143550213, "profit_margin": 0.16621591631776989, "quarter": 1, "return_on_assets": 0.14197007093847244, "return_on_equity": 0.21601946623542292 }, { "asset_turnover_ratio": 0.8182474587879479, "current_ratio": 1.2231460594740104, "debt_to_equity_ratio": 0.7172649123958265, "profit_margin": 0.17165267102070153, "quarter": 2, "return_on_assets": 0.14045436185685264, "return_on_equity": 0.21149232751147506 }, { "asset_turnover_ratio": 0.7838721129791563, "current_ratio": 2.0170595367580195, "debt_to_equity_ratio": 0.7090334827826783, "profit_margin": 0.16358250406579977, "quarter": 3, "return_on_assets": 0.1282277631084799, "return_on_equity": 0.19423874127235655 }, { "asset_turnover_ratio": 0.750940604344397, "current_ratio": 2.0415941206979156, "debt_to_equity_ratio": 0.6839043764513874, "profit_margin": 0.17640953856979272, "quarter": 4, "return_on_assets": 0.13247308550571635, "return_on_equity": 0.19697775717599483 } ], "income_statement": [ { "depreciation": 180816, "expenses": 2780471, "income_tax": 240202, "marketing_expense": 553940, "net_income": 842377, "net_profit": 602175, "operational_expense": 1812309, "product_revenue": 789170, "quarter": 1, "rd_expense": 516053, "revenue": 3622848, "salaries_expense": 1064313, "service_revenue": 2833678 }, { "depreciation": 181480, "expenses": 2739646, "income_tax": 215416, "marketing_expense": 416640, "net_income": 827773, "net_profit": 612357, "operational_expense": 1834803, "product_revenue": 915598, "quarter": 2, "rd_expense": 383411, "revenue": 3567419, "salaries_expense": 848252, "service_revenue": 2651821 }, { "depreciation": 212908, "expenses": 2699420, "income_tax": 238780, "marketing_expense": 385827, "net_income": 813419, "net_profit": 574639, "operational_expense": 1796756, "product_revenue": 761001, "quarter": 3, "rd_expense": 434532, "revenue": 3512839, "salaries_expense": 1217214, "service_revenue": 2751838 }, { "depreciation": 253676, "expenses": 2659785, "income_tax": 189091, "marketing_expense": 352049, "net_income": 799308, "net_profit": 610217, "operational_expense": 1576685, "product_revenue": 1045515, "quarter": 4, "rd_expense": 426656, "revenue": 3459093, "salaries_expense": 911705, "service_revenue": 2413578 } ], "market_conditions": { "gdp_growth": [ 0.014276258191052297, 0.014511613614842699, 0.011732239796817071, -0.005041838847222615 ], "inflation_rate": [ 0.02798352392762791, 0.03549654219660395, 0.03200113987107353, 0.029200311942743248 ], "interest_rate": [ 0.05359429854481317, 0.04707083550341745, 0.05435133000987943, 0.05463513831965843 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 187945, "billable_hours_per_employee": 114, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 6211509, "net_revenue": 4994370, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 7302 }, { "average_project_size": 109334, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 5552042, "net_revenue": 4920838, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 7194 }, { "average_project_size": 80801, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 5700491, "net_revenue": 4848390, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7088 }, { "average_project_size": 50859, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 5431148, "net_revenue": 4777008, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6984 } ], "balance_sheet": [ { "assets": 6640406, "current_assets": 2283734, "current_liabilities": 1381093, "equity": 4565896, "fixed_assets": 4356672, "liabilities": 2972271, "long_term_liabilities": 1591178, "quarter": 1 }, { "assets": 6760027, "current_assets": 2143361, "current_liabilities": 1643644, "equity": 4511345, "fixed_assets": 4616666, "liabilities": 3035645, "long_term_liabilities": 1392001, "quarter": 2 }, { "assets": 6881804, "current_assets": 3339329, "current_liabilities": 1548777, "equity": 4584152, "fixed_assets": 3542475, "liabilities": 3100370, "long_term_liabilities": 1551593, "quarter": 3 }, { "assets": 7005774, "current_assets": 2351549, "current_liabilities": 1677050, "equity": 4590702, "fixed_assets": 4654225, "liabilities": 3166475, "long_term_liabilities": 1489425, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68172, "financing_cash_flow": -84075, "investing_cash_flow": -265438, "net_cash_flow": 842134, "operating_cash_flow": 1217007, "quarter": 1 }, { "change_in_working_capital": 27689, "financing_cash_flow": -113441, "investing_cash_flow": -410680, "net_cash_flow": 883531, "operating_cash_flow": 1156227, "quarter": 2 }, { "change_in_working_capital": 25180, "financing_cash_flow": -124572, "investing_cash_flow": -491962, "net_cash_flow": 912097, "operating_cash_flow": 1126427, "quarter": 3 }, { "change_in_working_capital": -21512, "financing_cash_flow": 28750, "investing_cash_flow": -215387, "net_cash_flow": 653346, "operating_cash_flow": 1006950, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7521181686782404, "current_ratio": 1.653570034747841, "debt_to_equity_ratio": 0.6509721202585429, "profit_margin": 0.1797546036837479, "quarter": 1, "return_on_assets": 0.13519670333410336, "return_on_equity": 0.1966231819559622 }, { "asset_turnover_ratio": 0.7279317079650718, "current_ratio": 1.3040299480909492, "debt_to_equity_ratio": 0.6728913439340153, "profit_margin": 0.1599245900799823, "quarter": 2, "return_on_assets": 0.11641418000253549, "return_on_equity": 0.17444088182127504 }, { "asset_turnover_ratio": 0.7045231163224062, "current_ratio": 2.156107044461533, "debt_to_equity_ratio": 0.6763235599517643, "profit_margin": 0.1655638263423528, "quarter": 3, "return_on_assets": 0.1166435428849761, "return_on_equity": 0.17510719539840738 }, { "asset_turnover_ratio": 0.6818672711965873, "current_ratio": 1.4021937330431413, "debt_to_equity_ratio": 0.6897583419703566, "profit_margin": 0.15729573825289805, "quarter": 4, "return_on_assets": 0.10725481581335625, "return_on_equity": 0.1636793239901 } ], "income_statement": [ { "depreciation": 319246, "expenses": 3870753, "income_tax": 225856, "marketing_expense": 559201, "net_income": 1123617, "net_profit": 897761, "operational_expense": 2207731, "product_revenue": 1304170, "quarter": 1, "rd_expense": 713990, "revenue": 4994370, "salaries_expense": 1668010, "service_revenue": 3690200 }, { "depreciation": 369264, "expenses": 3817594, "income_tax": 316281, "marketing_expense": 662978, "net_income": 1103244, "net_profit": 786963, "operational_expense": 1997569, "product_revenue": 1609302, "quarter": 2, "rd_expense": 619234, "revenue": 4920838, "salaries_expense": 1657879, "service_revenue": 3311536 }, { "depreciation": 323709, "expenses": 3765166, "income_tax": 280506, "marketing_expense": 517582, "net_income": 1083224, "net_profit": 802718, "operational_expense": 2572227, "product_revenue": 1331710, "quarter": 3, "rd_expense": 515548, "revenue": 4848390, "salaries_expense": 1826839, "service_revenue": 3516680 }, { "depreciation": 255547, "expenses": 3713458, "income_tax": 312147, "marketing_expense": 627424, "net_income": 1063550, "net_profit": 751403, "operational_expense": 2366217, "product_revenue": 1445992, "quarter": 4, "rd_expense": 554842, "revenue": 4777008, "salaries_expense": 1308982, "service_revenue": 3331016 } ], "market_conditions": { "gdp_growth": [ -0.0019293090716374414, -0.0021856657189006992, 0.002690119297928938, -0.006929076798257007 ], "inflation_rate": [ 0.03250676004712227, 0.03664503386848698, 0.03948588918990176, 0.03215824337436642 ], "interest_rate": [ 0.04863571481996637, 0.05368763375344741, 0.04704112598124259, 0.05567802891346584 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 145606, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 4588440, "net_revenue": 3864592, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 5650 }, { "average_project_size": 141914, "billable_hours_per_employee": 120, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 4447694, "net_revenue": 3835755, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 5608 }, { "average_project_size": 73006, "billable_hours_per_employee": 125, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 4914881, "net_revenue": 3807134, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5566 }, { "average_project_size": 177512, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 4539856, "net_revenue": 3778726, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5524 } ], "balance_sheet": [ { "assets": 5274917, "current_assets": 2135012, "current_liabilities": 1466079, "equity": 3496250, "fixed_assets": 3139905, "liabilities": 2504301, "long_term_liabilities": 1038222, "quarter": 1 }, { "assets": 5340854, "current_assets": 1839144, "current_liabilities": 1482217, "equity": 3479282, "fixed_assets": 3501710, "liabilities": 2539310, "long_term_liabilities": 1057093, "quarter": 2 }, { "assets": 5407615, "current_assets": 2366000, "current_liabilities": 1194895, "equity": 3491936, "fixed_assets": 3041615, "liabilities": 2574809, "long_term_liabilities": 1379914, "quarter": 3 }, { "assets": 5475211, "current_assets": 2654858, "current_liabilities": 1403922, "equity": 3557198, "fixed_assets": 2820353, "liabilities": 2610803, "long_term_liabilities": 1206881, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26949, "financing_cash_flow": 81048, "investing_cash_flow": -328422, "net_cash_flow": 1020701, "operating_cash_flow": 984142, "quarter": 1 }, { "change_in_working_capital": 99399, "financing_cash_flow": 110035, "investing_cash_flow": -417588, "net_cash_flow": 760507, "operating_cash_flow": 942721, "quarter": 2 }, { "change_in_working_capital": 11671, "financing_cash_flow": 74517, "investing_cash_flow": -391196, "net_cash_flow": 486052, "operating_cash_flow": 815338, "quarter": 3 }, { "change_in_working_capital": 25699, "financing_cash_flow": 27304, "investing_cash_flow": -300960, "net_cash_flow": 447656, "operating_cash_flow": 866734, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7326356035554683, "current_ratio": 1.4562735023146776, "debt_to_equity_ratio": 0.7162820164461924, "profit_margin": 0.1877647109966589, "quarter": 1, "return_on_assets": 0.13756311236745525, "return_on_equity": 0.2075463711119056 }, { "asset_turnover_ratio": 0.71819132296071, "current_ratio": 1.2408061707563738, "debt_to_equity_ratio": 0.7298373629961584, "profit_margin": 0.17668959565978537, "quarter": 2, "return_on_assets": 0.12689693446029418, "return_on_equity": 0.19479248879510197 }, { "asset_turnover_ratio": 0.7040319993194781, "current_ratio": 1.980090300821411, "debt_to_equity_ratio": 0.7373585884735574, "profit_margin": 0.17313023392399637, "quarter": 3, "return_on_assets": 0.12188922473216011, "return_on_equity": 0.1887577550104011 }, { "asset_turnover_ratio": 0.6901516672142863, "current_ratio": 1.8910295586222026, "debt_to_equity_ratio": 0.7339493050429018, "profit_margin": 0.18333957000322332, "quarter": 4, "return_on_assets": 0.12653210990407493, "return_on_equity": 0.1947572218358382 } ], "income_statement": [ { "depreciation": 258508, "expenses": 2955626, "income_tax": 183332, "marketing_expense": 428032, "net_income": 908966, "net_profit": 725634, "operational_expense": 2009675, "product_revenue": 1387223, "quarter": 1, "rd_expense": 343561, "revenue": 3864592, "salaries_expense": 1407987, "service_revenue": 2477369 }, { "depreciation": 264983, "expenses": 2937444, "income_tax": 220573, "marketing_expense": 404249, "net_income": 898311, "net_profit": 677738, "operational_expense": 2019437, "product_revenue": 1148389, "quarter": 2, "rd_expense": 335508, "revenue": 3835755, "salaries_expense": 1353287, "service_revenue": 2687366 }, { "depreciation": 156208, "expenses": 2919374, "income_tax": 228630, "marketing_expense": 464049, "net_income": 887760, "net_profit": 659130, "operational_expense": 1470516, "product_revenue": 1096443, "quarter": 3, "rd_expense": 542804, "revenue": 3807134, "salaries_expense": 1415318, "service_revenue": 2710691 }, { "depreciation": 173944, "expenses": 2901416, "income_tax": 184520, "marketing_expense": 314696, "net_income": 877310, "net_profit": 692790, "operational_expense": 1589167, "product_revenue": 811265, "quarter": 4, "rd_expense": 579001, "revenue": 3778726, "salaries_expense": 1106236, "service_revenue": 2967461 } ], "market_conditions": { "gdp_growth": [ -0.006362865365400759, 0.0006656115926353071, 0.0009118469792729761, -0.002218780654292766 ], "inflation_rate": [ 0.035028423459070035, 0.03574561349992507, 0.034464979943071884, 0.04123214579642949 ], "interest_rate": [ 0.04217940085156039, 0.044532140820863354, 0.039557030445927115, 0.04436636190856093 ], "year": 2010 }, "random_event": { "description": "Valentine, Fletcher and Hester Senior Leadership Change in 2010", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 119902, "billable_hours_per_employee": 98, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 4948772, "net_revenue": 4317433, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6312 }, { "average_project_size": 154129, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 4982674, "net_revenue": 4268748, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 6241 }, { "average_project_size": 79726, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 4840702, "net_revenue": 4220612, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 6170 }, { "average_project_size": 189389, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 5246450, "net_revenue": 4173019, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6101 } ], "balance_sheet": [ { "assets": 6331873, "current_assets": 2273697, "current_liabilities": 1597907, "equity": 3738541, "fixed_assets": 4058176, "liabilities": 3437370, "long_term_liabilities": 1839463, "quarter": 1 }, { "assets": 6508496, "current_assets": 3158345, "current_liabilities": 1588823, "equity": 3854500, "fixed_assets": 3350151, "liabilities": 3482415, "long_term_liabilities": 1893592, "quarter": 2 }, { "assets": 6690046, "current_assets": 3225274, "current_liabilities": 2083655, "equity": 3930552, "fixed_assets": 3464772, "liabilities": 3528050, "long_term_liabilities": 1444395, "quarter": 3 }, { "assets": 6876660, "current_assets": 2917077, "current_liabilities": 1603565, "equity": 4014526, "fixed_assets": 3959583, "liabilities": 3574284, "long_term_liabilities": 1970719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54164, "financing_cash_flow": -35897, "investing_cash_flow": -154637, "net_cash_flow": 638539, "operating_cash_flow": 1049632, "quarter": 1 }, { "change_in_working_capital": 62788, "financing_cash_flow": 5499, "investing_cash_flow": -269694, "net_cash_flow": 729995, "operating_cash_flow": 1012148, "quarter": 2 }, { "change_in_working_capital": 15922, "financing_cash_flow": 123372, "investing_cash_flow": -187938, "net_cash_flow": 748115, "operating_cash_flow": 1060998, "quarter": 3 }, { "change_in_working_capital": -79604, "financing_cash_flow": 41090, "investing_cash_flow": -185670, "net_cash_flow": 661516, "operating_cash_flow": 960289, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6818571692767685, "current_ratio": 1.4229219848213945, "debt_to_equity_ratio": 0.9194415682481482, "profit_margin": 0.19549533252745324, "quarter": 1, "return_on_assets": 0.13329989404398981, "return_on_equity": 0.2257666827781212 }, { "asset_turnover_ratio": 0.6558731848341, "current_ratio": 1.9878520137233664, "debt_to_equity_ratio": 0.9034673757945259, "profit_margin": 0.1940660352871615, "quarter": 2, "return_on_assets": 0.12728270863191743, "return_on_equity": 0.2149225580490336 }, { "asset_turnover_ratio": 0.6308793691403617, "current_ratio": 1.5478925253940792, "debt_to_equity_ratio": 0.8975965716774641, "profit_margin": 0.18209586666578212, "quarter": 3, "return_on_assets": 0.11488052548517604, "return_on_equity": 0.19553385885748364 }, { "asset_turnover_ratio": 0.6068380580107203, "current_ratio": 1.8191198984762078, "debt_to_equity_ratio": 0.8903377385026278, "profit_margin": 0.17065582495550582, "quarter": 4, "return_on_assets": 0.10356044940421658, "return_on_equity": 0.17739329624468742 } ], "income_statement": [ { "depreciation": 205594, "expenses": 3173311, "income_tax": 300084, "marketing_expense": 337185, "net_income": 1144122, "net_profit": 844038, "operational_expense": 2131407, "product_revenue": 987425, "quarter": 1, "rd_expense": 433894, "revenue": 4317433, "salaries_expense": 1329926, "service_revenue": 3330008 }, { "depreciation": 183729, "expenses": 3168061, "income_tax": 272268, "marketing_expense": 385283, "net_income": 1100687, "net_profit": 828419, "operational_expense": 1619437, "product_revenue": 1440341, "quarter": 2, "rd_expense": 524912, "revenue": 4268748, "salaries_expense": 1530682, "service_revenue": 2828407 }, { "depreciation": 292442, "expenses": 3162819, "income_tax": 289237, "marketing_expense": 318824, "net_income": 1057793, "net_profit": 768556, "operational_expense": 1979994, "product_revenue": 946463, "quarter": 3, "rd_expense": 590731, "revenue": 4220612, "salaries_expense": 1439218, "service_revenue": 3274149 }, { "depreciation": 248139, "expenses": 3157587, "income_tax": 303282, "marketing_expense": 523720, "net_income": 1015432, "net_profit": 712150, "operational_expense": 2206042, "product_revenue": 1300446, "quarter": 4, "rd_expense": 431807, "revenue": 4173019, "salaries_expense": 1214149, "service_revenue": 2872573 } ], "market_conditions": { "gdp_growth": [ -0.009927542695567155, -0.0038001491979536596, -0.01574689964314459, -0.012161222359725724 ], "inflation_rate": [ 0.018637726710165215, 0.021095970198548985, 0.026344839459979875, 0.018460348417233072 ], "interest_rate": [ 0.05582705442556237, 0.05808254319443771, 0.056146997303024054, 0.05346697216654742 ], "year": 2011 }, "random_event": { "description": "Valentine, Fletcher and Hester Economic Slowdown Impact in 2011", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 92325, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 5474436, "net_revenue": 4677899, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 6839 }, { "average_project_size": 126510, "billable_hours_per_employee": 126, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 5622499, "net_revenue": 4679455, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 6841 }, { "average_project_size": 142305, "billable_hours_per_employee": 94, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 6052155, "net_revenue": 4681012, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6844 }, { "average_project_size": 89804, "billable_hours_per_employee": 137, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 5826063, "net_revenue": 4682569, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 6846 } ], "balance_sheet": [ { "assets": 5246437, "current_assets": 2030679, "current_liabilities": 1120795, "equity": 3998791, "fixed_assets": 3215758, "liabilities": 2267013, "long_term_liabilities": 1146218, "quarter": 1 }, { "assets": 5390264, "current_assets": 2557439, "current_liabilities": 1205725, "equity": 4061514, "fixed_assets": 2832825, "liabilities": 2303914, "long_term_liabilities": 1098189, "quarter": 2 }, { "assets": 5538034, "current_assets": 2320804, "current_liabilities": 1071715, "equity": 4094694, "fixed_assets": 3217230, "liabilities": 2341417, "long_term_liabilities": 1269702, "quarter": 3 }, { "assets": 5689855, "current_assets": 1923507, "current_liabilities": 1420896, "equity": 4245379, "fixed_assets": 3766348, "liabilities": 2379529, "long_term_liabilities": 958633, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86734, "financing_cash_flow": 191025, "investing_cash_flow": -191122, "net_cash_flow": 885315, "operating_cash_flow": 1242220, "quarter": 1 }, { "change_in_working_capital": -82294, "financing_cash_flow": 121705, "investing_cash_flow": -328523, "net_cash_flow": 908359, "operating_cash_flow": 1184269, "quarter": 2 }, { "change_in_working_capital": 49264, "financing_cash_flow": -5021, "investing_cash_flow": -291144, "net_cash_flow": 1046797, "operating_cash_flow": 1092784, "quarter": 3 }, { "change_in_working_capital": 78490, "financing_cash_flow": -39062, "investing_cash_flow": -125773, "net_cash_flow": 1324267, "operating_cash_flow": 1272428, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8916335028896755, "current_ratio": 1.8118201812106585, "debt_to_equity_ratio": 0.566924602961245, "profit_margin": 0.2179112888072188, "quarter": 1, "return_on_assets": 0.1942970057583842, "return_on_equity": 0.25491879920706034 }, { "asset_turnover_ratio": 0.8681309486882275, "current_ratio": 2.1210798482240976, "debt_to_equity_ratio": 0.5672549694522782, "profit_margin": 0.20839264401516844, "quarter": 2, "return_on_assets": 0.18091210374853625, "return_on_equity": 0.2400986430183424 }, { "asset_turnover_ratio": 0.8452479706697359, "current_ratio": 2.165504821710996, "debt_to_equity_ratio": 0.5718173323818581, "profit_margin": 0.19185530821113042, "quarter": 3, "return_on_assets": 0.1621653099276747, "return_on_equity": 0.21932701198184773 }, { "asset_turnover_ratio": 0.8229680721213458, "current_ratio": 1.3537282109316937, "debt_to_equity_ratio": 0.5604986033049111, "profit_margin": 0.1996880344955942, "quarter": 4, "return_on_assets": 0.16433687677453995, "return_on_equity": 0.22025194923704103 } ], "income_statement": [ { "depreciation": 222853, "expenses": 3338426, "income_tax": 320106, "marketing_expense": 452236, "net_income": 1339473, "net_profit": 1019367, "operational_expense": 2140288, "product_revenue": 1060568, "quarter": 1, "rd_expense": 506809, "revenue": 4677899, "salaries_expense": 1400256, "service_revenue": 3617331 }, { "depreciation": 209105, "expenses": 3375383, "income_tax": 328908, "marketing_expense": 374932, "net_income": 1304072, "net_profit": 975164, "operational_expense": 2103616, "product_revenue": 1115360, "quarter": 2, "rd_expense": 582266, "revenue": 4679455, "salaries_expense": 1529112, "service_revenue": 3564095 }, { "depreciation": 194707, "expenses": 3412749, "income_tax": 370186, "marketing_expense": 380182, "net_income": 1268263, "net_profit": 898077, "operational_expense": 1739363, "product_revenue": 1506368, "quarter": 3, "rd_expense": 599317, "revenue": 4681012, "salaries_expense": 1574071, "service_revenue": 3174644 }, { "depreciation": 337375, "expenses": 3450529, "income_tax": 296987, "marketing_expense": 537920, "net_income": 1232040, "net_profit": 935053, "operational_expense": 2037518, "product_revenue": 1545669, "quarter": 4, "rd_expense": 370414, "revenue": 4682569, "salaries_expense": 1430410, "service_revenue": 3136900 } ], "market_conditions": { "gdp_growth": [ -0.008013923839294959, -0.007547871761664214, -0.000575752700968022, -0.019562651009185847 ], "inflation_rate": [ 0.0275103436047575, 0.03335003894088168, 0.02805096310384069, 0.02984649548254095 ], "interest_rate": [ 0.05088393889700641, 0.0546898282189643, 0.05318356740419582, 0.052440557075932225 ], "year": 2012 }, "random_event": { "description": "Valentine, Fletcher and Hester Partnership with Major Brand in 2012", "impact": 0.08, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 99427, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 5917937, "net_revenue": 4989912, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7295 }, { "average_project_size": 195065, "billable_hours_per_employee": 102, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 6207622, "net_revenue": 5010215, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 7325 }, { "average_project_size": 74643, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 5954264, "net_revenue": 5030601, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 7355 }, { "average_project_size": 186132, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 6247983, "net_revenue": 5051070, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 7385 } ], "balance_sheet": [ { "assets": 5839760, "current_assets": 2364289, "current_liabilities": 2029185, "equity": 3610598, "fixed_assets": 3475471, "liabilities": 3474519, "long_term_liabilities": 1445334, "quarter": 1 }, { "assets": 5962901, "current_assets": 2284447, "current_liabilities": 1858426, "equity": 3614963, "fixed_assets": 3678454, "liabilities": 3565944, "long_term_liabilities": 1707518, "quarter": 2 }, { "assets": 6088639, "current_assets": 2260021, "current_liabilities": 1956633, "equity": 3774167, "fixed_assets": 3828618, "liabilities": 3659773, "long_term_liabilities": 1703140, "quarter": 3 }, { "assets": 6217028, "current_assets": 2222100, "current_liabilities": 2226449, "equity": 3796759, "fixed_assets": 3994928, "liabilities": 3756072, "long_term_liabilities": 1529623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30807, "financing_cash_flow": -100257, "investing_cash_flow": -279713, "net_cash_flow": 944041, "operating_cash_flow": 1433269, "quarter": 1 }, { "change_in_working_capital": 7737, "financing_cash_flow": 106215, "investing_cash_flow": -474309, "net_cash_flow": 1166220, "operating_cash_flow": 1494394, "quarter": 2 }, { "change_in_working_capital": -25378, "financing_cash_flow": 7136, "investing_cash_flow": -271197, "net_cash_flow": 1144492, "operating_cash_flow": 1620827, "quarter": 3 }, { "change_in_working_capital": 55594, "financing_cash_flow": 119450, "investing_cash_flow": -264318, "net_cash_flow": 1181321, "operating_cash_flow": 1520959, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8544721015932162, "current_ratio": 1.1651421629866179, "debt_to_equity_ratio": 0.9623112293309861, "profit_margin": 0.24957494240379388, "quarter": 1, "return_on_assets": 0.21325482554077566, "return_on_equity": 0.3449171023747313 }, { "asset_turnover_ratio": 0.8402311224016632, "current_ratio": 1.2292375375721174, "debt_to_equity_ratio": 0.9864399718613994, "profit_margin": 0.24310453743003044, "quarter": 2, "return_on_assets": 0.20426399834577164, "return_on_equity": 0.3369345689015351 }, { "asset_turnover_ratio": 0.8262275033878671, "current_ratio": 1.1550561602507983, "debt_to_equity_ratio": 0.9696902654281064, "profit_margin": 0.2674235146059089, "quarter": 3, "return_on_assets": 0.22095266282004894, "return_on_equity": 0.35644978083905665 }, { "asset_turnover_ratio": 0.8124573349195146, "current_ratio": 0.9980466653401897, "debt_to_equity_ratio": 0.9892837549078043, "profit_margin": 0.26445941157022174, "quarter": 4, "return_on_assets": 0.21486198871872542, "return_on_equity": 0.3518271768105376 } ], "income_statement": [ { "depreciation": 187912, "expenses": 3311870, "income_tax": 432685, "marketing_expense": 506312, "net_income": 1678042, "net_profit": 1245357, "operational_expense": 1855853, "product_revenue": 1887017, "quarter": 1, "rd_expense": 520250, "revenue": 4989912, "salaries_expense": 1262170, "service_revenue": 3102895 }, { "depreciation": 276388, "expenses": 3308513, "income_tax": 483696, "marketing_expense": 651466, "net_income": 1701702, "net_profit": 1218006, "operational_expense": 2085741, "product_revenue": 1718290, "quarter": 2, "rd_expense": 562305, "revenue": 5010215, "salaries_expense": 1407154, "service_revenue": 3291925 }, { "depreciation": 275526, "expenses": 3305160, "income_tax": 380140, "marketing_expense": 599013, "net_income": 1725441, "net_profit": 1345301, "operational_expense": 1754966, "product_revenue": 1711126, "quarter": 3, "rd_expense": 532744, "revenue": 5030601, "salaries_expense": 1240946, "service_revenue": 3319475 }, { "depreciation": 185156, "expenses": 3301810, "income_tax": 413457, "marketing_expense": 510908, "net_income": 1749260, "net_profit": 1335803, "operational_expense": 2244576, "product_revenue": 1891430, "quarter": 4, "rd_expense": 605380, "revenue": 5051070, "salaries_expense": 1247595, "service_revenue": 3159640 } ], "market_conditions": { "gdp_growth": [ -0.01790092786289523, -0.023741067401157438, -0.016921007534979216, -0.01131775174365437 ], "inflation_rate": [ 0.026527269462597758, 0.023000605457249017, 0.021849603284524104, 0.02771375428607845 ], "interest_rate": [ 0.050574769627979535, 0.05509215093181512, 0.057680015102690524, 0.04886978464914817 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 117464, "billable_hours_per_employee": 109, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 2741752, "net_revenue": 2440470, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3568 }, { "average_project_size": 102373, "billable_hours_per_employee": 112, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 2700128, "net_revenue": 2431037, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 3554 }, { "average_project_size": 88086, "billable_hours_per_employee": 151, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 3115727, "net_revenue": 2421642, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3540 }, { "average_project_size": 189580, "billable_hours_per_employee": 127, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 2676456, "net_revenue": 2412283, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 3527 } ], "balance_sheet": [ { "assets": 3599192, "current_assets": 1549646, "current_liabilities": 1017643, "equity": 2432550, "fixed_assets": 2049546, "liabilities": 1736089, "long_term_liabilities": 718446, "quarter": 1 }, { "assets": 3724947, "current_assets": 1580543, "current_liabilities": 737704, "equity": 2542498, "fixed_assets": 2144404, "liabilities": 1782338, "long_term_liabilities": 1044634, "quarter": 2 }, { "assets": 3855097, "current_assets": 1375885, "current_liabilities": 1008884, "equity": 2594562, "fixed_assets": 2479212, "liabilities": 1829819, "long_term_liabilities": 820935, "quarter": 3 }, { "assets": 3989795, "current_assets": 1847514, "current_liabilities": 1047788, "equity": 2670542, "fixed_assets": 2142281, "liabilities": 1878565, "long_term_liabilities": 830777, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96626, "financing_cash_flow": 23683, "investing_cash_flow": -169396, "net_cash_flow": 428641, "operating_cash_flow": 680179, "quarter": 1 }, { "change_in_working_capital": -98049, "financing_cash_flow": 142971, "investing_cash_flow": -248644, "net_cash_flow": 444906, "operating_cash_flow": 690666, "quarter": 2 }, { "change_in_working_capital": -88456, "financing_cash_flow": 135068, "investing_cash_flow": -293708, "net_cash_flow": 277716, "operating_cash_flow": 717126, "quarter": 3 }, { "change_in_working_capital": -6659, "financing_cash_flow": 186598, "investing_cash_flow": -350131, "net_cash_flow": 466279, "operating_cash_flow": 660027, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6780605202501006, "current_ratio": 1.5227795995255704, "debt_to_equity_ratio": 0.7136909827136133, "profit_margin": 0.2333349723618811, "quarter": 1, "return_on_assets": 0.15821523275223995, "return_on_equity": 0.23409467431296377 }, { "asset_turnover_ratio": 0.6526366683874966, "current_ratio": 2.1425165106872135, "debt_to_equity_ratio": 0.7010184472121512, "profit_margin": 0.24676259555078758, "quarter": 2, "return_on_assets": 0.1610463182429173, "return_on_equity": 0.2359447283734343 }, { "asset_turnover_ratio": 0.6281662951671514, "current_ratio": 1.3637692737718112, "debt_to_equity_ratio": 0.7052515993065496, "profit_margin": 0.23508181638739334, "quarter": 3, "return_on_assets": 0.14767047366123343, "return_on_equity": 0.21941429805878604 }, { "asset_turnover_ratio": 0.6046132696040774, "current_ratio": 1.7632517264942908, "debt_to_equity_ratio": 0.7034396013992665, "profit_margin": 0.2318600263733567, "quarter": 4, "return_on_assets": 0.1401856486360828, "return_on_equity": 0.20943763475728897 } ], "income_statement": [ { "depreciation": 110732, "expenses": 1657473, "income_tax": 213550, "marketing_expense": 185404, "net_income": 782997, "net_profit": 569447, "operational_expense": 1014875, "product_revenue": 953886, "quarter": 1, "rd_expense": 252764, "revenue": 2440470, "salaries_expense": 821606, "service_revenue": 1486584 }, { "depreciation": 90777, "expenses": 1648870, "income_tax": 182278, "marketing_expense": 274836, "net_income": 782167, "net_profit": 599889, "operational_expense": 951254, "product_revenue": 918919, "quarter": 2, "rd_expense": 304322, "revenue": 2431037, "salaries_expense": 543120, "service_revenue": 1512118 }, { "depreciation": 147842, "expenses": 1640312, "income_tax": 212046, "marketing_expense": 201279, "net_income": 781330, "net_profit": 569284, "operational_expense": 860648, "product_revenue": 949743, "quarter": 3, "rd_expense": 204439, "revenue": 2421642, "salaries_expense": 701081, "service_revenue": 1471899 }, { "depreciation": 100715, "expenses": 1631799, "income_tax": 221172, "marketing_expense": 183584, "net_income": 780484, "net_profit": 559312, "operational_expense": 1003372, "product_revenue": 521644, "quarter": 4, "rd_expense": 288758, "revenue": 2412283, "salaries_expense": 686355, "service_revenue": 1890639 } ], "market_conditions": { "gdp_growth": [ -0.0002981089167928743, -0.01166429472242656, -0.0017010292449472792, -0.0033975813004784253 ], "inflation_rate": [ 0.026324425761410836, 0.02394138921368496, 0.019650650800171893, 0.020910218045221193 ], "interest_rate": [ 0.04236648958283227, 0.043825658016388366, 0.04087355348850969, 0.04951111297329915 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Sandraside", "name": "Thompson Group", "num_employees": 533, "region": "Europe", "revenue_size": "Large", "website": "www.thompsongroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 78417, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 102181349, "net_revenue": 87268417, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 163731 }, { "average_project_size": 111675, "billable_hours_per_employee": 106, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 108327163, "net_revenue": 91061562, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 170847 }, { "average_project_size": 196122, "billable_hours_per_employee": 110, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 108028933, "net_revenue": 95019577, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 178273 }, { "average_project_size": 199466, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 114328114, "net_revenue": 99149629, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 186022 } ], "balance_sheet": [ { "assets": 110562232, "current_assets": 38674269, "current_liabilities": 22436238, "equity": 80208228, "fixed_assets": 71887963, "liabilities": 50811277, "long_term_liabilities": 28375039, "quarter": 1 }, { "assets": 113006614, "current_assets": 42556160, "current_liabilities": 24313643, "equity": 84031279, "fixed_assets": 70450454, "liabilities": 51672406, "long_term_liabilities": 27358763, "quarter": 2 }, { "assets": 115505038, "current_assets": 52552252, "current_liabilities": 30446069, "equity": 85293424, "fixed_assets": 62952786, "liabilities": 52548130, "long_term_liabilities": 22102061, "quarter": 3 }, { "assets": 118058699, "current_assets": 40683731, "current_liabilities": 27366100, "equity": 89074183, "fixed_assets": 77374968, "liabilities": 53438696, "long_term_liabilities": 26072596, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77557, "financing_cash_flow": -54280, "investing_cash_flow": -374446, "net_cash_flow": 24585920, "operating_cash_flow": 24854770, "quarter": 1 }, { "change_in_working_capital": -96053, "financing_cash_flow": -135872, "investing_cash_flow": -455416, "net_cash_flow": 27369571, "operating_cash_flow": 27349465, "quarter": 2 }, { "change_in_working_capital": -66546, "financing_cash_flow": -9801, "investing_cash_flow": -461795, "net_cash_flow": 26894693, "operating_cash_flow": 27276530, "quarter": 3 }, { "change_in_working_capital": 70824, "financing_cash_flow": 152830, "investing_cash_flow": -249114, "net_cash_flow": 28507492, "operating_cash_flow": 28993158, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7893148991420506, "current_ratio": 1.7237412528784906, "debt_to_equity_ratio": 0.6334920776456999, "profit_margin": 0.23441783067979793, "quarter": 1, "return_on_assets": 0.185029486380123, "return_on_equity": 0.25505205027095224 }, { "asset_turnover_ratio": 0.8058073662838885, "current_ratio": 1.7502996157342607, "debt_to_equity_ratio": 0.614918713780377, "profit_margin": 0.2492497438161669, "quarter": 2, "return_on_assets": 0.2008472796114394, "return_on_equity": 0.2701026483245602 }, { "asset_turnover_ratio": 0.8226444373794327, "current_ratio": 1.7260767555903522, "debt_to_equity_ratio": 0.6160865344085612, "profit_margin": 0.2350727787390592, "quarter": 3, "return_on_assets": 0.19338131380901324, "return_on_equity": 0.26187852418728086 }, { "asset_turnover_ratio": 0.8398333188476014, "current_ratio": 1.4866470194876142, "debt_to_equity_ratio": 0.5999347308074664, "profit_margin": 0.24663914778743146, "quarter": 4, "return_on_assets": 0.2071357740440626, "return_on_equity": 0.2745372360024902 } ], "income_statement": [ { "depreciation": 4397497, "expenses": 59875424, "income_tax": 6935720, "marketing_expense": 8131392, "net_income": 27392993, "net_profit": 20457273, "operational_expense": 33402421, "product_revenue": 30422786, "quarter": 1, "rd_expense": 9309517, "revenue": 87268417, "salaries_expense": 28046900, "service_revenue": 56845631 }, { "depreciation": 4652394, "expenses": 62601349, "income_tax": 5763142, "marketing_expense": 7896795, "net_income": 28460213, "net_profit": 22697071, "operational_expense": 35639182, "product_revenue": 31487614, "quarter": 2, "rd_expense": 9379244, "revenue": 91061562, "salaries_expense": 24318801, "service_revenue": 59573948 }, { "depreciation": 4940014, "expenses": 65451376, "income_tax": 7231685, "marketing_expense": 11651109, "net_income": 29568201, "net_profit": 22336516, "operational_expense": 34938944, "product_revenue": 34142747, "quarter": 3, "rd_expense": 12790685, "revenue": 95019577, "salaries_expense": 32660178, "service_revenue": 60876830 }, { "depreciation": 4538978, "expenses": 68431155, "income_tax": 6264294, "marketing_expense": 8092039, "net_income": 30718474, "net_profit": 24454180, "operational_expense": 41000920, "product_revenue": 22378587, "quarter": 4, "rd_expense": 8880703, "revenue": 99149629, "salaries_expense": 30369745, "service_revenue": 76771042 } ], "market_conditions": { "gdp_growth": [ 0.04255359455729499, 0.0621046253642883, 0.050520937697040025, 0.05040682493480095 ], "inflation_rate": [ 0.008300023429099012, 0.0043829014491346754, 0.005536801687178671, 0.011929743858973139 ], "interest_rate": [ 0.01016086367433499, 0.011643993768296489, 0.01258397317080575, 0.00966295841286591 ], "year": 2007 }, "random_event": { "description": "Thompson Group Senior Leadership Change in 2007", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 80101, "billable_hours_per_employee": 136, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 44582709, "net_revenue": 38864853, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 72917 }, { "average_project_size": 95965, "billable_hours_per_employee": 132, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 44579125, "net_revenue": 39466853, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 74047 }, { "average_project_size": 196552, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 45432226, "net_revenue": 40078179, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 75194 }, { "average_project_size": 96405, "billable_hours_per_employee": 155, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 49401221, "net_revenue": 40698974, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 76358 } ], "balance_sheet": [ { "assets": 57499782, "current_assets": 18777828, "current_liabilities": 15570602, "equity": 36805995, "fixed_assets": 38721954, "liabilities": 29323278, "long_term_liabilities": 13752676, "quarter": 1 }, { "assets": 58245400, "current_assets": 18304580, "current_liabilities": 12703206, "equity": 37598031, "fixed_assets": 39940820, "liabilities": 29735352, "long_term_liabilities": 17032146, "quarter": 2 }, { "assets": 59000687, "current_assets": 27236749, "current_liabilities": 15651800, "equity": 37674592, "fixed_assets": 31763938, "liabilities": 30153217, "long_term_liabilities": 14501417, "quarter": 3 }, { "assets": 59765769, "current_assets": 22730577, "current_liabilities": 18268623, "equity": 37992368, "fixed_assets": 37035192, "liabilities": 30576954, "long_term_liabilities": 12308331, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19017, "financing_cash_flow": -149601, "investing_cash_flow": -213125, "net_cash_flow": 10440496, "operating_cash_flow": 10581005, "quarter": 1 }, { "change_in_working_capital": 42647, "financing_cash_flow": -122240, "investing_cash_flow": -137827, "net_cash_flow": 11114141, "operating_cash_flow": 11514274, "quarter": 2 }, { "change_in_working_capital": 49615, "financing_cash_flow": 15974, "investing_cash_flow": -374303, "net_cash_flow": 10872453, "operating_cash_flow": 10923663, "quarter": 3 }, { "change_in_working_capital": 81874, "financing_cash_flow": 35552, "investing_cash_flow": -308335, "net_cash_flow": 10600831, "operating_cash_flow": 11149694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6759130495486052, "current_ratio": 1.2059795761268575, "debt_to_equity_ratio": 0.7966984182875643, "profit_margin": 0.22203843148461155, "quarter": 1, "return_on_assets": 0.15007867334175284, "return_on_equity": 0.2344588429140416 }, { "asset_turnover_ratio": 0.6775960505035591, "current_ratio": 1.4409417591118336, "debt_to_equity_ratio": 0.7908752455680459, "profit_margin": 0.2302687523629006, "quarter": 2, "return_on_assets": 0.15602919715548352, "return_on_equity": 0.24171433339155446 }, { "asset_turnover_ratio": 0.6792832598711944, "current_ratio": 1.7401672012164735, "debt_to_equity_ratio": 0.8003594836541296, "profit_margin": 0.22024758160793684, "quarter": 3, "return_on_assets": 0.14961049521338624, "return_on_equity": 0.23429907349759754 }, { "asset_turnover_ratio": 0.6809746562451159, "current_ratio": 1.24424139684748, "debt_to_equity_ratio": 0.8048183256173976, "profit_margin": 0.2163089664127651, "quarter": 4, "return_on_assets": 0.14730092404566902, "return_on_equity": 0.2317189862974585 } ], "income_statement": [ { "depreciation": 1951514, "expenses": 27312502, "income_tax": 2922860, "marketing_expense": 5454170, "net_income": 11552351, "net_profit": 8629491, "operational_expense": 15747051, "product_revenue": 7952344, "quarter": 1, "rd_expense": 2786469, "revenue": 38864853, "salaries_expense": 10200231, "service_revenue": 30912509 }, { "depreciation": 2426291, "expenses": 27906487, "income_tax": 2472383, "marketing_expense": 3237822, "net_income": 11560366, "net_profit": 9087983, "operational_expense": 19318730, "product_revenue": 8264211, "quarter": 2, "rd_expense": 2982499, "revenue": 39466853, "salaries_expense": 9445090, "service_revenue": 31202642 }, { "depreciation": 2096541, "expenses": 28513390, "income_tax": 2737667, "marketing_expense": 4249173, "net_income": 11564789, "net_profit": 8827122, "operational_expense": 16785639, "product_revenue": 12724656, "quarter": 3, "rd_expense": 3623438, "revenue": 40078179, "salaries_expense": 11876723, "service_revenue": 27353523 }, { "depreciation": 2346141, "expenses": 29133492, "income_tax": 2761929, "marketing_expense": 2949972, "net_income": 11565482, "net_profit": 8803553, "operational_expense": 19165920, "product_revenue": 10618087, "quarter": 4, "rd_expense": 4827942, "revenue": 40698974, "salaries_expense": 9561039, "service_revenue": 30080887 } ], "market_conditions": { "gdp_growth": [ 0.06031952443227409, 0.05263667276522398, 0.051402905350124935, 0.0495662373475177 ], "inflation_rate": [ 0.013235995170678201, 0.005322307549460903, 0.006628484092778648, 0.011184311492870328 ], "interest_rate": [ 0.01550014706830086, 0.014524883336099777, 0.018216183299297688, 0.01071012718147352 ], "year": 2008 }, "random_event": { "description": "Thompson Group New Ad Campaign Launch in 2008", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 177972, "billable_hours_per_employee": 91, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 93553140, "net_revenue": 75453098, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 141563 }, { "average_project_size": 157544, "billable_hours_per_employee": 138, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 90011856, "net_revenue": 76864276, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 144211 }, { "average_project_size": 130093, "billable_hours_per_employee": 131, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 97117056, "net_revenue": 78301846, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 146908 }, { "average_project_size": 57682, "billable_hours_per_employee": 92, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 97203145, "net_revenue": 79766304, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 149655 } ], "balance_sheet": [ { "assets": 101955537, "current_assets": 33634962, "current_liabilities": 25287731, "equity": 68576650, "fixed_assets": 68320575, "liabilities": 53589969, "long_term_liabilities": 28302238, "quarter": 1 }, { "assets": 105313930, "current_assets": 46958711, "current_liabilities": 25846697, "equity": 74151216, "fixed_assets": 58355219, "liabilities": 54300537, "long_term_liabilities": 28453840, "quarter": 2 }, { "assets": 108782948, "current_assets": 40431107, "current_liabilities": 31926256, "equity": 75625682, "fixed_assets": 68351841, "liabilities": 55020528, "long_term_liabilities": 23094272, "quarter": 3 }, { "assets": 112366234, "current_assets": 46659257, "current_liabilities": 33421704, "equity": 79220292, "fixed_assets": 65706977, "liabilities": 55750065, "long_term_liabilities": 22328361, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55552, "financing_cash_flow": 165852, "investing_cash_flow": -259538, "net_cash_flow": 23193784, "operating_cash_flow": 23627266, "quarter": 1 }, { "change_in_working_capital": 51038, "financing_cash_flow": -18436, "investing_cash_flow": -457527, "net_cash_flow": 26063959, "operating_cash_flow": 26366830, "quarter": 2 }, { "change_in_working_capital": -5157, "financing_cash_flow": -92911, "investing_cash_flow": -448174, "net_cash_flow": 24924862, "operating_cash_flow": 25094363, "quarter": 3 }, { "change_in_working_capital": 30433, "financing_cash_flow": -61714, "investing_cash_flow": -120396, "net_cash_flow": 27187122, "operating_cash_flow": 27293122, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.740058855263545, "current_ratio": 1.3300901532051255, "debt_to_equity_ratio": 0.7814608762603598, "profit_margin": 0.2678628517015961, "quarter": 1, "return_on_assets": 0.19823427539791194, "return_on_equity": 0.2947225039426685 }, { "asset_turnover_ratio": 0.7298585856590861, "current_ratio": 1.816816709694086, "debt_to_equity_ratio": 0.7322946261596034, "profit_margin": 0.3010218036789939, "quarter": 2, "return_on_assets": 0.21970334788569756, "return_on_equity": 0.3120356515798743 }, { "asset_turnover_ratio": 0.7197988971580362, "current_ratio": 1.26639049063567, "debt_to_equity_ratio": 0.7275376108343724, "profit_margin": 0.2792177083539001, "quarter": 3, "return_on_assets": 0.2009805985401315, "return_on_equity": 0.289098377982231 }, { "asset_turnover_ratio": 0.7098778802180021, "current_ratio": 1.3960765435538536, "debt_to_equity_ratio": 0.7037346567720301, "profit_margin": 0.2833793452433248, "quarter": 4, "return_on_assets": 0.2011647288988968, "return_on_equity": 0.2853324877923954 } ], "income_statement": [ { "depreciation": 3416184, "expenses": 46592555, "income_tax": 8649461, "marketing_expense": 6856157, "net_income": 28860543, "net_profit": 20211082, "operational_expense": 25603899, "product_revenue": 27522949, "quarter": 1, "rd_expense": 6202989, "revenue": 75453098, "salaries_expense": 15245838, "service_revenue": 47930149 }, { "depreciation": 3229007, "expenses": 47651790, "income_tax": 6074663, "marketing_expense": 7030687, "net_income": 29212486, "net_profit": 23137823, "operational_expense": 26054204, "product_revenue": 20783832, "quarter": 2, "rd_expense": 8164973, "revenue": 76864276, "salaries_expense": 18180581, "service_revenue": 56080444 }, { "depreciation": 3231101, "expenses": 48735107, "income_tax": 7703477, "marketing_expense": 5506252, "net_income": 29566739, "net_profit": 21863262, "operational_expense": 26185764, "product_revenue": 17026143, "quarter": 3, "rd_expense": 9116919, "revenue": 78301846, "salaries_expense": 22851990, "service_revenue": 61275703 }, { "depreciation": 4688999, "expenses": 49843051, "income_tax": 7319130, "marketing_expense": 5616263, "net_income": 29923253, "net_profit": 22604123, "operational_expense": 29985801, "product_revenue": 20343295, "quarter": 4, "rd_expense": 6144415, "revenue": 79766304, "salaries_expense": 16452211, "service_revenue": 59423009 } ], "market_conditions": { "gdp_growth": [ 0.028468748884563858, 0.03151485150526689, 0.03253926009423816, 0.024983688061992467 ], "inflation_rate": [ 0.004934296371438834, 0.006266479494372696, 0.00996763238218808, 0.007244148684346298 ], "interest_rate": [ 0.013441250067610586, 0.016435549841917457, 0.015860579552036142, 0.01669645583620421 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 139840, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 25723845, "net_revenue": 20847162, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 39113 }, { "average_project_size": 58219, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 25478077, "net_revenue": 21457554, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 40258 }, { "average_project_size": 146087, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 27860192, "net_revenue": 22085818, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 41437 }, { "average_project_size": 105190, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 25831217, "net_revenue": 22732478, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 42650 } ], "balance_sheet": [ { "assets": 25835176, "current_assets": 12396664, "current_liabilities": 7179052, "equity": 18514769, "fixed_assets": 13438512, "liabilities": 12651776, "long_term_liabilities": 5472724, "quarter": 1 }, { "assets": 26734065, "current_assets": 10848363, "current_liabilities": 5949512, "equity": 18989092, "fixed_assets": 15885702, "liabilities": 12999463, "long_term_liabilities": 7049951, "quarter": 2 }, { "assets": 27664229, "current_assets": 8592707, "current_liabilities": 7114452, "equity": 19658393, "fixed_assets": 19071522, "liabilities": 13356705, "long_term_liabilities": 6242253, "quarter": 3 }, { "assets": 28626756, "current_assets": 13711451, "current_liabilities": 7505139, "equity": 20498241, "fixed_assets": 14915305, "liabilities": 13723764, "long_term_liabilities": 6218625, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63773, "financing_cash_flow": -125450, "investing_cash_flow": -337422, "net_cash_flow": 6390655, "operating_cash_flow": 6478783, "quarter": 1 }, { "change_in_working_capital": 30042, "financing_cash_flow": 168348, "investing_cash_flow": -222100, "net_cash_flow": 6274922, "operating_cash_flow": 6697579, "quarter": 2 }, { "change_in_working_capital": 94394, "financing_cash_flow": 88196, "investing_cash_flow": -165079, "net_cash_flow": 6252177, "operating_cash_flow": 6534923, "quarter": 3 }, { "change_in_working_capital": 33979, "financing_cash_flow": -132319, "investing_cash_flow": -152946, "net_cash_flow": 6396663, "operating_cash_flow": 6751025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8069293586387799, "current_ratio": 1.7267828677101098, "debt_to_equity_ratio": 0.683334261421247, "profit_margin": 0.25573596060701215, "quarter": 1, "return_on_assets": 0.20636085467348858, "return_on_equity": 0.28795222883958205 }, { "asset_turnover_ratio": 0.8026296786515631, "current_ratio": 1.8234038354742372, "debt_to_equity_ratio": 0.6845752814299915, "profit_margin": 0.2448783304937739, "quarter": 2, "return_on_assets": 0.196546615712949, "return_on_equity": 0.2767109664853907 }, { "asset_turnover_ratio": 0.7983529199385965, "current_ratio": 1.207781990798448, "debt_to_equity_ratio": 0.6794403286168915, "profit_margin": 0.24227624260962397, "quarter": 3, "return_on_assets": 0.19342194571914512, "return_on_equity": 0.2721925947863592 }, { "asset_turnover_ratio": 0.7940989890716224, "current_ratio": 1.8269416462506558, "debt_to_equity_ratio": 0.6695093496071199, "profit_margin": 0.2461345833041167, "quarter": 4, "return_on_assets": 0.19545522377736407, "return_on_equity": 0.27296239711495246 } ], "income_statement": [ { "depreciation": 1147414, "expenses": 14168755, "income_tax": 1347038, "marketing_expense": 1550626, "net_income": 6678407, "net_profit": 5331369, "operational_expense": 9779705, "product_revenue": 6185681, "quarter": 1, "rd_expense": 2748558, "revenue": 20847162, "salaries_expense": 4726774, "service_revenue": 14661481 }, { "depreciation": 1443089, "expenses": 14585397, "income_tax": 1617667, "marketing_expense": 2033163, "net_income": 6872157, "net_profit": 5254490, "operational_expense": 7763007, "product_revenue": 4390267, "quarter": 2, "rd_expense": 2454516, "revenue": 21457554, "salaries_expense": 5162977, "service_revenue": 17067287 }, { "depreciation": 1184054, "expenses": 15014292, "income_tax": 1720657, "marketing_expense": 2240426, "net_income": 7071526, "net_profit": 5350869, "operational_expense": 8127236, "product_revenue": 4511775, "quarter": 3, "rd_expense": 2179100, "revenue": 22085818, "salaries_expense": 4663099, "service_revenue": 17574043 }, { "depreciation": 1155776, "expenses": 15455799, "income_tax": 1681430, "marketing_expense": 2783570, "net_income": 7276679, "net_profit": 5595249, "operational_expense": 9482212, "product_revenue": 7759432, "quarter": 4, "rd_expense": 2439991, "revenue": 22732478, "salaries_expense": 7037793, "service_revenue": 14973046 } ], "market_conditions": { "gdp_growth": [ 0.057723851681915864, 0.05607409505752066, 0.05927853543191415, 0.06000175226155337 ], "inflation_rate": [ 0.0034597657173981522, 0.00970899225869182, 0.003712054478625131, 0.0054613748745463144 ], "interest_rate": [ 0.015851171192953456, 0.01638951626382412, 0.015298426555713895, 0.016606202963334666 ], "year": 2010 }, "random_event": { "description": "Thompson Group Introduction of New Service in 2010", "impact": 0.03, "type": "Introduction of New Service" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 67429, "billable_hours_per_employee": 127, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 92161951, "net_revenue": 72476612, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 135979 }, { "average_project_size": 165699, "billable_hours_per_employee": 113, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 88341279, "net_revenue": 75695194, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 142017 }, { "average_project_size": 117438, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 97421656, "net_revenue": 79056709, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 148324 }, { "average_project_size": 183201, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 94310802, "net_revenue": 82567504, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 154911 } ], "balance_sheet": [ { "assets": 108284936, "current_assets": 38204868, "current_liabilities": 26544489, "equity": 79202195, "fixed_assets": 70080068, "liabilities": 45010444, "long_term_liabilities": 18465955, "quarter": 1 }, { "assets": 111348367, "current_assets": 46627505, "current_liabilities": 19551918, "equity": 82159726, "fixed_assets": 64720862, "liabilities": 45737688, "long_term_liabilities": 26185770, "quarter": 2 }, { "assets": 114498464, "current_assets": 39109428, "current_liabilities": 19550671, "equity": 84185878, "fixed_assets": 75389036, "liabilities": 46476682, "long_term_liabilities": 26926011, "quarter": 3 }, { "assets": 117737679, "current_assets": 49534903, "current_liabilities": 27850259, "equity": 88629502, "fixed_assets": 68202776, "liabilities": 47227616, "long_term_liabilities": 19377357, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71603, "financing_cash_flow": 4869, "investing_cash_flow": -435547, "net_cash_flow": 20467695, "operating_cash_flow": 20422799, "quarter": 1 }, { "change_in_working_capital": -39478, "financing_cash_flow": -11547, "investing_cash_flow": -362313, "net_cash_flow": 20519734, "operating_cash_flow": 20969335, "quarter": 2 }, { "change_in_working_capital": 55624, "financing_cash_flow": -186839, "investing_cash_flow": -395742, "net_cash_flow": 20758426, "operating_cash_flow": 20906457, "quarter": 3 }, { "change_in_working_capital": 30047, "financing_cash_flow": 113115, "investing_cash_flow": -332565, "net_cash_flow": 22994232, "operating_cash_flow": 22968211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6693138923774218, "current_ratio": 1.4392768306822556, "debt_to_equity_ratio": 0.5682979366922849, "profit_margin": 0.21976334931329294, "quarter": 1, "return_on_assets": 0.1470906627307791, "return_on_equity": 0.2011017876461631 }, { "asset_turnover_ratio": 0.6798051560109544, "current_ratio": 2.3848046519016703, "debt_to_equity_ratio": 0.5566923141880975, "profit_margin": 0.21862744680989918, "quarter": 2, "return_on_assets": 0.14862406558688013, "return_on_equity": 0.20142529443197024 }, { "asset_turnover_ratio": 0.6904608694139338, "current_ratio": 2.000413591942701, "debt_to_equity_ratio": 0.5520721895898028, "profit_margin": 0.20446204002749468, "quarter": 3, "return_on_assets": 0.1411730379195305, "return_on_equity": 0.192004839576538 }, { "asset_turnover_ratio": 0.7012836052254776, "current_ratio": 1.778615523826906, "debt_to_equity_ratio": 0.5328656365461695, "profit_margin": 0.21945000299391393, "quarter": 4, "return_on_assets": 0.1538966892663138, "return_on_equity": 0.20444026640248977 } ], "income_statement": [ { "depreciation": 4495096, "expenses": 52189587, "income_tax": 4359322, "marketing_expense": 7102414, "net_income": 20287025, "net_profit": 15927703, "operational_expense": 29738048, "product_revenue": 23573246, "quarter": 1, "rd_expense": 6806552, "revenue": 72476612, "salaries_expense": 16241783, "service_revenue": 48903366 }, { "depreciation": 4420288, "expenses": 54398652, "income_tax": 4747495, "marketing_expense": 6352557, "net_income": 21296542, "net_profit": 16549047, "operational_expense": 28465880, "product_revenue": 27202725, "quarter": 2, "rd_expense": 5493876, "revenue": 75695194, "salaries_expense": 22295712, "service_revenue": 48492469 }, { "depreciation": 4742361, "expenses": 56701222, "income_tax": 6191391, "marketing_expense": 5868401, "net_income": 22355487, "net_profit": 16164096, "operational_expense": 35530149, "product_revenue": 20288106, "quarter": 3, "rd_expense": 10689545, "revenue": 79056709, "salaries_expense": 19950178, "service_revenue": 58768603 }, { "depreciation": 4848772, "expenses": 59101254, "income_tax": 5346811, "marketing_expense": 10654094, "net_income": 23466250, "net_profit": 18119439, "operational_expense": 39092770, "product_revenue": 30276244, "quarter": 4, "rd_expense": 9213650, "revenue": 82567504, "salaries_expense": 27468971, "service_revenue": 52291260 } ], "market_conditions": { "gdp_growth": [ 0.061840628845378734, 0.0624086168621975, 0.05646712253175325, 0.061362244698382105 ], "inflation_rate": [ 0.003694131363398145, 0.0036392778708170554, 0.003392740680209062, 0.007842327929682298 ], "interest_rate": [ 0.009121827067179518, 0.014549813835517865, 0.007033445275861715, 0.007911295287944719 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 66420, "billable_hours_per_employee": 143, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 38539662, "net_revenue": 32599784, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 61163 }, { "average_project_size": 52719, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 41465875, "net_revenue": 33540910, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 62929 }, { "average_project_size": 53168, "billable_hours_per_employee": 97, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 41291627, "net_revenue": 34509205, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 64745 }, { "average_project_size": 105598, "billable_hours_per_employee": 81, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 44604414, "net_revenue": 35505455, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 66614 } ], "balance_sheet": [ { "assets": 39812568, "current_assets": 16426687, "current_liabilities": 13770183, "equity": 24528329, "fixed_assets": 23385881, "liabilities": 23543886, "long_term_liabilities": 9773703, "quarter": 1 }, { "assets": 40656833, "current_assets": 14356298, "current_liabilities": 13552806, "equity": 25146748, "fixed_assets": 26300535, "liabilities": 24181642, "long_term_liabilities": 10628836, "quarter": 2 }, { "assets": 41519002, "current_assets": 17441498, "current_liabilities": 14718445, "equity": 25199973, "fixed_assets": 24077504, "liabilities": 24836674, "long_term_liabilities": 10118229, "quarter": 3 }, { "assets": 42399453, "current_assets": 16802519, "current_liabilities": 15235511, "equity": 25999910, "fixed_assets": 25596934, "liabilities": 25509450, "long_term_liabilities": 10273939, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58459, "financing_cash_flow": -5284, "investing_cash_flow": -203979, "net_cash_flow": 9789023, "operating_cash_flow": 10056931, "quarter": 1 }, { "change_in_working_capital": 17431, "financing_cash_flow": -123454, "investing_cash_flow": -325089, "net_cash_flow": 9474633, "operating_cash_flow": 9994803, "quarter": 2 }, { "change_in_working_capital": -28951, "financing_cash_flow": -168273, "investing_cash_flow": -217802, "net_cash_flow": 9423071, "operating_cash_flow": 9881470, "quarter": 3 }, { "change_in_working_capital": -23391, "financing_cash_flow": -111809, "investing_cash_flow": -196110, "net_cash_flow": 10243731, "operating_cash_flow": 10597801, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8188314805515685, "current_ratio": 1.1929171166425312, "debt_to_equity_ratio": 0.9598650605183908, "profit_margin": 0.253365083645953, "quarter": 1, "return_on_assets": 0.2074633065618877, "return_on_equity": 0.33673908238918354 }, { "asset_turnover_ratio": 0.8249759640648843, "current_ratio": 1.0592860253441243, "debt_to_equity_ratio": 0.961621041416568, "profit_margin": 0.25853672425703417, "quarter": 2, "return_on_assets": 0.2132865833401239, "return_on_equity": 0.34483810789371255 }, { "asset_turnover_ratio": 0.8311665343015712, "current_ratio": 1.185009557735209, "debt_to_equity_ratio": 0.9855833575694705, "profit_margin": 0.2468224057899914, "quarter": 3, "return_on_assets": 0.20515052360844319, "return_on_equity": 0.33800214785944416 }, { "asset_turnover_ratio": 0.8374036099003447, "current_ratio": 1.102852342793097, "debt_to_equity_ratio": 0.9811360885479988, "profit_margin": 0.25657767236048656, "quarter": 4, "return_on_assets": 0.21485906905449936, "return_on_equity": 0.3503822513231777 } ], "income_statement": [ { "depreciation": 1797284, "expenses": 21259563, "income_tax": 3080574, "marketing_expense": 3993051, "net_income": 11340221, "net_profit": 8259647, "operational_expense": 11153974, "product_revenue": 11908396, "quarter": 1, "rd_expense": 2852063, "revenue": 32599784, "salaries_expense": 10365572, "service_revenue": 20691388 }, { "depreciation": 1323246, "expenses": 22005807, "income_tax": 2863546, "marketing_expense": 4021432, "net_income": 11535103, "net_profit": 8671557, "operational_expense": 14566837, "product_revenue": 8847552, "quarter": 2, "rd_expense": 3297511, "revenue": 33540910, "salaries_expense": 10914320, "service_revenue": 24693358 }, { "depreciation": 1363825, "expenses": 22778246, "income_tax": 3213314, "marketing_expense": 4310146, "net_income": 11730959, "net_profit": 8517645, "operational_expense": 14021254, "product_revenue": 13460736, "quarter": 3, "rd_expense": 3374976, "revenue": 34509205, "salaries_expense": 9453304, "service_revenue": 21048469 }, { "depreciation": 1487894, "expenses": 23577799, "income_tax": 2817749, "marketing_expense": 4007112, "net_income": 11927656, "net_profit": 9109907, "operational_expense": 12200223, "product_revenue": 9118548, "quarter": 4, "rd_expense": 3349201, "revenue": 35505455, "salaries_expense": 10307607, "service_revenue": 26386907 } ], "market_conditions": { "gdp_growth": [ 0.029744309033458465, 0.030350762411865052, 0.02734863655515649, 0.03500047622575417 ], "inflation_rate": [ 0.010658952164603046, 0.011993805743998004, 0.005451789720138057, 0.011410692481682718 ], "interest_rate": [ 0.012017754690145138, 0.01954248120459783, 0.013677774632116842, 0.01766829080722388 ], "year": 2012 }, "random_event": { "description": "Thompson Group New Ad Campaign Launch in 2012", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2012 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2003, "industry": "Advertising", "location": "South Erinview", "name": "Hernandez PLC", "num_employees": 964, "region": "Europe", "revenue_size": "Medium", "website": "www.hernandezplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 119931, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 10708857, "net_revenue": 8738160, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9064 }, { "average_project_size": 170503, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 10423031, "net_revenue": 8920161, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 9253 }, { "average_project_size": 53582, "billable_hours_per_employee": 120, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 11495793, "net_revenue": 9105954, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 9446 }, { "average_project_size": 152673, "billable_hours_per_employee": 99, "client_concentration": 0.1, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 10778371, "net_revenue": 9295617, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 9643 } ], "balance_sheet": [ { "assets": 8873645, "current_assets": 2942921, "current_liabilities": 2841333, "equity": 6411440, "fixed_assets": 5930724, "liabilities": 4999137, "long_term_liabilities": 2157804, "quarter": 1 }, { "assets": 9179981, "current_assets": 4301734, "current_liabilities": 2512328, "equity": 6490882, "fixed_assets": 4878247, "liabilities": 5090263, "long_term_liabilities": 2577935, "quarter": 2 }, { "assets": 9496892, "current_assets": 3876641, "current_liabilities": 2862327, "equity": 6819112, "fixed_assets": 5620251, "liabilities": 5183050, "long_term_liabilities": 2320723, "quarter": 3 }, { "assets": 9824743, "current_assets": 3125683, "current_liabilities": 2277366, "equity": 7319534, "fixed_assets": 6699060, "liabilities": 5277529, "long_term_liabilities": 3000163, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6152, "financing_cash_flow": -5657, "investing_cash_flow": -259929, "net_cash_flow": 2751962, "operating_cash_flow": 2860267, "quarter": 1 }, { "change_in_working_capital": 59684, "financing_cash_flow": -111487, "investing_cash_flow": -303670, "net_cash_flow": 2534473, "operating_cash_flow": 2741174, "quarter": 2 }, { "change_in_working_capital": -15441, "financing_cash_flow": 145012, "investing_cash_flow": -116906, "net_cash_flow": 2622062, "operating_cash_flow": 2853067, "quarter": 3 }, { "change_in_working_capital": 7199, "financing_cash_flow": 33499, "investing_cash_flow": -427377, "net_cash_flow": 2959835, "operating_cash_flow": 3340841, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9847317534113659, "current_ratio": 1.0357536409847068, "debt_to_equity_ratio": 0.7797214042399211, "profit_margin": 0.2903279408937351, "quarter": 1, "return_on_assets": 0.28589514230059915, "return_on_equity": 0.3956883321063599 }, { "asset_turnover_ratio": 0.9716971091770233, "current_ratio": 1.71225015205021, "debt_to_equity_ratio": 0.784217460739542, "profit_margin": 0.2691839306487854, "quarter": 2, "return_on_assets": 0.2615652472483331, "return_on_equity": 0.3699287708511725 }, { "asset_turnover_ratio": 0.9588351641779226, "current_ratio": 1.3543669189439222, "debt_to_equity_ratio": 0.7600769718989804, "profit_margin": 0.2751243856492137, "quarter": 3, "return_on_assets": 0.2637989354833139, "return_on_equity": 0.36738947827811014 }, { "asset_turnover_ratio": 0.9461435276220457, "current_ratio": 1.372499194244579, "debt_to_equity_ratio": 0.721019808091608, "profit_margin": 0.29823948211291407, "quarter": 4, "return_on_assets": 0.28217735568248453, "return_on_equity": 0.37875635252189555 } ], "income_statement": [ { "depreciation": 323335, "expenses": 5428743, "income_tax": 772485, "marketing_expense": 799652, "net_income": 3309417, "net_profit": 2536932, "operational_expense": 2830726, "product_revenue": 2720929, "quarter": 1, "rd_expense": 913920, "revenue": 8738160, "salaries_expense": 1716335, "service_revenue": 6017231 }, { "depreciation": 340010, "expenses": 5535704, "income_tax": 983293, "marketing_expense": 868816, "net_income": 3384457, "net_profit": 2401164, "operational_expense": 3540694, "product_revenue": 1926433, "quarter": 2, "rd_expense": 1100979, "revenue": 8920161, "salaries_expense": 2572299, "service_revenue": 6993728 }, { "depreciation": 347797, "expenses": 5644773, "income_tax": 955911, "marketing_expense": 572237, "net_income": 3461181, "net_profit": 2505270, "operational_expense": 3564790, "product_revenue": 2144408, "quarter": 3, "rd_expense": 1113856, "revenue": 9105954, "salaries_expense": 2169938, "service_revenue": 6961546 }, { "depreciation": 568521, "expenses": 5755992, "income_tax": 767305, "marketing_expense": 756518, "net_income": 3539625, "net_profit": 2772320, "operational_expense": 3004768, "product_revenue": 3500995, "quarter": 4, "rd_expense": 618135, "revenue": 9295617, "salaries_expense": 1812556, "service_revenue": 5794622 } ], "market_conditions": { "gdp_growth": [ 0.012782823824990179, 0.006810190013665296, 0.008182912646838018, 0.00247300759786972 ], "inflation_rate": [ 0.008144442992553813, 0.012445285538271265, 0.007912311430812467, 0.008833785524385157 ], "interest_rate": [ 0.03565677613022428, 0.03172869472887063, 0.03104182150527047, 0.02918665526300534 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 142613, "billable_hours_per_employee": 107, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 8151992, "net_revenue": 6802367, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 7056 }, { "average_project_size": 66751, "billable_hours_per_employee": 98, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 8585848, "net_revenue": 6978939, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 7240 }, { "average_project_size": 110478, "billable_hours_per_employee": 158, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 8097658, "net_revenue": 7160095, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7427 }, { "average_project_size": 189790, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 8401840, "net_revenue": 7345953, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 7620 } ], "balance_sheet": [ { "assets": 8269653, "current_assets": 3586565, "current_liabilities": 2353902, "equity": 5177162, "fixed_assets": 4683088, "liabilities": 4750746, "long_term_liabilities": 2396844, "quarter": 1 }, { "assets": 8418463, "current_assets": 3771165, "current_liabilities": 2803511, "equity": 5270593, "fixed_assets": 4647298, "liabilities": 4838374, "long_term_liabilities": 2034863, "quarter": 2 }, { "assets": 8569951, "current_assets": 4242060, "current_liabilities": 2491754, "equity": 5465943, "fixed_assets": 4327891, "liabilities": 4927618, "long_term_liabilities": 2435864, "quarter": 3 }, { "assets": 8724165, "current_assets": 4017351, "current_liabilities": 2965503, "equity": 5556069, "fixed_assets": 4706814, "liabilities": 5018508, "long_term_liabilities": 2053005, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26392, "financing_cash_flow": -102671, "investing_cash_flow": -155924, "net_cash_flow": 1505016, "operating_cash_flow": 1990969, "quarter": 1 }, { "change_in_working_capital": -77772, "financing_cash_flow": 54967, "investing_cash_flow": -407784, "net_cash_flow": 1764494, "operating_cash_flow": 1954476, "quarter": 2 }, { "change_in_working_capital": 85225, "financing_cash_flow": 193328, "investing_cash_flow": -128282, "net_cash_flow": 1779763, "operating_cash_flow": 2085576, "quarter": 3 }, { "change_in_working_capital": 98674, "financing_cash_flow": -188620, "investing_cash_flow": -474554, "net_cash_flow": 1740937, "operating_cash_flow": 2096844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8225698224580886, "current_ratio": 1.5236679351986617, "debt_to_equity_ratio": 0.917635183137016, "profit_margin": 0.24377617379362213, "quarter": 1, "return_on_assets": 0.20052292399693192, "return_on_equity": 0.3203019337621654 }, { "asset_turnover_ratio": 0.8290039405055293, "current_ratio": 1.3451579109195577, "debt_to_equity_ratio": 0.9179942370811026, "profit_margin": 0.24222937039570056, "quarter": 2, "return_on_assets": 0.20080910256420917, "return_on_equity": 0.3207426564714824 }, { "asset_turnover_ratio": 0.8354884409490789, "current_ratio": 1.7024393258724577, "debt_to_equity_ratio": 0.9015128771009869, "profit_margin": 0.2546907548014377, "quarter": 3, "return_on_assets": 0.21279118165319733, "return_on_equity": 0.33363136059047815 }, { "asset_turnover_ratio": 0.8420236205986475, "current_ratio": 1.3546946335916705, "debt_to_equity_ratio": 0.9032479618233683, "profit_margin": 0.2518954314028418, "quarter": 4, "return_on_assets": 0.2121019031620791, "return_on_equity": 0.3330433801308083 } ], "income_statement": [ { "depreciation": 332714, "expenses": 4537261, "income_tax": 606851, "marketing_expense": 763567, "net_income": 2265106, "net_profit": 1658255, "operational_expense": 2949064, "product_revenue": 2667602, "quarter": 1, "rd_expense": 650097, "revenue": 6802367, "salaries_expense": 2060820, "service_revenue": 4134765 }, { "depreciation": 263972, "expenses": 4640576, "income_tax": 647859, "marketing_expense": 785097, "net_income": 2338363, "net_profit": 1690504, "operational_expense": 2903080, "product_revenue": 2292754, "quarter": 2, "rd_expense": 617789, "revenue": 6978939, "salaries_expense": 1888766, "service_revenue": 4686185 }, { "depreciation": 261966, "expenses": 4746245, "income_tax": 590240, "marketing_expense": 515299, "net_income": 2413850, "net_profit": 1823610, "operational_expense": 2990889, "product_revenue": 2017235, "quarter": 3, "rd_expense": 706690, "revenue": 7160095, "salaries_expense": 1819490, "service_revenue": 5142860 }, { "depreciation": 246432, "expenses": 4854319, "income_tax": 641222, "marketing_expense": 610884, "net_income": 2491634, "net_profit": 1850412, "operational_expense": 2873286, "product_revenue": 1748415, "quarter": 4, "rd_expense": 682515, "revenue": 7345953, "salaries_expense": 1536372, "service_revenue": 5597538 } ], "market_conditions": { "gdp_growth": [ 0.02573517347142745, 0.030186987769683468, 0.032080123146931816, 0.02426428240960206 ], "inflation_rate": [ 0.011657925826649398, 0.019287544071233193, 0.018482427113160373, 0.016194153643246806 ], "interest_rate": [ 0.03453577551085019, 0.03454419040984088, 0.03743916520642822, 0.03710840803773529 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 176098, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 21364101, "net_revenue": 17006929, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 17642 }, { "average_project_size": 165811, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 20356915, "net_revenue": 17691647, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 18352 }, { "average_project_size": 63986, "billable_hours_per_employee": 82, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 22240237, "net_revenue": 18403933, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 19091 }, { "average_project_size": 50128, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 23393156, "net_revenue": 19144896, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 19860 } ], "balance_sheet": [ { "assets": 23548713, "current_assets": 9544463, "current_liabilities": 5501320, "equity": 17205113, "fixed_assets": 14004250, "liabilities": 10155457, "long_term_liabilities": 4654137, "quarter": 1 }, { "assets": 24141065, "current_assets": 9965965, "current_liabilities": 4475720, "equity": 17550533, "fixed_assets": 14175100, "liabilities": 10426942, "long_term_liabilities": 5951222, "quarter": 2 }, { "assets": 24748316, "current_assets": 11504308, "current_liabilities": 5734445, "equity": 17972270, "fixed_assets": 13244008, "liabilities": 10705684, "long_term_liabilities": 4971239, "quarter": 3 }, { "assets": 25370843, "current_assets": 10641006, "current_liabilities": 5706819, "equity": 18803142, "fixed_assets": 14729837, "liabilities": 10991878, "long_term_liabilities": 5285059, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82379, "financing_cash_flow": -104481, "investing_cash_flow": -354761, "net_cash_flow": 4853077, "operating_cash_flow": 4863894, "quarter": 1 }, { "change_in_working_capital": -66770, "financing_cash_flow": 76059, "investing_cash_flow": -239420, "net_cash_flow": 4772433, "operating_cash_flow": 5010152, "quarter": 2 }, { "change_in_working_capital": -6237, "financing_cash_flow": 32635, "investing_cash_flow": -490507, "net_cash_flow": 4253494, "operating_cash_flow": 4751668, "quarter": 3 }, { "change_in_working_capital": 76000, "financing_cash_flow": -95218, "investing_cash_flow": -391131, "net_cash_flow": 5418970, "operating_cash_flow": 5497521, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7222020583460336, "current_ratio": 1.7349405233653015, "debt_to_equity_ratio": 0.5902580820015538, "profit_margin": 0.22413552734888234, "quarter": 1, "return_on_assets": 0.16187113919983653, "return_on_equity": 0.22155373231201678 }, { "asset_turnover_ratio": 0.7328445120378906, "current_ratio": 2.226673026909637, "debt_to_equity_ratio": 0.5941097059559388, "profit_margin": 0.2168486631007277, "quarter": 2, "return_on_assets": 0.15891635269612173, "return_on_equity": 0.21859222167212813 }, { "asset_turnover_ratio": 0.7436438503532927, "current_ratio": 2.0061763605719474, "debt_to_equity_ratio": 0.5956778971159459, "profit_margin": 0.2135216423576417, "quarter": 3, "return_on_assets": 0.1587840562565954, "return_on_equity": 0.2186500647942636 }, { "asset_turnover_ratio": 0.7546022810515204, "current_ratio": 1.864612492528675, "debt_to_equity_ratio": 0.5845766627726366, "profit_margin": 0.23108911116571226, "quarter": 4, "return_on_assets": 0.17438037041181487, "return_on_equity": 0.23528924048970112 } ], "income_statement": [ { "depreciation": 1052037, "expenses": 11789196, "income_tax": 1405876, "marketing_expense": 1290281, "net_income": 5217733, "net_profit": 3811857, "operational_expense": 6041233, "product_revenue": 4533267, "quarter": 1, "rd_expense": 1805454, "revenue": 17006929, "salaries_expense": 4328887, "service_revenue": 12473662 }, { "depreciation": 1173742, "expenses": 12321436, "income_tax": 1533801, "marketing_expense": 1613914, "net_income": 5370211, "net_profit": 3836410, "operational_expense": 7251814, "product_revenue": 5117317, "quarter": 2, "rd_expense": 1939428, "revenue": 17691647, "salaries_expense": 5097294, "service_revenue": 12574330 }, { "depreciation": 822030, "expenses": 12877706, "income_tax": 1596589, "marketing_expense": 1522374, "net_income": 5526227, "net_profit": 3929638, "operational_expense": 8389286, "product_revenue": 6250268, "quarter": 3, "rd_expense": 2467526, "revenue": 18403933, "salaries_expense": 5359698, "service_revenue": 12153665 }, { "depreciation": 1073344, "expenses": 13459089, "income_tax": 1261630, "marketing_expense": 1733020, "net_income": 5685807, "net_profit": 4424177, "operational_expense": 7855476, "product_revenue": 6600299, "quarter": 4, "rd_expense": 2378928, "revenue": 19144896, "salaries_expense": 6081790, "service_revenue": 12544597 } ], "market_conditions": { "gdp_growth": [ 0.010718740886741664, 0.011905737747677942, 0.010436556261852577, 0.027634723978381126 ], "inflation_rate": [ 0.008837761690195943, 0.010133199254060261, 0.01204378348030013, 0.006300721930098238 ], "interest_rate": [ 0.030776081958488986, 0.03132479513710106, 0.03165889855714991, 0.03178207665652139 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 165268, "billable_hours_per_employee": 134, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 9582918, "net_revenue": 8360757, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8673 }, { "average_project_size": 73238, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 11265984, "net_revenue": 8753394, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 9080 }, { "average_project_size": 73287, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 11350683, "net_revenue": 9164470, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 9507 }, { "average_project_size": 147287, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 11758258, "net_revenue": 9594851, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 9953 } ], "balance_sheet": [ { "assets": 10724532, "current_assets": 5256219, "current_liabilities": 2402539, "equity": 7175831, "fixed_assets": 5468313, "liabilities": 5659315, "long_term_liabilities": 3256776, "quarter": 1 }, { "assets": 11054756, "current_assets": 5426899, "current_liabilities": 2653872, "equity": 7409982, "fixed_assets": 5627857, "liabilities": 5820886, "long_term_liabilities": 3167014, "quarter": 2 }, { "assets": 11395148, "current_assets": 3675090, "current_liabilities": 3360748, "equity": 7767769, "fixed_assets": 7720058, "liabilities": 5987069, "long_term_liabilities": 2626321, "quarter": 3 }, { "assets": 11746021, "current_assets": 5284857, "current_liabilities": 3595259, "equity": 8152235, "fixed_assets": 6461164, "liabilities": 6157997, "long_term_liabilities": 2562738, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23493, "financing_cash_flow": 195738, "investing_cash_flow": -371195, "net_cash_flow": 2487244, "operating_cash_flow": 2633428, "quarter": 1 }, { "change_in_working_capital": -56477, "financing_cash_flow": -176908, "investing_cash_flow": -121511, "net_cash_flow": 2412400, "operating_cash_flow": 2582105, "quarter": 2 }, { "change_in_working_capital": 37132, "financing_cash_flow": -195601, "investing_cash_flow": -231156, "net_cash_flow": 2741611, "operating_cash_flow": 2845713, "quarter": 3 }, { "change_in_working_capital": 59116, "financing_cash_flow": 152514, "investing_cash_flow": -208400, "net_cash_flow": 2955089, "operating_cash_flow": 3192767, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7795917807881967, "current_ratio": 2.1877767644978916, "debt_to_equity_ratio": 0.7886633617764967, "profit_margin": 0.2524429307059157, "quarter": 1, "return_on_assets": 0.1968024338964162, "return_on_equity": 0.2941281643896017 }, { "asset_turnover_ratio": 0.7918215472146106, "current_ratio": 2.044898548234429, "debt_to_equity_ratio": 0.7855465775760319, "profit_margin": 0.24860208508836687, "quarter": 2, "return_on_assets": 0.19684848765544893, "return_on_equity": 0.29367304805868627 }, { "asset_turnover_ratio": 0.8042431743756202, "current_ratio": 1.093533344362624, "debt_to_equity_ratio": 0.770757858530551, "profit_margin": 0.2574824294258151, "quarter": 3, "return_on_assets": 0.20707848638736417, "return_on_equity": 0.3037796309339271 }, { "asset_turnover_ratio": 0.8168596838027107, "current_ratio": 1.4699516780293158, "debt_to_equity_ratio": 0.7553753050543808, "profit_margin": 0.26724865242826595, "quarter": 4, "return_on_assets": 0.21830464971925387, "return_on_equity": 0.3145408590404963 } ], "income_statement": [ { "depreciation": 522814, "expenses": 5544834, "income_tax": 705309, "marketing_expense": 1008493, "net_income": 2815923, "net_profit": 2110614, "operational_expense": 3427065, "product_revenue": 2104872, "quarter": 1, "rd_expense": 673050, "revenue": 8360757, "salaries_expense": 2302118, "service_revenue": 6255885 }, { "depreciation": 405993, "expenses": 5798060, "income_tax": 779222, "marketing_expense": 820461, "net_income": 2955334, "net_profit": 2176112, "operational_expense": 3290559, "product_revenue": 2120761, "quarter": 2, "rd_expense": 687426, "revenue": 8753394, "salaries_expense": 2361505, "service_revenue": 6632633 }, { "depreciation": 486023, "expenses": 6062850, "income_tax": 741930, "marketing_expense": 905266, "net_income": 3101620, "net_profit": 2359690, "operational_expense": 3725825, "product_revenue": 2293585, "quarter": 3, "rd_expense": 1182677, "revenue": 9164470, "salaries_expense": 2622384, "service_revenue": 6870885 }, { "depreciation": 628556, "expenses": 6339733, "income_tax": 690907, "marketing_expense": 1224204, "net_income": 3255118, "net_profit": 2564211, "operational_expense": 4141884, "product_revenue": 3127092, "quarter": 4, "rd_expense": 904141, "revenue": 9594851, "salaries_expense": 2466794, "service_revenue": 6467759 } ], "market_conditions": { "gdp_growth": [ 0.009548099239661809, 0.01912015297697266, 0.0015090021075933688, 0.018868135598356338 ], "inflation_rate": [ 0.02035995884792171, 0.018165580847675254, 0.022173797471146076, 0.018253163401619955 ], "interest_rate": [ 0.025673750752859832, 0.03096052765635962, 0.03025586155486467, 0.02493958882601503 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 111866, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 18395033, "net_revenue": 16582321, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 17202 }, { "average_project_size": 82959, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 20068523, "net_revenue": 17065098, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 17702 }, { "average_project_size": 126767, "billable_hours_per_employee": 144, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 21318267, "net_revenue": 17561931, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 18218 }, { "average_project_size": 156019, "billable_hours_per_employee": 131, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 21139379, "net_revenue": 18073229, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 18748 } ], "balance_sheet": [ { "assets": 17065782, "current_assets": 5643098, "current_liabilities": 4392003, "equity": 12283633, "fixed_assets": 11422684, "liabilities": 8031322, "long_term_liabilities": 3639319, "quarter": 1 }, { "assets": 17403520, "current_assets": 5372460, "current_liabilities": 3509244, "equity": 12615129, "fixed_assets": 12031060, "liabilities": 8112362, "long_term_liabilities": 4603118, "quarter": 2 }, { "assets": 17747942, "current_assets": 7101296, "current_liabilities": 4788645, "equity": 13047656, "fixed_assets": 10646646, "liabilities": 8194220, "long_term_liabilities": 3405575, "quarter": 3 }, { "assets": 18099180, "current_assets": 7123583, "current_liabilities": 3715130, "equity": 13324429, "fixed_assets": 10975597, "liabilities": 8276904, "long_term_liabilities": 4561774, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50054, "financing_cash_flow": -12703, "investing_cash_flow": -186078, "net_cash_flow": 3607845, "operating_cash_flow": 4046579, "quarter": 1 }, { "change_in_working_capital": 35673, "financing_cash_flow": 84956, "investing_cash_flow": -402212, "net_cash_flow": 4273843, "operating_cash_flow": 4512614, "quarter": 2 }, { "change_in_working_capital": 2424, "financing_cash_flow": -152335, "investing_cash_flow": -135664, "net_cash_flow": 4126046, "operating_cash_flow": 4408388, "quarter": 3 }, { "change_in_working_capital": 78860, "financing_cash_flow": -179254, "investing_cash_flow": -314995, "net_cash_flow": 4455178, "operating_cash_flow": 4726984, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9716707385574245, "current_ratio": 1.2848575012357688, "debt_to_equity_ratio": 0.6538230179947577, "profit_margin": 0.1959419914739318, "quarter": 1, "return_on_assets": 0.19039109956988787, "return_on_equity": 0.2645123800100508 }, { "asset_turnover_ratio": 0.9805543935939396, "current_ratio": 1.5309451266426615, "debt_to_equity_ratio": 0.6430661152969581, "profit_margin": 0.19478182897045185, "quarter": 2, "return_on_assets": 0.1909941781892399, "return_on_equity": 0.2634908450004752 }, { "asset_turnover_ratio": 0.989519291870573, "current_ratio": 1.482944757859478, "debt_to_equity_ratio": 0.6280223819512103, "profit_margin": 0.1989493068843056, "quarter": 3, "return_on_assets": 0.19686417726629937, "return_on_equity": 0.26778250438239637 }, { "asset_turnover_ratio": 0.998566178136247, "current_ratio": 1.917451879207457, "debt_to_equity_ratio": 0.6211826412974244, "profit_margin": 0.19377572209149788, "quarter": 4, "return_on_assets": 0.19349788222449857, "return_on_equity": 0.26283700412227795 } ], "income_statement": [ { "depreciation": 797406, "expenses": 12007432, "income_tax": 1325716, "marketing_expense": 1743490, "net_income": 4574889, "net_profit": 3249173, "operational_expense": 7668614, "product_revenue": 6463166, "quarter": 1, "rd_expense": 2310988, "revenue": 16582321, "salaries_expense": 5304802, "service_revenue": 10119155 }, { "depreciation": 1188643, "expenses": 12417821, "income_tax": 1323306, "marketing_expense": 1597872, "net_income": 4647277, "net_profit": 3323971, "operational_expense": 8430578, "product_revenue": 6682192, "quarter": 2, "rd_expense": 2119990, "revenue": 17065098, "salaries_expense": 5608656, "service_revenue": 10382906 }, { "depreciation": 914454, "expenses": 12842237, "income_tax": 1225760, "marketing_expense": 1875520, "net_income": 4719694, "net_profit": 3493934, "operational_expense": 8805440, "product_revenue": 5093468, "quarter": 3, "rd_expense": 1796554, "revenue": 17561931, "salaries_expense": 5058023, "service_revenue": 12468463 }, { "depreciation": 1224831, "expenses": 13281159, "income_tax": 1289917, "marketing_expense": 1600121, "net_income": 4792070, "net_profit": 3502153, "operational_expense": 8035357, "product_revenue": 6566826, "quarter": 4, "rd_expense": 2026980, "revenue": 18073229, "salaries_expense": 4525927, "service_revenue": 11506403 } ], "market_conditions": { "gdp_growth": [ 0.026529814575219905, 0.03782201499570085, 0.03027259001786864, 0.03105428283194262 ], "inflation_rate": [ 0.011341533797607228, 0.015513904562258644, 0.015233110187301571, 0.009403558712329443 ], "interest_rate": [ 0.024075077984815278, 0.0222655956836074, 0.020711407484149326, 0.019116331312708183 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 180589, "billable_hours_per_employee": 123, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 8129330, "net_revenue": 6908296, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7166 }, { "average_project_size": 191772, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 7966231, "net_revenue": 7196152, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7465 }, { "average_project_size": 185010, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 8657559, "net_revenue": 7496003, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7776 }, { "average_project_size": 50116, "billable_hours_per_employee": 140, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 10077728, "net_revenue": 7808348, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 8100 } ], "balance_sheet": [ { "assets": 7181313, "current_assets": 2572719, "current_liabilities": 2139088, "equity": 4796594, "fixed_assets": 4608594, "liabilities": 3816457, "long_term_liabilities": 1677369, "quarter": 1 }, { "assets": 7420772, "current_assets": 2752640, "current_liabilities": 1846118, "equity": 5024986, "fixed_assets": 4668132, "liabilities": 3865294, "long_term_liabilities": 2019176, "quarter": 2 }, { "assets": 7668215, "current_assets": 2337740, "current_liabilities": 2080731, "equity": 5365333, "fixed_assets": 5330475, "liabilities": 3914756, "long_term_liabilities": 1834025, "quarter": 3 }, { "assets": 7923909, "current_assets": 2454367, "current_liabilities": 1674471, "equity": 5614484, "fixed_assets": 5469542, "liabilities": 3964851, "long_term_liabilities": 2290380, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92169, "financing_cash_flow": -30527, "investing_cash_flow": -419725, "net_cash_flow": 1367308, "operating_cash_flow": 1770243, "quarter": 1 }, { "change_in_working_capital": 88510, "financing_cash_flow": 85777, "investing_cash_flow": -463006, "net_cash_flow": 1498293, "operating_cash_flow": 1772273, "quarter": 2 }, { "change_in_working_capital": 24307, "financing_cash_flow": 132730, "investing_cash_flow": -386231, "net_cash_flow": 1798167, "operating_cash_flow": 1938525, "quarter": 3 }, { "change_in_working_capital": 53310, "financing_cash_flow": -30327, "investing_cash_flow": -442938, "net_cash_flow": 1749653, "operating_cash_flow": 2047777, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9619823004511849, "current_ratio": 1.202717700253566, "debt_to_equity_ratio": 0.7956597952630554, "profit_margin": 0.207249081394312, "quarter": 1, "return_on_assets": 0.19936994808609512, "return_on_equity": 0.2984905539222206 }, { "asset_turnover_ratio": 0.9697309120937821, "current_ratio": 1.4910422844043556, "debt_to_equity_ratio": 0.7692148794046392, "profit_margin": 0.20420747088166008, "quarter": 2, "return_on_assets": 0.1980262969944367, "return_on_equity": 0.29244021774389023 }, { "asset_turnover_ratio": 0.9775421007366121, "current_ratio": 1.1235186095655805, "debt_to_equity_ratio": 0.7296389618314464, "profit_margin": 0.2150311305905294, "quarter": 3, "return_on_assets": 0.21020198312123486, "return_on_equity": 0.3004238506724559 }, { "asset_turnover_ratio": 0.9854161626540638, "current_ratio": 1.4657566479204478, "debt_to_equity_ratio": 0.7061826162475483, "profit_margin": 0.21200720049874827, "quarter": 4, "return_on_assets": 0.20891532197050725, "return_on_equity": 0.29484917937249444 } ], "income_statement": [ { "depreciation": 338505, "expenses": 5017371, "income_tax": 459187, "marketing_expense": 652151, "net_income": 1890925, "net_profit": 1431738, "operational_expense": 3156862, "product_revenue": 1969077, "quarter": 1, "rd_expense": 861671, "revenue": 6908296, "salaries_expense": 2386435, "service_revenue": 4939219 }, { "depreciation": 302765, "expenses": 5239691, "income_tax": 486953, "marketing_expense": 525057, "net_income": 1956461, "net_profit": 1469508, "operational_expense": 2953071, "product_revenue": 1990296, "quarter": 2, "rd_expense": 583562, "revenue": 7196152, "salaries_expense": 2599368, "service_revenue": 5205856 }, { "depreciation": 326651, "expenses": 5471862, "income_tax": 412267, "marketing_expense": 1087180, "net_income": 2024141, "net_profit": 1611874, "operational_expense": 3226110, "product_revenue": 2624590, "quarter": 3, "rd_expense": 655419, "revenue": 7496003, "salaries_expense": 2241619, "service_revenue": 4871413 }, { "depreciation": 392351, "expenses": 5714321, "income_tax": 438601, "marketing_expense": 670863, "net_income": 2094027, "net_profit": 1655426, "operational_expense": 3022879, "product_revenue": 2324790, "quarter": 4, "rd_expense": 725305, "revenue": 7808348, "salaries_expense": 1912057, "service_revenue": 5483558 } ], "market_conditions": { "gdp_growth": [ 0.02775687741417667, 0.015988761013427104, 0.020258129070890203, 0.017441415056441742 ], "inflation_rate": [ 0.009000353678862491, 0.016890727583515185, 0.0125882641512729, 0.013102529878779322 ], "interest_rate": [ 0.02902032453686843, 0.03115991396353329, 0.030482418591066464, 0.03835323380091121 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 97990, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 8100104, "net_revenue": 6586765, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6833 }, { "average_project_size": 182083, "billable_hours_per_employee": 132, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 8847630, "net_revenue": 6813986, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 7068 }, { "average_project_size": 87973, "billable_hours_per_employee": 140, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 8585395, "net_revenue": 7049046, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 7312 }, { "average_project_size": 112109, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 8653038, "net_revenue": 7292215, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 7565 } ], "balance_sheet": [ { "assets": 9348017, "current_assets": 3520169, "current_liabilities": 3145317, "equity": 5385011, "fixed_assets": 5827848, "liabilities": 5326787, "long_term_liabilities": 2181470, "quarter": 1 }, { "assets": 9471016, "current_assets": 2868214, "current_liabilities": 2641725, "equity": 5337446, "fixed_assets": 6602802, "liabilities": 5427692, "long_term_liabilities": 2785967, "quarter": 2 }, { "assets": 9595634, "current_assets": 4382390, "current_liabilities": 2948048, "equity": 5502884, "fixed_assets": 5213244, "liabilities": 5530507, "long_term_liabilities": 2582459, "quarter": 3 }, { "assets": 9721892, "current_assets": 4331920, "current_liabilities": 3101671, "equity": 5433668, "fixed_assets": 5389972, "liabilities": 5635271, "long_term_liabilities": 2533600, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82338, "financing_cash_flow": -120518, "investing_cash_flow": -415841, "net_cash_flow": 1709590, "operating_cash_flow": 1768775, "quarter": 1 }, { "change_in_working_capital": 42795, "financing_cash_flow": -125079, "investing_cash_flow": -278266, "net_cash_flow": 1427250, "operating_cash_flow": 1623468, "quarter": 2 }, { "change_in_working_capital": -37281, "financing_cash_flow": 27746, "investing_cash_flow": -107885, "net_cash_flow": 1135160, "operating_cash_flow": 1798156, "quarter": 3 }, { "change_in_working_capital": -24460, "financing_cash_flow": -126481, "investing_cash_flow": -454569, "net_cash_flow": 1659069, "operating_cash_flow": 1859668, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7046162838599888, "current_ratio": 1.1191778126020366, "debt_to_equity_ratio": 0.9891877658188628, "profit_margin": 0.20704868019429873, "quarter": 1, "return_on_assets": 0.145889871616622, "return_on_equity": 0.25325500727853667 }, { "asset_turnover_ratio": 0.7194567087628191, "current_ratio": 1.0857352676754772, "debt_to_equity_ratio": 1.0169080867516036, "profit_margin": 0.18992143511888637, "quarter": 2, "return_on_assets": 0.13664025063414528, "return_on_equity": 0.24246090733283296 }, { "asset_turnover_ratio": 0.7346097193786257, "current_ratio": 1.486539567876778, "debt_to_equity_ratio": 1.0050197314717155, "profit_margin": 0.2039647634587716, "quarter": 3, "return_on_assets": 0.14983449764757598, "return_on_equity": 0.26127336138650203 }, { "asset_turnover_ratio": 0.7500818770667274, "current_ratio": 1.3966407139893302, "debt_to_equity_ratio": 1.03710256129009, "profit_margin": 0.1847239830421895, "quarter": 4, "return_on_assets": 0.13855811193952783, "return_on_equity": 0.24790749085148375 } ], "income_statement": [ { "depreciation": 404994, "expenses": 4818763, "income_tax": 404221, "marketing_expense": 833655, "net_income": 1768002, "net_profit": 1363781, "operational_expense": 3237083, "product_revenue": 1945100, "quarter": 1, "rd_expense": 550266, "revenue": 6586765, "salaries_expense": 1829776, "service_revenue": 4641665 }, { "depreciation": 329346, "expenses": 5017933, "income_tax": 501931, "marketing_expense": 654547, "net_income": 1796053, "net_profit": 1294122, "operational_expense": 2926528, "product_revenue": 2651780, "quarter": 2, "rd_expense": 507528, "revenue": 6813986, "salaries_expense": 1780228, "service_revenue": 4162206 }, { "depreciation": 360399, "expenses": 5225336, "income_tax": 385953, "marketing_expense": 887314, "net_income": 1823710, "net_profit": 1437757, "operational_expense": 3224047, "product_revenue": 2025130, "quarter": 3, "rd_expense": 915974, "revenue": 7049046, "salaries_expense": 2463480, "service_revenue": 5023916 }, { "depreciation": 512621, "expenses": 5441311, "income_tax": 503857, "marketing_expense": 1087835, "net_income": 1850904, "net_profit": 1347047, "operational_expense": 3798376, "product_revenue": 2438100, "quarter": 4, "rd_expense": 845669, "revenue": 7292215, "salaries_expense": 2345885, "service_revenue": 4854115 } ], "market_conditions": { "gdp_growth": [ 0.01877018615977663, 0.017900401165810945, 0.009127534357882676, 0.007509724312497383 ], "inflation_rate": [ 0.017685252578627988, 0.015593230532924246, 0.015179077623591795, 0.016412267694116342 ], "interest_rate": [ 0.024472822936806783, 0.023324299224466858, 0.01691665090004819, 0.02579773477921227 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "Lawsontown", "name": "Carlson-James", "num_employees": 288, "region": "Europe", "revenue_size": "Small", "website": "www.carlson-james.com" }

[ { "advertising_kpis": [ { "average_project_size": 84444, "billable_hours_per_employee": 149, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 5578061, "net_revenue": 4890651, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 16981 }, { "average_project_size": 120761, "billable_hours_per_employee": 119, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 5481592, "net_revenue": 4954403, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 17203 }, { "average_project_size": 100863, "billable_hours_per_employee": 137, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 5602345, "net_revenue": 5018987, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 17427 }, { "average_project_size": 130203, "billable_hours_per_employee": 146, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 5994277, "net_revenue": 5084412, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 17654 } ], "balance_sheet": [ { "assets": 6390273, "current_assets": 2432828, "current_liabilities": 1644334, "equity": 4788381, "fixed_assets": 3957445, "liabilities": 2809934, "long_term_liabilities": 1165600, "quarter": 1 }, { "assets": 6565020, "current_assets": 2001378, "current_liabilities": 1264841, "equity": 4864990, "fixed_assets": 4563642, "liabilities": 2868605, "long_term_liabilities": 1603764, "quarter": 2 }, { "assets": 6744546, "current_assets": 2687365, "current_liabilities": 1419410, "equity": 5044827, "fixed_assets": 4057181, "liabilities": 2928500, "long_term_liabilities": 1509090, "quarter": 3 }, { "assets": 6928981, "current_assets": 2909532, "current_liabilities": 1728877, "equity": 5184842, "fixed_assets": 4019449, "liabilities": 2989646, "long_term_liabilities": 1260769, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53240, "financing_cash_flow": -147640, "investing_cash_flow": -342848, "net_cash_flow": 1238067, "operating_cash_flow": 1445631, "quarter": 1 }, { "change_in_working_capital": 62348, "financing_cash_flow": -75062, "investing_cash_flow": -316072, "net_cash_flow": 810648, "operating_cash_flow": 1501414, "quarter": 2 }, { "change_in_working_capital": 15545, "financing_cash_flow": -110782, "investing_cash_flow": -409262, "net_cash_flow": 1319036, "operating_cash_flow": 1452063, "quarter": 3 }, { "change_in_working_capital": 49825, "financing_cash_flow": -189210, "investing_cash_flow": -196294, "net_cash_flow": 1313867, "operating_cash_flow": 1440827, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7653273968107466, "current_ratio": 1.4795218003155077, "debt_to_equity_ratio": 0.5868233960497296, "profit_margin": 0.2470104695673439, "quarter": 1, "return_on_assets": 0.18904387965897546, "return_on_equity": 0.25228610672375484 }, { "asset_turnover_ratio": 0.7546668555465178, "current_ratio": 1.5823158800197021, "debt_to_equity_ratio": 0.5896425275283197, "profit_margin": 0.23586595599913854, "quarter": 2, "return_on_assets": 0.1780002193443432, "return_on_equity": 0.24020090483228126 }, { "asset_turnover_ratio": 0.7441549067943194, "current_ratio": 1.8932972150400518, "debt_to_equity_ratio": 0.580495624527858, "profit_margin": 0.24482649586460375, "quarter": 3, "return_on_assets": 0.18218883821090404, "return_on_equity": 0.2435724753296793 }, { "asset_turnover_ratio": 0.733789283012899, "current_ratio": 1.6829028323009676, "debt_to_equity_ratio": 0.5766127492409605, "profit_margin": 0.24496578955442636, "quarter": 4, "return_on_assets": 0.17975327107983122, "return_on_equity": 0.24022082061517014 } ], "income_statement": [ { "depreciation": 237589, "expenses": 3344842, "income_tax": 337767, "marketing_expense": 409323, "net_income": 1545809, "net_profit": 1208042, "operational_expense": 2199658, "product_revenue": 1064830, "quarter": 1, "rd_expense": 620972, "revenue": 4890651, "salaries_expense": 1552337, "service_revenue": 3825821 }, { "depreciation": 332839, "expenses": 3394809, "income_tax": 391019, "marketing_expense": 603841, "net_income": 1559594, "net_profit": 1168575, "operational_expense": 2246837, "product_revenue": 1360202, "quarter": 2, "rd_expense": 560841, "revenue": 4954403, "salaries_expense": 1359508, "service_revenue": 3594201 }, { "depreciation": 223282, "expenses": 3445524, "income_tax": 344682, "marketing_expense": 389486, "net_income": 1573463, "net_profit": 1228781, "operational_expense": 2160102, "product_revenue": 1356969, "quarter": 3, "rd_expense": 487804, "revenue": 5018987, "salaries_expense": 1670412, "service_revenue": 3662018 }, { "depreciation": 195320, "expenses": 3496995, "income_tax": 341910, "marketing_expense": 437716, "net_income": 1587417, "net_profit": 1245507, "operational_expense": 1896398, "product_revenue": 1964028, "quarter": 4, "rd_expense": 699020, "revenue": 5084412, "salaries_expense": 1158226, "service_revenue": 3120384 } ], "market_conditions": { "gdp_growth": [ 0.00662633266845097, 0.010268773529114504, -0.0011345773140262576, 0.0037457968561387537 ], "inflation_rate": [ 0.0348462104863024, 0.04021905954152492, 0.036860114973413176, 0.041642961642902494 ], "interest_rate": [ 0.05796334616178196, 0.06140190885316967, 0.05940906903975847, 0.059841227739884185 ], "year": 2000 }, "random_event": { "description": "Carlson-James Award Nomination in 2000", "impact": 0.01, "type": "Award Nomination" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 72314, "billable_hours_per_employee": 121, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 1430864, "net_revenue": 1259752, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 4374 }, { "average_project_size": 103429, "billable_hours_per_employee": 102, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 1474178, "net_revenue": 1238008, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 4299 }, { "average_project_size": 162108, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 1471560, "net_revenue": 1216639, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 4224 }, { "average_project_size": 57966, "billable_hours_per_employee": 93, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 1549355, "net_revenue": 1195640, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 4152 } ], "balance_sheet": [ { "assets": 1676334, "current_assets": 816050, "current_liabilities": 328591, "equity": 1199640, "fixed_assets": 860284, "liabilities": 782251, "long_term_liabilities": 453660, "quarter": 1 }, { "assets": 1702203, "current_assets": 517504, "current_liabilities": 344516, "equity": 1203926, "fixed_assets": 1184699, "liabilities": 800212, "long_term_liabilities": 455696, "quarter": 2 }, { "assets": 1728470, "current_assets": 723121, "current_liabilities": 397753, "equity": 1211877, "fixed_assets": 1005349, "liabilities": 818585, "long_term_liabilities": 420832, "quarter": 3 }, { "assets": 1755144, "current_assets": 828094, "current_liabilities": 416251, "equity": 1222020, "fixed_assets": 927050, "liabilities": 837380, "long_term_liabilities": 421129, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84833, "financing_cash_flow": 75244, "investing_cash_flow": -261771, "net_cash_flow": -88832, "operating_cash_flow": 364300, "quarter": 1 }, { "change_in_working_capital": -60238, "financing_cash_flow": 137402, "investing_cash_flow": -151360, "net_cash_flow": 13296, "operating_cash_flow": 358867, "quarter": 2 }, { "change_in_working_capital": 96011, "financing_cash_flow": -111780, "investing_cash_flow": -252985, "net_cash_flow": 141017, "operating_cash_flow": 344122, "quarter": 3 }, { "change_in_working_capital": 23350, "financing_cash_flow": 24604, "investing_cash_flow": -121160, "net_cash_flow": -172576, "operating_cash_flow": 361515, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7514922443856654, "current_ratio": 2.4834825056072747, "debt_to_equity_ratio": 0.6520714547697642, "profit_margin": 0.24255329620433227, "quarter": 1, "return_on_assets": 0.18227692094773476, "return_on_equity": 0.2547072455069854 }, { "asset_turnover_ratio": 0.7272975079940525, "current_ratio": 1.502118914651279, "debt_to_equity_ratio": 0.6646687587110836, "profit_margin": 0.2438877616299733, "quarter": 2, "return_on_assets": 0.17737896126372707, "return_on_equity": 0.25079199219885606 }, { "asset_turnover_ratio": 0.7038820459712926, "current_ratio": 1.8180152003881807, "debt_to_equity_ratio": 0.6754687150593666, "profit_margin": 0.24821824715466131, "quarter": 3, "return_on_assets": 0.17471636765463097, "return_on_equity": 0.24919360628182563 }, { "asset_turnover_ratio": 0.6812204582643931, "current_ratio": 1.9894102356510854, "debt_to_equity_ratio": 0.6852424673900591, "profit_margin": 0.254471245525409, "quarter": 4, "return_on_assets": 0.17335101849193002, "return_on_equity": 0.2489779218016072 } ], "income_statement": [ { "depreciation": 58743, "expenses": 844815, "income_tax": 109380, "marketing_expense": 91903, "net_income": 414937, "net_profit": 305557, "operational_expense": 515099, "product_revenue": 358667, "quarter": 1, "rd_expense": 116614, "revenue": 1259752, "salaries_expense": 371365, "service_revenue": 901085 }, { "depreciation": 56932, "expenses": 830877, "income_tax": 105196, "marketing_expense": 165409, "net_income": 407131, "net_profit": 301935, "operational_expense": 499409, "product_revenue": 348638, "quarter": 2, "rd_expense": 92877, "revenue": 1238008, "salaries_expense": 260856, "service_revenue": 889370 }, { "depreciation": 42130, "expenses": 817170, "income_tax": 97477, "marketing_expense": 140315, "net_income": 399469, "net_profit": 301992, "operational_expense": 535063, "product_revenue": 260252, "quarter": 3, "rd_expense": 135991, "revenue": 1216639, "salaries_expense": 268254, "service_revenue": 956387 }, { "depreciation": 57259, "expenses": 803688, "income_tax": 87696, "marketing_expense": 82772, "net_income": 391952, "net_profit": 304256, "operational_expense": 469583, "product_revenue": 403401, "quarter": 4, "rd_expense": 152489, "revenue": 1195640, "salaries_expense": 331188, "service_revenue": 792239 } ], "market_conditions": { "gdp_growth": [ -0.016751428333483018, -0.010735326856992954, -0.024420755360954324, -0.025953609991475432 ], "inflation_rate": [ 0.036104446814580554, 0.035695180450918594, 0.041342584389121736, 0.03546732025281359 ], "interest_rate": [ 0.05507953282739835, 0.0510134924722436, 0.049211329635483164, 0.055745548828665344 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 128618, "billable_hours_per_employee": 155, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 5209385, "net_revenue": 4669572, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 16214 }, { "average_project_size": 95036, "billable_hours_per_employee": 142, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 5720068, "net_revenue": 4695405, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 16303 }, { "average_project_size": 81748, "billable_hours_per_employee": 97, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 5199926, "net_revenue": 4721381, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 16394 }, { "average_project_size": 53424, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 5650969, "net_revenue": 4747502, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 16484 } ], "balance_sheet": [ { "assets": 6271793, "current_assets": 2486966, "current_liabilities": 1612616, "equity": 3922563, "fixed_assets": 3784827, "liabilities": 3430232, "long_term_liabilities": 1817616, "quarter": 1 }, { "assets": 6474993, "current_assets": 2727090, "current_liabilities": 1425745, "equity": 4070785, "fixed_assets": 3747903, "liabilities": 3476533, "long_term_liabilities": 2050788, "quarter": 2 }, { "assets": 6684776, "current_assets": 3057826, "current_liabilities": 1713412, "equity": 4258273, "fixed_assets": 3626950, "liabilities": 3523459, "long_term_liabilities": 1810047, "quarter": 3 }, { "assets": 6901356, "current_assets": 2597837, "current_liabilities": 1658418, "equity": 4514009, "fixed_assets": 4303519, "liabilities": 3571019, "long_term_liabilities": 1912601, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17509, "financing_cash_flow": -63388, "investing_cash_flow": -208074, "net_cash_flow": 650319, "operating_cash_flow": 1266946, "quarter": 1 }, { "change_in_working_capital": -49535, "financing_cash_flow": 64935, "investing_cash_flow": -298976, "net_cash_flow": 735378, "operating_cash_flow": 1259358, "quarter": 2 }, { "change_in_working_capital": 15107, "financing_cash_flow": -8916, "investing_cash_flow": -355920, "net_cash_flow": 967804, "operating_cash_flow": 1272684, "quarter": 3 }, { "change_in_working_capital": 78625, "financing_cash_flow": 43263, "investing_cash_flow": -224937, "net_cash_flow": 709704, "operating_cash_flow": 1365994, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.744535414354396, "current_ratio": 1.5421935538280658, "debt_to_equity_ratio": 0.8744874205971963, "profit_margin": 0.2314991609509394, "quarter": 1, "return_on_assets": 0.17235932372130267, "return_on_equity": 0.2755856311294427 }, { "asset_turnover_ratio": 0.7251598573156759, "current_ratio": 1.9127473706728764, "debt_to_equity_ratio": 0.8540202933832173, "profit_margin": 0.2283775307987277, "quarter": 2, "return_on_assets": 0.16561021764811173, "return_on_equity": 0.2634197089750503 }, { "asset_turnover_ratio": 0.7062885876804249, "current_ratio": 1.7846414055697053, "debt_to_equity_ratio": 0.8274384944318977, "profit_margin": 0.23233795366228652, "quarter": 3, "return_on_assets": 0.16409764515669634, "return_on_equity": 0.25760584161701233 }, { "asset_turnover_ratio": 0.6879085791256095, "current_ratio": 1.5664548985840723, "debt_to_equity_ratio": 0.7910970049018511, "profit_margin": 0.24932522408626684, "quarter": 4, "return_on_assets": 0.17151296064135801, "return_on_equity": 0.26222189632320186 } ], "income_statement": [ { "depreciation": 185944, "expenses": 3191308, "income_tax": 397262, "marketing_expense": 416534, "net_income": 1478264, "net_profit": 1081002, "operational_expense": 1648557, "product_revenue": 1109830, "quarter": 1, "rd_expense": 456209, "revenue": 4669572, "salaries_expense": 1248140, "service_revenue": 3559742 }, { "depreciation": 187033, "expenses": 3201544, "income_tax": 421536, "marketing_expense": 454175, "net_income": 1493861, "net_profit": 1072325, "operational_expense": 1982696, "product_revenue": 1294603, "quarter": 2, "rd_expense": 402722, "revenue": 4695405, "salaries_expense": 1375319, "service_revenue": 3400802 }, { "depreciation": 175728, "expenses": 3211813, "income_tax": 412612, "marketing_expense": 475930, "net_income": 1509568, "net_profit": 1096956, "operational_expense": 2233299, "product_revenue": 1325718, "quarter": 3, "rd_expense": 615233, "revenue": 4721381, "salaries_expense": 1134265, "service_revenue": 3395663 }, { "depreciation": 182322, "expenses": 3222114, "income_tax": 341716, "marketing_expense": 617927, "net_income": 1525388, "net_profit": 1183672, "operational_expense": 1614454, "product_revenue": 1825808, "quarter": 4, "rd_expense": 408834, "revenue": 4747502, "salaries_expense": 1280060, "service_revenue": 2921694 } ], "market_conditions": { "gdp_growth": [ -0.020427826293040588, -0.019473182070591885, -0.002880957041500107, -0.008049748208537232 ], "inflation_rate": [ 0.033418228350437895, 0.029441285639379665, 0.030281021600091437, 0.029200931831070254 ], "interest_rate": [ 0.057618450729164855, 0.05577321179868095, 0.05719399705190427, 0.05263815833551954 ], "year": 2002 }, "random_event": { "description": "Carlson-James Partnership with Major Brand in 2002", "impact": 0.05, "type": "Partnership with Major Brand" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 64582, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 2258790, "net_revenue": 1871757, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 6499 }, { "average_project_size": 111300, "billable_hours_per_employee": 132, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 2124179, "net_revenue": 1842659, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6398 }, { "average_project_size": 69285, "billable_hours_per_employee": 122, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 2331040, "net_revenue": 1814013, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 6299 }, { "average_project_size": 83076, "billable_hours_per_employee": 98, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 2024896, "net_revenue": 1785813, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 6201 } ], "balance_sheet": [ { "assets": 1938585, "current_assets": 659132, "current_liabilities": 505161, "equity": 1559733, "fixed_assets": 1279453, "liabilities": 849083, "long_term_liabilities": 343922, "quarter": 1 }, { "assets": 1983496, "current_assets": 954129, "current_liabilities": 358144, "equity": 1590366, "fixed_assets": 1029367, "liabilities": 859615, "long_term_liabilities": 501471, "quarter": 2 }, { "assets": 2029446, "current_assets": 683115, "current_liabilities": 488058, "equity": 1631643, "fixed_assets": 1346331, "liabilities": 870279, "long_term_liabilities": 382221, "quarter": 3 }, { "assets": 2076461, "current_assets": 1025299, "current_liabilities": 362431, "equity": 1665722, "fixed_assets": 1051162, "liabilities": 881074, "long_term_liabilities": 518643, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34185, "financing_cash_flow": -97709, "investing_cash_flow": -392068, "net_cash_flow": 106258, "operating_cash_flow": 537778, "quarter": 1 }, { "change_in_working_capital": -96222, "financing_cash_flow": -67486, "investing_cash_flow": -301541, "net_cash_flow": 377167, "operating_cash_flow": 578126, "quarter": 2 }, { "change_in_working_capital": 60191, "financing_cash_flow": 1982, "investing_cash_flow": -151495, "net_cash_flow": 114497, "operating_cash_flow": 560180, "quarter": 3 }, { "change_in_working_capital": -24244, "financing_cash_flow": 189414, "investing_cash_flow": -323987, "net_cash_flow": 557812, "operating_cash_flow": 530823, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9655274336694032, "current_ratio": 1.3047958967537083, "debt_to_equity_ratio": 0.5443771466013735, "profit_margin": 0.25122438436185895, "quarter": 1, "return_on_assets": 0.24256403510808142, "return_on_equity": 0.30148172796241407 }, { "asset_turnover_ratio": 0.928995571455652, "current_ratio": 2.6640932139027877, "debt_to_equity_ratio": 0.5405139445888556, "profit_margin": 0.2531586148061036, "quarter": 2, "return_on_assets": 0.23518323203071748, "return_on_equity": 0.29331927367662536 }, { "asset_turnover_ratio": 0.8938463994607395, "current_ratio": 1.399659466702728, "debt_to_equity_ratio": 0.533375867147409, "profit_margin": 0.26045899340302414, "quarter": 3, "return_on_assets": 0.23281033346046162, "return_on_equity": 0.2895706965310426 }, { "asset_turnover_ratio": 0.8600272290209159, "current_ratio": 2.8289495103895637, "debt_to_equity_ratio": 0.5289442055757203, "profit_margin": 0.263373040738308, "quarter": 4, "return_on_assets": 0.2265079864249798, "return_on_equity": 0.2823610422387409 } ], "income_statement": [ { "depreciation": 67547, "expenses": 1217624, "income_tax": 183902, "marketing_expense": 236647, "net_income": 654133, "net_profit": 470231, "operational_expense": 629213, "product_revenue": 422283, "quarter": 1, "rd_expense": 145661, "revenue": 1871757, "salaries_expense": 486340, "service_revenue": 1449474 }, { "depreciation": 111641, "expenses": 1195149, "income_tax": 181025, "marketing_expense": 233142, "net_income": 647510, "net_profit": 466485, "operational_expense": 610006, "product_revenue": 391304, "quarter": 2, "rd_expense": 203161, "revenue": 1842659, "salaries_expense": 463099, "service_revenue": 1451355 }, { "depreciation": 87704, "expenses": 1173090, "income_tax": 168447, "marketing_expense": 230892, "net_income": 640923, "net_profit": 472476, "operational_expense": 591182, "product_revenue": 520957, "quarter": 3, "rd_expense": 149019, "revenue": 1814013, "salaries_expense": 478641, "service_revenue": 1293056 }, { "depreciation": 60488, "expenses": 1151437, "income_tax": 164041, "marketing_expense": 133872, "net_income": 634376, "net_profit": 470335, "operational_expense": 718457, "product_revenue": 459640, "quarter": 4, "rd_expense": 163724, "revenue": 1785813, "salaries_expense": 490507, "service_revenue": 1326173 } ], "market_conditions": { "gdp_growth": [ 0.0011835923680575868, -0.011691173981940037, -0.00041229105277028853, 0.0003762470125222954 ], "inflation_rate": [ 0.03111248975506448, 0.026231111923479766, 0.024383082761719594, 0.030926597176190805 ], "interest_rate": [ 0.04388838975003144, 0.046408777835117404, 0.04896474362818533, 0.0469969247910456 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 135406, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 3739559, "net_revenue": 3222850, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11190 }, { "average_project_size": 97881, "billable_hours_per_employee": 150, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 3819445, "net_revenue": 3269926, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 11354 }, { "average_project_size": 167408, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 4302395, "net_revenue": 3317690, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 11520 }, { "average_project_size": 170433, "billable_hours_per_employee": 107, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 3853687, "net_revenue": 3366153, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 11688 } ], "balance_sheet": [ { "assets": 4483839, "current_assets": 1618195, "current_liabilities": 1401858, "equity": 2738738, "fixed_assets": 2865644, "liabilities": 2587261, "long_term_liabilities": 1185403, "quarter": 1 }, { "assets": 4626005, "current_assets": 1682477, "current_liabilities": 1466031, "equity": 2822748, "fixed_assets": 2943528, "liabilities": 2618568, "long_term_liabilities": 1152537, "quarter": 2 }, { "assets": 4772677, "current_assets": 2068099, "current_liabilities": 1491973, "equity": 2941589, "fixed_assets": 2704578, "liabilities": 2650253, "long_term_liabilities": 1158280, "quarter": 3 }, { "assets": 4924001, "current_assets": 1823988, "current_liabilities": 1274151, "equity": 3090950, "fixed_assets": 3100013, "liabilities": 2682322, "long_term_liabilities": 1408171, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10426, "financing_cash_flow": -135017, "investing_cash_flow": -206617, "net_cash_flow": 485000, "operating_cash_flow": 1048473, "quarter": 1 }, { "change_in_working_capital": 8766, "financing_cash_flow": 112960, "investing_cash_flow": -309877, "net_cash_flow": 893777, "operating_cash_flow": 1013426, "quarter": 2 }, { "change_in_working_capital": 79072, "financing_cash_flow": -159666, "investing_cash_flow": -208778, "net_cash_flow": 772584, "operating_cash_flow": 998653, "quarter": 3 }, { "change_in_working_capital": -44824, "financing_cash_flow": 142114, "investing_cash_flow": -203124, "net_cash_flow": 547667, "operating_cash_flow": 1005383, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7187702323834554, "current_ratio": 1.1543216217334424, "debt_to_equity_ratio": 0.9446909488969006, "profit_margin": 0.2613090897807841, "quarter": 1, "return_on_assets": 0.18782119518564339, "return_on_equity": 0.30749929347020416 }, { "asset_turnover_ratio": 0.7068574288181704, "current_ratio": 1.1476408070497828, "debt_to_equity_ratio": 0.9276662316296035, "profit_margin": 0.24933622351086845, "quarter": 2, "return_on_assets": 0.1762451618621251, "return_on_equity": 0.2888359145060062 }, { "asset_turnover_ratio": 0.6951423697853427, "current_ratio": 1.3861504196121512, "debt_to_equity_ratio": 0.9009596513992947, "profit_margin": 0.2469082403720661, "quarter": 3, "return_on_assets": 0.17163637933176706, "return_on_equity": 0.2784770408102559 }, { "asset_turnover_ratio": 0.6836215102312124, "current_ratio": 1.4315320554628141, "debt_to_equity_ratio": 0.8677985732541775, "profit_margin": 0.2522972069302851, "quarter": 4, "return_on_assets": 0.1724757976287982, "return_on_equity": 0.2747605105226548 } ], "income_statement": [ { "depreciation": 206313, "expenses": 2143605, "income_tax": 237085, "marketing_expense": 350589, "net_income": 1079245, "net_profit": 842160, "operational_expense": 1102096, "product_revenue": 1221126, "quarter": 1, "rd_expense": 317671, "revenue": 3222850, "salaries_expense": 899877, "service_revenue": 2001724 }, { "depreciation": 198115, "expenses": 2168006, "income_tax": 286609, "marketing_expense": 376935, "net_income": 1101920, "net_profit": 815311, "operational_expense": 1483781, "product_revenue": 767465, "quarter": 2, "rd_expense": 288413, "revenue": 3269926, "salaries_expense": 664414, "service_revenue": 2502461 }, { "depreciation": 179488, "expenses": 2192685, "income_tax": 305840, "marketing_expense": 392048, "net_income": 1125005, "net_profit": 819165, "operational_expense": 1103639, "product_revenue": 715167, "quarter": 3, "rd_expense": 259581, "revenue": 3317690, "salaries_expense": 915956, "service_revenue": 2602523 }, { "depreciation": 156112, "expenses": 2217645, "income_tax": 299237, "marketing_expense": 395440, "net_income": 1148508, "net_profit": 849271, "operational_expense": 1156887, "product_revenue": 1011942, "quarter": 4, "rd_expense": 409097, "revenue": 3366153, "salaries_expense": 1040337, "service_revenue": 2354211 } ], "market_conditions": { "gdp_growth": [ 0.0031014259140522728, 0.010888460576523535, -0.0036147997255805385, 0.0036669670656798888 ], "inflation_rate": [ 0.02580421580769241, 0.029239622797416792, 0.027117162414568803, 0.027761696205381037 ], "interest_rate": [ 0.055464264583550846, 0.06016999728829604, 0.05558864622969657, 0.05825903640750556 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 111872, "billable_hours_per_employee": 103, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 658859, "net_revenue": 525777, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 1826 }, { "average_project_size": 144645, "billable_hours_per_employee": 140, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 658647, "net_revenue": 527407, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1831 }, { "average_project_size": 148921, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 677600, "net_revenue": 529043, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1837 }, { "average_project_size": 157436, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 669584, "net_revenue": 530684, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1843 } ], "balance_sheet": [ { "assets": 610828, "current_assets": 286462, "current_liabilities": 168120, "equity": 405669, "fixed_assets": 324366, "liabilities": 292273, "long_term_liabilities": 124153, "quarter": 1 }, { "assets": 625394, "current_assets": 312307, "current_liabilities": 123097, "equity": 411555, "fixed_assets": 313087, "liabilities": 294759, "long_term_liabilities": 171662, "quarter": 2 }, { "assets": 640307, "current_assets": 193716, "current_liabilities": 150099, "equity": 428912, "fixed_assets": 446591, "liabilities": 297267, "long_term_liabilities": 147168, "quarter": 3 }, { "assets": 655575, "current_assets": 300489, "current_liabilities": 166194, "equity": 435236, "fixed_assets": 355086, "liabilities": 299796, "long_term_liabilities": 133602, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7551, "financing_cash_flow": 17029, "investing_cash_flow": -229870, "net_cash_flow": -192254, "operating_cash_flow": 120000, "quarter": 1 }, { "change_in_working_capital": 30110, "financing_cash_flow": 160650, "investing_cash_flow": -419192, "net_cash_flow": -339927, "operating_cash_flow": 102538, "quarter": 2 }, { "change_in_working_capital": -31055, "financing_cash_flow": 5265, "investing_cash_flow": -319720, "net_cash_flow": -135636, "operating_cash_flow": 119555, "quarter": 3 }, { "change_in_working_capital": 8051, "financing_cash_flow": 132289, "investing_cash_flow": -451889, "net_cash_flow": -151553, "operating_cash_flow": 111025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8607611307929565, "current_ratio": 1.703913871044492, "debt_to_equity_ratio": 0.7204716160219292, "profit_margin": 0.16568621297622377, "quarter": 1, "return_on_assets": 0.14261625203821698, "return_on_equity": 0.21474157502791685 }, { "asset_turnover_ratio": 0.8433195713422259, "current_ratio": 2.537080513741196, "debt_to_equity_ratio": 0.7162080402376353, "profit_margin": 0.15342989380118202, "quarter": 2, "return_on_assets": 0.12939043227149605, "return_on_equity": 0.19662013582631727 }, { "asset_turnover_ratio": 0.8262333536881528, "current_ratio": 1.290588211780225, "debt_to_equity_ratio": 0.693072238594397, "profit_margin": 0.1623157285891695, "quarter": 3, "return_on_assets": 0.13411066878856548, "return_on_equity": 0.2002089006602753 }, { "asset_turnover_ratio": 0.8094939556877551, "current_ratio": 1.808061662875916, "debt_to_equity_ratio": 0.6888125063184112, "profit_margin": 0.14972563710230571, "quarter": 4, "return_on_assets": 0.12120199824581475, "return_on_equity": 0.18256072567526582 } ], "income_statement": [ { "depreciation": 32886, "expenses": 409145, "income_tax": 29518, "marketing_expense": 68193, "net_income": 116632, "net_profit": 87114, "operational_expense": 232338, "product_revenue": 121092, "quarter": 1, "rd_expense": 42726, "revenue": 525777, "salaries_expense": 171495, "service_revenue": 404685 }, { "depreciation": 21618, "expenses": 412868, "income_tax": 33619, "marketing_expense": 67917, "net_income": 114539, "net_profit": 80920, "operational_expense": 255563, "product_revenue": 118994, "quarter": 2, "rd_expense": 53418, "revenue": 527407, "salaries_expense": 162280, "service_revenue": 408413 }, { "depreciation": 33683, "expenses": 416625, "income_tax": 26546, "marketing_expense": 55340, "net_income": 112418, "net_profit": 85872, "operational_expense": 258083, "product_revenue": 164524, "quarter": 3, "rd_expense": 77440, "revenue": 529043, "salaries_expense": 192247, "service_revenue": 364519 }, { "depreciation": 31568, "expenses": 420416, "income_tax": 30811, "marketing_expense": 79581, "net_income": 110268, "net_profit": 79457, "operational_expense": 293605, "product_revenue": 171437, "quarter": 4, "rd_expense": 58605, "revenue": 530684, "salaries_expense": 192821, "service_revenue": 359247 } ], "market_conditions": { "gdp_growth": [ 0.015553818184527337, 0.004574207091764056, 0.016337643130038215, 0.014449979266876982 ], "inflation_rate": [ 0.031830666613564804, 0.03524420084370542, 0.03616208129209254, 0.03467036729288851 ], "interest_rate": [ 0.0628343482418217, 0.06256558901495927, 0.05967081098710111, 0.06049800425562541 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 126672, "billable_hours_per_employee": 150, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 4759210, "net_revenue": 4105797, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 14256 }, { "average_project_size": 92450, "billable_hours_per_employee": 138, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 5067788, "net_revenue": 3988557, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 13849 }, { "average_project_size": 141461, "billable_hours_per_employee": 89, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 4898623, "net_revenue": 3874666, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 13454 }, { "average_project_size": 93908, "billable_hours_per_employee": 149, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 4689607, "net_revenue": 3764027, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 13070 } ], "balance_sheet": [ { "assets": 5700228, "current_assets": 2704218, "current_liabilities": 1402790, "equity": 3350784, "fixed_assets": 2996010, "liabilities": 3098012, "long_term_liabilities": 1695222, "quarter": 1 }, { "assets": 5888221, "current_assets": 1953682, "current_liabilities": 1874102, "equity": 3484583, "fixed_assets": 3934539, "liabilities": 3128435, "long_term_liabilities": 1254333, "quarter": 2 }, { "assets": 6082414, "current_assets": 2339584, "current_liabilities": 1671635, "equity": 3602917, "fixed_assets": 3742830, "liabilities": 3159157, "long_term_liabilities": 1487522, "quarter": 3 }, { "assets": 6283012, "current_assets": 3097393, "current_liabilities": 1306472, "equity": 3695355, "fixed_assets": 3185619, "liabilities": 3190180, "long_term_liabilities": 1883708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40411, "financing_cash_flow": 49979, "investing_cash_flow": -238068, "net_cash_flow": 779956, "operating_cash_flow": 1028865, "quarter": 1 }, { "change_in_working_capital": 33808, "financing_cash_flow": -115849, "investing_cash_flow": -468967, "net_cash_flow": 627267, "operating_cash_flow": 901837, "quarter": 2 }, { "change_in_working_capital": -78416, "financing_cash_flow": 176633, "investing_cash_flow": -263617, "net_cash_flow": 545375, "operating_cash_flow": 896459, "quarter": 3 }, { "change_in_working_capital": -31224, "financing_cash_flow": 140968, "investing_cash_flow": -255118, "net_cash_flow": 757884, "operating_cash_flow": 879732, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7202864516998267, "current_ratio": 1.9277425701637452, "debt_to_equity_ratio": 0.9245633260753304, "profit_margin": 0.18231977859597054, "quarter": 1, "return_on_assets": 0.13132246639958964, "return_on_equity": 0.22340085186034075 }, { "asset_turnover_ratio": 0.6773789570737919, "current_ratio": 1.042463003614531, "debt_to_equity_ratio": 0.8977932223167019, "profit_margin": 0.18171910292368895, "quarter": 2, "return_on_assets": 0.12309269641883347, "return_on_equity": 0.2080010721512445 }, { "asset_turnover_ratio": 0.6370276669756448, "current_ratio": 1.3995782572152413, "debt_to_equity_ratio": 0.8768331327088579, "profit_margin": 0.17541124835018038, "quarter": 3, "return_on_assets": 0.11174181829780085, "return_on_equity": 0.18864159235419523 }, { "asset_turnover_ratio": 0.5990800272226123, "current_ratio": 2.370807028394026, "debt_to_equity_ratio": 0.8632945955124744, "profit_margin": 0.16007403772608433, "quarter": 4, "return_on_assets": 0.09589715887857607, "return_on_equity": 0.16304874633154326 } ], "income_statement": [ { "depreciation": 280297, "expenses": 3140693, "income_tax": 216536, "marketing_expense": 389318, "net_income": 965104, "net_profit": 748568, "operational_expense": 1988923, "product_revenue": 1178532, "quarter": 1, "rd_expense": 435250, "revenue": 4105797, "salaries_expense": 1119990, "service_revenue": 2927265 }, { "depreciation": 177040, "expenses": 3062398, "income_tax": 201362, "marketing_expense": 565164, "net_income": 926159, "net_profit": 724797, "operational_expense": 1983701, "product_revenue": 845865, "quarter": 2, "rd_expense": 589399, "revenue": 3988557, "salaries_expense": 1113675, "service_revenue": 3142692 }, { "depreciation": 216799, "expenses": 2986056, "income_tax": 208950, "marketing_expense": 555983, "net_income": 888610, "net_profit": 679660, "operational_expense": 2007359, "product_revenue": 1043218, "quarter": 3, "rd_expense": 407528, "revenue": 3874666, "salaries_expense": 1073048, "service_revenue": 2831448 }, { "depreciation": 277209, "expenses": 2911616, "income_tax": 249888, "marketing_expense": 362489, "net_income": 852411, "net_profit": 602523, "operational_expense": 1548267, "product_revenue": 1483483, "quarter": 4, "rd_expense": 291339, "revenue": 3764027, "salaries_expense": 1060372, "service_revenue": 2280544 } ], "market_conditions": { "gdp_growth": [ -0.011367999209254003, 0.003851895126257438, -0.013760727219255538, 0.005524813982970432 ], "inflation_rate": [ 0.02429565505966776, 0.022034609694877628, 0.024954896292014778, 0.024398100889915317 ], "interest_rate": [ 0.05343647009746, 0.06186949032231085, 0.054277890869447246, 0.06109127521672072 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 177577, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 997549, "net_revenue": 831713, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2888 }, { "average_project_size": 121391, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 951496, "net_revenue": 841969, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2924 }, { "average_project_size": 75099, "billable_hours_per_employee": 140, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 1004209, "net_revenue": 852351, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2960 }, { "average_project_size": 59066, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 972001, "net_revenue": 862862, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 2996 } ], "balance_sheet": [ { "assets": 979334, "current_assets": 355047, "current_liabilities": 273441, "equity": 634759, "fixed_assets": 624287, "liabilities": 532288, "long_term_liabilities": 258847, "quarter": 1 }, { "assets": 1008075, "current_assets": 438907, "current_liabilities": 305449, "equity": 659412, "fixed_assets": 569168, "liabilities": 542984, "long_term_liabilities": 237535, "quarter": 2 }, { "assets": 1037660, "current_assets": 483449, "current_liabilities": 291940, "equity": 686333, "fixed_assets": 554211, "liabilities": 553895, "long_term_liabilities": 261955, "quarter": 3 }, { "assets": 1068114, "current_assets": 375330, "current_liabilities": 314855, "equity": 696585, "fixed_assets": 692784, "liabilities": 565025, "long_term_liabilities": 250170, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33321, "financing_cash_flow": 121246, "investing_cash_flow": -304971, "net_cash_flow": -276161, "operating_cash_flow": 231410, "quarter": 1 }, { "change_in_working_capital": 21879, "financing_cash_flow": -133726, "investing_cash_flow": -293968, "net_cash_flow": 119703, "operating_cash_flow": 240508, "quarter": 2 }, { "change_in_working_capital": 85149, "financing_cash_flow": 68167, "investing_cash_flow": -161430, "net_cash_flow": 173386, "operating_cash_flow": 245315, "quarter": 3 }, { "change_in_working_capital": 97995, "financing_cash_flow": -186076, "investing_cash_flow": -441237, "net_cash_flow": -203365, "operating_cash_flow": 237474, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8492638874990555, "current_ratio": 1.2984409799554566, "debt_to_equity_ratio": 0.8385670782139363, "profit_margin": 0.22569444026966032, "quarter": 1, "return_on_assets": 0.1916741377303351, "return_on_equity": 0.2957232587485959 }, { "asset_turnover_ratio": 0.8352245616645587, "current_ratio": 1.4369240036798288, "debt_to_equity_ratio": 0.823436637489157, "profit_margin": 0.23079353277852271, "quarter": 2, "return_on_assets": 0.1927644272499566, "return_on_equity": 0.2946882980594833 }, { "asset_turnover_ratio": 0.8214164562573483, "current_ratio": 1.6559875316845927, "debt_to_equity_ratio": 0.8070353603862848, "profit_margin": 0.2376579601596056, "quarter": 3, "return_on_assets": 0.1952161594356533, "return_on_equity": 0.295145359468363 }, { "asset_turnover_ratio": 0.8078369911825891, "current_ratio": 1.192072541328548, "debt_to_equity_ratio": 0.8111357551483308, "profit_margin": 0.2242490687966326, "quarter": 4, "return_on_assets": 0.1811566930121691, "return_on_equity": 0.27777801704027505 } ], "income_statement": [ { "depreciation": 43697, "expenses": 583450, "income_tax": 60550, "marketing_expense": 66642, "net_income": 248263, "net_profit": 187713, "operational_expense": 367593, "product_revenue": 256464, "quarter": 1, "rd_expense": 115462, "revenue": 831713, "salaries_expense": 203106, "service_revenue": 575249 }, { "depreciation": 46187, "expenses": 589360, "income_tax": 58288, "marketing_expense": 110411, "net_income": 252609, "net_profit": 194321, "operational_expense": 384041, "product_revenue": 315809, "quarter": 2, "rd_expense": 74464, "revenue": 841969, "salaries_expense": 288858, "service_revenue": 526160 }, { "depreciation": 42747, "expenses": 595331, "income_tax": 54452, "marketing_expense": 107807, "net_income": 257020, "net_profit": 202568, "operational_expense": 299548, "product_revenue": 268625, "quarter": 3, "rd_expense": 71079, "revenue": 852351, "salaries_expense": 241408, "service_revenue": 583726 }, { "depreciation": 43978, "expenses": 601362, "income_tax": 68004, "marketing_expense": 60808, "net_income": 261500, "net_profit": 193496, "operational_expense": 325163, "product_revenue": 338752, "quarter": 4, "rd_expense": 113447, "revenue": 862862, "salaries_expense": 230360, "service_revenue": 524110 } ], "market_conditions": { "gdp_growth": [ -0.019475801324823044, -0.009326463792872764, -0.0025775622703472015, -0.009063576882440652 ], "inflation_rate": [ 0.03475978423411774, 0.03800526312514503, 0.03809631010758216, 0.04036074596652091 ], "interest_rate": [ 0.05762222630262182, 0.05778452409420144, 0.049696284563204726, 0.05021924219220254 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2000, "industry": "Advertising", "location": "West Roberttown", "name": "Powers-Shaw", "num_employees": 317, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.powers-shaw.com" }

[ { "advertising_kpis": [ { "average_project_size": 58824, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 21416280, "net_revenue": 16641102, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 52496 }, { "average_project_size": 155825, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 19762483, "net_revenue": 16659388, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 52553 }, { "average_project_size": 133166, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 20338307, "net_revenue": 16677695, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 52611 }, { "average_project_size": 196360, "billable_hours_per_employee": 138, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 19649282, "net_revenue": 16696022, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 52669 } ], "balance_sheet": [ { "assets": 20900026, "current_assets": 7889082, "current_liabilities": 4786817, "equity": 14178450, "fixed_assets": 13010944, "liabilities": 10427825, "long_term_liabilities": 5641008, "quarter": 1 }, { "assets": 21445694, "current_assets": 9341840, "current_liabilities": 6096596, "equity": 14402062, "fixed_assets": 12103854, "liabilities": 10668979, "long_term_liabilities": 4572383, "quarter": 2 }, { "assets": 22005609, "current_assets": 7775930, "current_liabilities": 6054173, "equity": 14752956, "fixed_assets": 14229679, "liabilities": 10915710, "long_term_liabilities": 4861537, "quarter": 3 }, { "assets": 22580143, "current_assets": 10296518, "current_liabilities": 6299894, "equity": 15169516, "fixed_assets": 12283625, "liabilities": 11168146, "long_term_liabilities": 4868252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17680, "financing_cash_flow": -125168, "investing_cash_flow": -427517, "net_cash_flow": 4001334, "operating_cash_flow": 4484145, "quarter": 1 }, { "change_in_working_capital": 98695, "financing_cash_flow": 180756, "investing_cash_flow": -359275, "net_cash_flow": 4134972, "operating_cash_flow": 4279756, "quarter": 2 }, { "change_in_working_capital": 58765, "financing_cash_flow": 146809, "investing_cash_flow": -160983, "net_cash_flow": 4191060, "operating_cash_flow": 4314338, "quarter": 3 }, { "change_in_working_capital": -78799, "financing_cash_flow": -78752, "investing_cash_flow": -282766, "net_cash_flow": 4209523, "operating_cash_flow": 4789998, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7962239855586782, "current_ratio": 1.6480851471865334, "debt_to_equity_ratio": 0.7354700266954427, "profit_margin": 0.22271656047778565, "quarter": 1, "return_on_assets": 0.1773322674335429, "return_on_equity": 0.2614001530491697 }, { "asset_turnover_ratio": 0.7768173881432795, "current_ratio": 1.5323042563423916, "debt_to_equity_ratio": 0.7407952416813648, "profit_margin": 0.21761585719715515, "quarter": 2, "return_on_assets": 0.16904778180645494, "return_on_equity": 0.2517241628316834 }, { "asset_turnover_ratio": 0.7578838195298299, "current_ratio": 1.284391774070546, "debt_to_equity_ratio": 0.7398998546460791, "profit_margin": 0.21963808547883865, "quarter": 3, "return_on_assets": 0.1664601511369215, "return_on_equity": 0.24829308783948112 }, { "asset_turnover_ratio": 0.7394117034599825, "current_ratio": 1.6343954358597144, "debt_to_equity_ratio": 0.7362229618927855, "profit_margin": 0.2250547465737647, "quarter": 4, "return_on_assets": 0.16640811353586202, "return_on_equity": 0.2477019701881062 } ], "income_statement": [ { "depreciation": 777896, "expenses": 11576316, "income_tax": 1358537, "marketing_expense": 1884446, "net_income": 5064786, "net_profit": 3706249, "operational_expense": 7849825, "product_revenue": 3582294, "quarter": 1, "rd_expense": 1180353, "revenue": 16641102, "salaries_expense": 5766648, "service_revenue": 13058808 }, { "depreciation": 654409, "expenses": 11613479, "income_tax": 1420562, "marketing_expense": 1382880, "net_income": 5045909, "net_profit": 3625347, "operational_expense": 8121750, "product_revenue": 3387064, "quarter": 2, "rd_expense": 1161577, "revenue": 16659388, "salaries_expense": 4765346, "service_revenue": 13272324 }, { "depreciation": 651281, "expenses": 11650761, "income_tax": 1363877, "marketing_expense": 1709289, "net_income": 5026934, "net_profit": 3663057, "operational_expense": 7092780, "product_revenue": 5687936, "quarter": 3, "rd_expense": 1929664, "revenue": 16677695, "salaries_expense": 4040214, "service_revenue": 10989759 }, { "depreciation": 1032479, "expenses": 11688163, "income_tax": 1250340, "marketing_expense": 2258247, "net_income": 5007859, "net_profit": 3757519, "operational_expense": 6825155, "product_revenue": 6667282, "quarter": 4, "rd_expense": 1601584, "revenue": 16696022, "salaries_expense": 4551501, "service_revenue": 10028740 } ], "market_conditions": { "gdp_growth": [ 0.0401835154651864, 0.031717196579049034, 0.04029902159957845, 0.040325992949924644 ], "inflation_rate": [ 0.011147195354169779, 0.008074603150542186, 0.00571689705728224, 0.012385087294320585 ], "interest_rate": [ 0.020216208185559786, 0.0231703356247215, 0.022057614784346605, 0.021232061961052498 ], "year": 2000 }, "random_event": { "description": "Powers-Shaw Introduction of New Service in 2000", "impact": 0.06, "type": "Introduction of New Service" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 108758, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 22646285, "net_revenue": 19359768, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 61072 }, { "average_project_size": 85761, "billable_hours_per_employee": 153, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 24586393, "net_revenue": 19020632, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 60002 }, { "average_project_size": 159500, "billable_hours_per_employee": 137, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 20835008, "net_revenue": 18687437, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 58951 }, { "average_project_size": 169911, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 20918476, "net_revenue": 18360079, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 57918 } ], "balance_sheet": [ { "assets": 28281664, "current_assets": 11563554, "current_liabilities": 8777566, "equity": 16769514, "fixed_assets": 16718110, "liabilities": 16256514, "long_term_liabilities": 7478948, "quarter": 1 }, { "assets": 29121826, "current_assets": 9716717, "current_liabilities": 8886329, "equity": 17163428, "fixed_assets": 19405109, "liabilities": 16686737, "long_term_liabilities": 7800408, "quarter": 2 }, { "assets": 29986947, "current_assets": 9564169, "current_liabilities": 8485767, "equity": 17273291, "fixed_assets": 20422778, "liabilities": 17128345, "long_term_liabilities": 8642578, "quarter": 3 }, { "assets": 30877768, "current_assets": 9787139, "current_liabilities": 8541701, "equity": 17672509, "fixed_assets": 21090629, "liabilities": 17581640, "long_term_liabilities": 9039939, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23982, "financing_cash_flow": -162668, "investing_cash_flow": -187817, "net_cash_flow": 5252069, "operating_cash_flow": 5608685, "quarter": 1 }, { "change_in_working_capital": -66418, "financing_cash_flow": 53281, "investing_cash_flow": -324096, "net_cash_flow": 5663136, "operating_cash_flow": 5840790, "quarter": 2 }, { "change_in_working_capital": 63858, "financing_cash_flow": 24569, "investing_cash_flow": -450204, "net_cash_flow": 4903514, "operating_cash_flow": 5144054, "quarter": 3 }, { "change_in_working_capital": 98967, "financing_cash_flow": -198955, "investing_cash_flow": -127352, "net_cash_flow": 5059692, "operating_cash_flow": 5305453, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6845342621989994, "current_ratio": 1.317398695720431, "debt_to_equity_ratio": 0.9694087735637419, "profit_margin": 0.24506306067304112, "quarter": 1, "return_on_assets": 0.1677540614300488, "return_on_equity": 0.28291601056536286 }, { "asset_turnover_ratio": 0.6531400881249685, "current_ratio": 1.0934455611535427, "debt_to_equity_ratio": 0.9722263524512702, "profit_margin": 0.2485900047905874, "quarter": 2, "return_on_assets": 0.16236409763591061, "return_on_equity": 0.2754891971463976 }, { "asset_turnover_ratio": 0.6231857147711636, "current_ratio": 1.127083621315551, "debt_to_equity_ratio": 0.9916086633404139, "profit_margin": 0.23623833487706206, "quarter": 3, "return_on_assets": 0.14722035557671143, "return_on_equity": 0.25557891660599014 }, { "asset_turnover_ratio": 0.5946051217173469, "current_ratio": 1.1458067895375874, "debt_to_equity_ratio": 0.9948581720909012, "profit_margin": 0.23836395257340667, "quarter": 4, "return_on_assets": 0.1417324270329384, "return_on_equity": 0.24763778589672808 } ], "income_statement": [ { "depreciation": 864321, "expenses": 12896424, "income_tax": 1718980, "marketing_expense": 1773899, "net_income": 6463344, "net_profit": 4744364, "operational_expense": 7139771, "product_revenue": 7633661, "quarter": 1, "rd_expense": 2407368, "revenue": 19359768, "salaries_expense": 4785386, "service_revenue": 11726107 }, { "depreciation": 1112451, "expenses": 12717647, "income_tax": 1574646, "marketing_expense": 1709406, "net_income": 6302985, "net_profit": 4728339, "operational_expense": 8693054, "product_revenue": 6623029, "quarter": 2, "rd_expense": 1519857, "revenue": 19020632, "salaries_expense": 4595154, "service_revenue": 12397603 }, { "depreciation": 729365, "expenses": 12541349, "income_tax": 1731399, "marketing_expense": 1528511, "net_income": 6146088, "net_profit": 4414689, "operational_expense": 6709505, "product_revenue": 6002765, "quarter": 3, "rd_expense": 2412844, "revenue": 18687437, "salaries_expense": 5309220, "service_revenue": 12684672 }, { "depreciation": 929072, "expenses": 12367495, "income_tax": 1616203, "marketing_expense": 1598481, "net_income": 5992584, "net_profit": 4376381, "operational_expense": 8592398, "product_revenue": 5875893, "quarter": 4, "rd_expense": 2058863, "revenue": 18360079, "salaries_expense": 4862120, "service_revenue": 12484186 } ], "market_conditions": { "gdp_growth": [ 0.04542338860275235, 0.043608184521824855, 0.05440679755811105, 0.04940829650813325 ], "inflation_rate": [ 0.010945714186288907, 0.008000915689242726, 0.005221209146752037, 0.006634757714411117 ], "interest_rate": [ 0.01637847494230376, 0.019454485426537462, 0.019958863285009752, 0.02005486581953768 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 176575, "billable_hours_per_employee": 138, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 19572217, "net_revenue": 17756537, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 56014 }, { "average_project_size": 111090, "billable_hours_per_employee": 119, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 19508347, "net_revenue": 17575552, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 55443 }, { "average_project_size": 172172, "billable_hours_per_employee": 121, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 19386042, "net_revenue": 17396412, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 54878 }, { "average_project_size": 151412, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 20854132, "net_revenue": 17219099, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 54319 } ], "balance_sheet": [ { "assets": 20070185, "current_assets": 9367119, "current_liabilities": 6228951, "equity": 13605742, "fixed_assets": 10703066, "liabilities": 11658576, "long_term_liabilities": 5429625, "quarter": 1 }, { "assets": 20593547, "current_assets": 7190492, "current_liabilities": 5628625, "equity": 13749823, "fixed_assets": 13403055, "liabilities": 11866332, "long_term_liabilities": 6237707, "quarter": 2 }, { "assets": 21130556, "current_assets": 6608100, "current_liabilities": 5993247, "equity": 14056291, "fixed_assets": 14522456, "liabilities": 12077791, "long_term_liabilities": 6084544, "quarter": 3 }, { "assets": 21681569, "current_assets": 8870935, "current_liabilities": 5161105, "equity": 14270497, "fixed_assets": 12810634, "liabilities": 12293018, "long_term_liabilities": 7131913, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91296, "financing_cash_flow": -43146, "investing_cash_flow": -202208, "net_cash_flow": 5759431, "operating_cash_flow": 5816258, "quarter": 1 }, { "change_in_working_capital": -30486, "financing_cash_flow": 153044, "investing_cash_flow": -113545, "net_cash_flow": 5516415, "operating_cash_flow": 5600932, "quarter": 2 }, { "change_in_working_capital": -7126, "financing_cash_flow": -34135, "investing_cash_flow": -451939, "net_cash_flow": 5291294, "operating_cash_flow": 5621552, "quarter": 3 }, { "change_in_working_capital": 35640, "financing_cash_flow": -129146, "investing_cash_flow": -420782, "net_cash_flow": 5536347, "operating_cash_flow": 5699720, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8847221388342957, "current_ratio": 1.5038036099497332, "debt_to_equity_ratio": 0.8568864527932398, "profit_margin": 0.29251948169848657, "quarter": 1, "return_on_assets": 0.25879846149898467, "return_on_equity": 0.38176036264688834 }, { "asset_turnover_ratio": 0.8534494810437464, "current_ratio": 1.2774864198627551, "debt_to_equity_ratio": 0.8630170730197764, "profit_margin": 0.2857724184139423, "quarter": 2, "return_on_assets": 0.2438923221919954, "return_on_equity": 0.36528528403601995 }, { "asset_turnover_ratio": 0.8232822647922752, "current_ratio": 1.102590966132382, "debt_to_equity_ratio": 0.8592445190555602, "profit_margin": 0.2876182743889947, "quarter": 3, "return_on_assets": 0.2367910243346176, "return_on_equity": 0.3559634614849678 }, { "asset_turnover_ratio": 0.794181408181299, "current_ratio": 1.7188053721053922, "debt_to_equity_ratio": 0.8614288626387715, "profit_margin": 0.28351924801640316, "quarter": 4, "return_on_assets": 0.22516571563617005, "return_on_equity": 0.34210062901102883 } ], "income_statement": [ { "depreciation": 622125, "expenses": 10711798, "income_tax": 1850606, "marketing_expense": 2028597, "net_income": 7044739, "net_profit": 5194133, "operational_expense": 5820323, "product_revenue": 5448573, "quarter": 1, "rd_expense": 1091250, "revenue": 17756537, "salaries_expense": 4038070, "service_revenue": 12307964 }, { "depreciation": 578324, "expenses": 10629104, "income_tax": 1923840, "marketing_expense": 1263245, "net_income": 6946448, "net_profit": 5022608, "operational_expense": 6079973, "product_revenue": 5532712, "quarter": 2, "rd_expense": 1945342, "revenue": 17575552, "salaries_expense": 5153201, "service_revenue": 12042840 }, { "depreciation": 618026, "expenses": 10547049, "income_tax": 1845837, "marketing_expense": 1061964, "net_income": 6849363, "net_profit": 5003526, "operational_expense": 6334802, "product_revenue": 5432677, "quarter": 3, "rd_expense": 1323834, "revenue": 17396412, "salaries_expense": 5056245, "service_revenue": 11963735 }, { "depreciation": 817774, "expenses": 10465627, "income_tax": 1871526, "marketing_expense": 1720963, "net_income": 6753472, "net_profit": 4881946, "operational_expense": 6147214, "product_revenue": 3632056, "quarter": 4, "rd_expense": 2038917, "revenue": 17219099, "salaries_expense": 4985337, "service_revenue": 13587043 } ], "market_conditions": { "gdp_growth": [ 0.05011152892225427, 0.05843871047375221, 0.06215160603008667, 0.05648606365149562 ], "inflation_rate": [ 0.004531446819031137, 0.00605744855240119, 0.0032658001413297917, 0.0023382750167368835 ], "interest_rate": [ 0.01287779072174946, 0.010151883854318826, 0.008550190462017418, 0.007013360888208308 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 82932, "billable_hours_per_employee": 110, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 16768798, "net_revenue": 13437041, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 42388 }, { "average_project_size": 87455, "billable_hours_per_employee": 90, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 16938350, "net_revenue": 13604974, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 42918 }, { "average_project_size": 69854, "billable_hours_per_employee": 149, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 17245621, "net_revenue": 13775007, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 43454 }, { "average_project_size": 146698, "billable_hours_per_employee": 136, "client_concentration": 0.4, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 16901694, "net_revenue": 13947165, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 43997 } ], "balance_sheet": [ { "assets": 18612063, "current_assets": 6431763, "current_liabilities": 5621582, "equity": 11466016, "fixed_assets": 12180300, "liabilities": 10340552, "long_term_liabilities": 4718970, "quarter": 1 }, { "assets": 19108824, "current_assets": 6163353, "current_liabilities": 5382256, "equity": 11942350, "fixed_assets": 12945471, "liabilities": 10549137, "long_term_liabilities": 5166881, "quarter": 2 }, { "assets": 19618843, "current_assets": 9252190, "current_liabilities": 5527577, "equity": 12225589, "fixed_assets": 10366653, "liabilities": 10761930, "long_term_liabilities": 5234353, "quarter": 3 }, { "assets": 20142475, "current_assets": 7608464, "current_liabilities": 5812022, "equity": 12415519, "fixed_assets": 12534011, "liabilities": 10979016, "long_term_liabilities": 5166994, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74820, "financing_cash_flow": 47817, "investing_cash_flow": -383057, "net_cash_flow": 3556913, "operating_cash_flow": 4009262, "quarter": 1 }, { "change_in_working_capital": -77265, "financing_cash_flow": -57465, "investing_cash_flow": -231640, "net_cash_flow": 4016064, "operating_cash_flow": 4144863, "quarter": 2 }, { "change_in_working_capital": -57837, "financing_cash_flow": -98775, "investing_cash_flow": -174026, "net_cash_flow": 3760404, "operating_cash_flow": 4194650, "quarter": 3 }, { "change_in_working_capital": 80365, "financing_cash_flow": 66170, "investing_cash_flow": -479248, "net_cash_flow": 3832054, "operating_cash_flow": 4011053, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7219533374672115, "current_ratio": 1.1441197513440167, "debt_to_equity_ratio": 0.9018434999567417, "profit_margin": 0.2377387253637166, "quarter": 1, "return_on_assets": 0.171636266221536, "return_on_equity": 0.27860636161679875 }, { "asset_turnover_ratio": 0.7119733794188486, "current_ratio": 1.14512446082089, "debt_to_equity_ratio": 0.8833384551616725, "profit_margin": 0.2486342862544243, "quarter": 2, "return_on_assets": 0.17702099302395585, "return_on_equity": 0.28324936046925436 }, { "asset_turnover_ratio": 0.7021314661624032, "current_ratio": 1.6738238110477701, "debt_to_equity_ratio": 0.8802790605835024, "profit_margin": 0.24454985757901973, "quarter": 3, "return_on_assets": 0.171706150051764, "return_on_equity": 0.2755430433658452 }, { "asset_turnover_ratio": 0.6924255832513134, "current_ratio": 1.309090708878941, "debt_to_equity_ratio": 0.8842977889204632, "profit_margin": 0.23316996679970445, "quarter": 4, "return_on_assets": 0.16145285025797476, "return_on_equity": 0.26193508301988827 } ], "income_statement": [ { "depreciation": 814757, "expenses": 9066389, "income_tax": 1176147, "marketing_expense": 1234001, "net_income": 4370652, "net_profit": 3194505, "operational_expense": 5772802, "product_revenue": 4652371, "quarter": 1, "rd_expense": 1467699, "revenue": 13437041, "salaries_expense": 3987869, "service_revenue": 8784670 }, { "depreciation": 762200, "expenses": 9182363, "income_tax": 1039948, "marketing_expense": 1825939, "net_income": 4422611, "net_profit": 3382663, "operational_expense": 5203772, "product_revenue": 4691409, "quarter": 2, "rd_expense": 1724883, "revenue": 13604974, "salaries_expense": 3870351, "service_revenue": 8913565 }, { "depreciation": 825974, "expenses": 9299822, "income_tax": 1106509, "marketing_expense": 1496130, "net_income": 4475185, "net_profit": 3368676, "operational_expense": 5008083, "product_revenue": 3718584, "quarter": 3, "rd_expense": 1320557, "revenue": 13775007, "salaries_expense": 4407590, "service_revenue": 10056423 }, { "depreciation": 758993, "expenses": 9418783, "income_tax": 1276322, "marketing_expense": 1137337, "net_income": 4528382, "net_profit": 3252060, "operational_expense": 5403021, "product_revenue": 4659228, "quarter": 4, "rd_expense": 1059230, "revenue": 13947165, "salaries_expense": 3756985, "service_revenue": 9287937 } ], "market_conditions": { "gdp_growth": [ 0.05877606165934411, 0.0564439866787325, 0.0413539632362207, 0.04303768392620046 ], "inflation_rate": [ 0.009323232889562421, 0.011148804630471673, 0.009582293887295895, 0.003200472840293481 ], "interest_rate": [ 0.021751078746255956, 0.01797808461298735, 0.015849292275352436, 0.023464783806417935 ], "year": 2003 }, "random_event": { "description": "Powers-Shaw Expansion to New Market in 2003", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 112395, "billable_hours_per_employee": 136, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 13019038, "net_revenue": 11366819, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 35857 }, { "average_project_size": 117868, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 13777550, "net_revenue": 11228165, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 35420 }, { "average_project_size": 196543, "billable_hours_per_employee": 91, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 13698304, "net_revenue": 11091204, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 34988 }, { "average_project_size": 133418, "billable_hours_per_employee": 152, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 13524902, "net_revenue": 10955912, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 34561 } ], "balance_sheet": [ { "assets": 14701694, "current_assets": 4613513, "current_liabilities": 3359275, "equity": 11112869, "fixed_assets": 10088181, "liabilities": 6968340, "long_term_liabilities": 3609065, "quarter": 1 }, { "assets": 14961939, "current_assets": 5263992, "current_liabilities": 3431746, "equity": 10910794, "fixed_assets": 9697947, "liabilities": 7134012, "long_term_liabilities": 3702266, "quarter": 2 }, { "assets": 15226791, "current_assets": 5682781, "current_liabilities": 4020430, "equity": 10855092, "fixed_assets": 9544010, "liabilities": 7303623, "long_term_liabilities": 3283193, "quarter": 3 }, { "assets": 15496331, "current_assets": 4760483, "current_liabilities": 4376781, "equity": 11034196, "fixed_assets": 10735848, "liabilities": 7477266, "long_term_liabilities": 3100485, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25864, "financing_cash_flow": 9601, "investing_cash_flow": -442225, "net_cash_flow": 3925771, "operating_cash_flow": 4045678, "quarter": 1 }, { "change_in_working_capital": -96848, "financing_cash_flow": -193882, "investing_cash_flow": -169108, "net_cash_flow": 3157079, "operating_cash_flow": 3654698, "quarter": 2 }, { "change_in_working_capital": 52780, "financing_cash_flow": 74019, "investing_cash_flow": -188569, "net_cash_flow": 2889727, "operating_cash_flow": 3320028, "quarter": 3 }, { "change_in_working_capital": 73639, "financing_cash_flow": 48484, "investing_cash_flow": -154353, "net_cash_flow": 3701806, "operating_cash_flow": 3667696, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7731638952626819, "current_ratio": 1.3733656815830797, "debt_to_equity_ratio": 0.6270513941989238, "profit_margin": 0.2973140506592038, "quarter": 1, "return_on_assets": 0.22987248952399636, "return_on_equity": 0.3041082370358186 }, { "asset_turnover_ratio": 0.750448521411563, "current_ratio": 1.5339107264931613, "debt_to_equity_ratio": 0.6538490232699838, "profit_margin": 0.2745655233958532, "quarter": 2, "return_on_assets": 0.20604729106300995, "return_on_equity": 0.2825520305854918 }, { "asset_turnover_ratio": 0.728400619670947, "current_ratio": 1.4134759217297652, "debt_to_equity_ratio": 0.6728292123180531, "profit_margin": 0.26434677425462555, "quarter": 3, "return_on_assets": 0.1925503541750852, "return_on_equity": 0.2700966514148383 }, { "asset_turnover_ratio": 0.7070003860913916, "current_ratio": 1.087667626047545, "debt_to_equity_ratio": 0.6776448415453197, "profit_margin": 0.27520584320136926, "quarter": 4, "return_on_assets": 0.19457063739797503, "return_on_equity": 0.27325334804638235 } ], "income_statement": [ { "depreciation": 666163, "expenses": 7020135, "income_tax": 967169, "marketing_expense": 1295382, "net_income": 4346684, "net_profit": 3379515, "operational_expense": 4188517, "product_revenue": 3132638, "quarter": 1, "rd_expense": 1387584, "revenue": 11366819, "salaries_expense": 3197469, "service_revenue": 8234181 }, { "depreciation": 571831, "expenses": 7016275, "income_tax": 1129023, "marketing_expense": 1221680, "net_income": 4211890, "net_profit": 3082867, "operational_expense": 3716032, "product_revenue": 3864191, "quarter": 2, "rd_expense": 782629, "revenue": 11228165, "salaries_expense": 2588681, "service_revenue": 7363974 }, { "depreciation": 388104, "expenses": 7012418, "income_tax": 1146862, "marketing_expense": 1297541, "net_income": 4078786, "net_profit": 2931924, "operational_expense": 4428505, "product_revenue": 4372925, "quarter": 3, "rd_expense": 712484, "revenue": 11091204, "salaries_expense": 2346486, "service_revenue": 6718279 }, { "depreciation": 652565, "expenses": 7008562, "income_tax": 932219, "marketing_expense": 1209951, "net_income": 3947350, "net_profit": 3015131, "operational_expense": 4301112, "product_revenue": 3595209, "quarter": 4, "rd_expense": 1121225, "revenue": 10955912, "salaries_expense": 2826081, "service_revenue": 7360703 } ], "market_conditions": { "gdp_growth": [ 0.026331306105841532, 0.032975855161521725, 0.03866695103004335, 0.04082421369991722 ], "inflation_rate": [ 0.009595422162528705, 0.0062614585749968706, 0.009699931562377147, 0.004462798357147092 ], "interest_rate": [ 0.00922175014864656, 0.016853937620970337, 0.010572090535943759, 0.012256084762697407 ], "year": 2004 }, "random_event": { "description": "Powers-Shaw Award Nomination in 2004", "impact": -0.04, "type": "Award Nomination" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 100783, "billable_hours_per_employee": 96, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 16951313, "net_revenue": 14370058, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 45331 }, { "average_project_size": 193597, "billable_hours_per_employee": 124, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 16873204, "net_revenue": 14091700, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 44453 }, { "average_project_size": 107916, "billable_hours_per_employee": 95, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 16531398, "net_revenue": 13818735, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 43592 }, { "average_project_size": 76180, "billable_hours_per_employee": 82, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 15367594, "net_revenue": 13551057, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 42748 } ], "balance_sheet": [ { "assets": 21459978, "current_assets": 9072595, "current_liabilities": 6889986, "equity": 11605510, "fixed_assets": 12387383, "liabilities": 12211359, "long_term_liabilities": 5321373, "quarter": 1 }, { "assets": 21826098, "current_assets": 9254759, "current_liabilities": 7227133, "equity": 11649222, "fixed_assets": 12571339, "liabilities": 12557537, "long_term_liabilities": 5330404, "quarter": 2 }, { "assets": 22198465, "current_assets": 7559911, "current_liabilities": 5928094, "equity": 11422244, "fixed_assets": 14638554, "liabilities": 12913529, "long_term_liabilities": 6985435, "quarter": 3 }, { "assets": 22577185, "current_assets": 10087296, "current_liabilities": 5619377, "equity": 11360250, "fixed_assets": 12489889, "liabilities": 13279613, "long_term_liabilities": 7660236, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21098, "financing_cash_flow": 117775, "investing_cash_flow": -137539, "net_cash_flow": 3137150, "operating_cash_flow": 3155699, "quarter": 1 }, { "change_in_working_capital": -12502, "financing_cash_flow": -74488, "investing_cash_flow": -390797, "net_cash_flow": 2993617, "operating_cash_flow": 3460956, "quarter": 2 }, { "change_in_working_capital": -10892, "financing_cash_flow": 2036, "investing_cash_flow": -307312, "net_cash_flow": 2216953, "operating_cash_flow": 2848481, "quarter": 3 }, { "change_in_working_capital": 64981, "financing_cash_flow": -87653, "investing_cash_flow": -476729, "net_cash_flow": 2756508, "operating_cash_flow": 2761255, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6696212829295538, "current_ratio": 1.3167798889576843, "debt_to_equity_ratio": 1.0522035653754123, "profit_margin": 0.1640140213769492, "quarter": 1, "return_on_assets": 0.10982727941286799, "return_on_equity": 0.20308379381862582 }, { "asset_turnover_ratio": 0.6456353306944741, "current_ratio": 1.2805574492679186, "debt_to_equity_ratio": 1.0779721598575425, "profit_margin": 0.16894065300850855, "quarter": 2, "return_on_assets": 0.10907405437288882, "return_on_equity": 0.20436223122883226 }, { "asset_turnover_ratio": 0.6225085833637596, "current_ratio": 1.2752684083619457, "debt_to_equity_ratio": 1.1305597218900245, "profit_margin": 0.1546674134788749, "quarter": 3, "return_on_assets": 0.09628179245727125, "return_on_equity": 0.18711804790722383 }, { "asset_turnover_ratio": 0.6002102122120184, "current_ratio": 1.7950915199318358, "debt_to_equity_ratio": 1.168954292379129, "profit_margin": 0.1522152847560157, "quarter": 4, "return_on_assets": 0.091361168365321, "return_on_equity": 0.18156977179199402 } ], "income_statement": [ { "depreciation": 798808, "expenses": 11234997, "income_tax": 778170, "marketing_expense": 1399772, "net_income": 3135061, "net_profit": 2356891, "operational_expense": 6884772, "product_revenue": 4663350, "quarter": 1, "rd_expense": 1709636, "revenue": 14370058, "salaries_expense": 4531066, "service_revenue": 9706708 }, { "depreciation": 1080295, "expenses": 11025832, "income_tax": 685207, "marketing_expense": 1329237, "net_income": 3065868, "net_profit": 2380661, "operational_expense": 7197781, "product_revenue": 5218431, "quarter": 2, "rd_expense": 1743465, "revenue": 14091700, "salaries_expense": 5457753, "service_revenue": 8873269 }, { "depreciation": 711173, "expenses": 10820561, "income_tax": 860866, "marketing_expense": 1773501, "net_income": 2998174, "net_profit": 2137308, "operational_expense": 7264889, "product_revenue": 4327213, "quarter": 3, "rd_expense": 1792347, "revenue": 13818735, "salaries_expense": 4072939, "service_revenue": 9491522 }, { "depreciation": 698577, "expenses": 10619112, "income_tax": 869267, "marketing_expense": 1355425, "net_income": 2931945, "net_profit": 2062678, "operational_expense": 6654113, "product_revenue": 3008780, "quarter": 4, "rd_expense": 1414508, "revenue": 13551057, "salaries_expense": 3794991, "service_revenue": 10542277 } ], "market_conditions": { "gdp_growth": [ 0.037304756389436304, 0.030003538877936612, 0.028878237804143368, 0.03589958360995775 ], "inflation_rate": [ 0.009280634773705233, 0.006547912428178901, 0.012220977312929433, 0.006830436910730936 ], "interest_rate": [ 0.012526728391747321, 0.00731817155791777, 0.009678885220527568, 0.006982670743774055 ], "year": 2005 }, "random_event": { "description": "Powers-Shaw Industry Recognition in 2005", "impact": -0.03, "type": "Industry Recognition" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 151284, "billable_hours_per_employee": 88, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 17069040, "net_revenue": 13322277, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 42026 }, { "average_project_size": 75631, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 17165762, "net_revenue": 13269508, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 41860 }, { "average_project_size": 54163, "billable_hours_per_employee": 121, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 16322844, "net_revenue": 13216948, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 41694 }, { "average_project_size": 175724, "billable_hours_per_employee": 115, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 16835212, "net_revenue": 13164597, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 41529 } ], "balance_sheet": [ { "assets": 14814707, "current_assets": 5388341, "current_liabilities": 3210215, "equity": 10500988, "fixed_assets": 9426366, "liabilities": 7832927, "long_term_liabilities": 4622712, "quarter": 1 }, { "assets": 15171016, "current_assets": 6819245, "current_liabilities": 4701110, "equity": 10929939, "fixed_assets": 8351771, "liabilities": 7930177, "long_term_liabilities": 3229067, "quarter": 2 }, { "assets": 15535896, "current_assets": 6561888, "current_liabilities": 3255481, "equity": 11204457, "fixed_assets": 8974008, "liabilities": 8028634, "long_term_liabilities": 4773153, "quarter": 3 }, { "assets": 15909551, "current_assets": 5080410, "current_liabilities": 4669239, "equity": 11105066, "fixed_assets": 10829141, "liabilities": 8128314, "long_term_liabilities": 3459075, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80047, "financing_cash_flow": -140070, "investing_cash_flow": -216487, "net_cash_flow": 3622331, "operating_cash_flow": 3981287, "quarter": 1 }, { "change_in_working_capital": 94081, "financing_cash_flow": -93855, "investing_cash_flow": -448032, "net_cash_flow": 4024838, "operating_cash_flow": 4364917, "quarter": 2 }, { "change_in_working_capital": 62891, "financing_cash_flow": 46146, "investing_cash_flow": -431105, "net_cash_flow": 3705303, "operating_cash_flow": 4332694, "quarter": 3 }, { "change_in_working_capital": 35485, "financing_cash_flow": -59149, "investing_cash_flow": -294057, "net_cash_flow": 3642550, "operating_cash_flow": 3919786, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8992602418664102, "current_ratio": 1.6784984806313596, "debt_to_equity_ratio": 0.7459228598299512, "profit_margin": 0.26415964778393364, "quarter": 1, "return_on_assets": 0.23754826875752588, "return_on_equity": 0.3351311324229682 }, { "asset_turnover_ratio": 0.8746617892961157, "current_ratio": 1.4505606122809294, "debt_to_equity_ratio": 0.7255463182365428, "profit_margin": 0.2780133219709427, "quarter": 2, "return_on_assets": 0.24316762964326186, "return_on_equity": 0.3375224692470836 }, { "asset_turnover_ratio": 0.8507361274818008, "current_ratio": 2.0156431568791215, "debt_to_equity_ratio": 0.716557170061878, "profit_margin": 0.27973137217457467, "quarter": 3, "return_on_assets": 0.237977584298968, "return_on_equity": 0.3299753839030307 }, { "asset_turnover_ratio": 0.8274650239972203, "current_ratio": 1.088059531756674, "debt_to_equity_ratio": 0.731946482803434, "profit_margin": 0.2524823965367113, "quarter": 4, "return_on_assets": 0.2089203523091255, "return_on_equity": 0.29930745121190633 } ], "income_statement": [ { "depreciation": 462079, "expenses": 8606872, "income_tax": 1196197, "marketing_expense": 1272862, "net_income": 4715405, "net_profit": 3519208, "operational_expense": 4661625, "product_revenue": 4645152, "quarter": 1, "rd_expense": 1471846, "revenue": 13322277, "salaries_expense": 3170897, "service_revenue": 8677125 }, { "depreciation": 675817, "expenses": 8589234, "income_tax": 991174, "marketing_expense": 1142372, "net_income": 4680274, "net_profit": 3689100, "operational_expense": 5908657, "product_revenue": 3402388, "quarter": 2, "rd_expense": 1611330, "revenue": 13269508, "salaries_expense": 4143144, "service_revenue": 9867120 }, { "depreciation": 635499, "expenses": 8571634, "income_tax": 948119, "marketing_expense": 1665014, "net_income": 4645314, "net_profit": 3697195, "operational_expense": 5370449, "product_revenue": 3651912, "quarter": 3, "rd_expense": 1086708, "revenue": 13216948, "salaries_expense": 4217350, "service_revenue": 9565036 }, { "depreciation": 595957, "expenses": 8554069, "income_tax": 1286699, "marketing_expense": 1100775, "net_income": 4610528, "net_profit": 3323829, "operational_expense": 4498018, "product_revenue": 4483110, "quarter": 4, "rd_expense": 1282380, "revenue": 13164597, "salaries_expense": 4262847, "service_revenue": 8681487 } ], "market_conditions": { "gdp_growth": [ 0.05531746331658788, 0.05499653309649534, 0.053425485508182935, 0.06350618283555913 ], "inflation_rate": [ 0.009785174555128902, 0.004131135629221119, 0.006832822295376382, 0.0009941002372375095 ], "interest_rate": [ 0.013678192048483386, 0.012409913248602605, 0.008034861778386679, 0.00646394957996848 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 127907, "billable_hours_per_employee": 156, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 8182211, "net_revenue": 6404333, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 20203 }, { "average_project_size": 194765, "billable_hours_per_employee": 104, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 7472740, "net_revenue": 6435765, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 20302 }, { "average_project_size": 187329, "billable_hours_per_employee": 160, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 7227542, "net_revenue": 6467352, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 20402 }, { "average_project_size": 186914, "billable_hours_per_employee": 99, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 7734006, "net_revenue": 6499094, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 20502 } ], "balance_sheet": [ { "assets": 8208877, "current_assets": 3436039, "current_liabilities": 1932448, "equity": 5726885, "fixed_assets": 4772838, "liabilities": 4423710, "long_term_liabilities": 2491262, "quarter": 1 }, { "assets": 8447454, "current_assets": 3786181, "current_liabilities": 1912992, "equity": 5767584, "fixed_assets": 4661273, "liabilities": 4546071, "long_term_liabilities": 2633079, "quarter": 2 }, { "assets": 8692966, "current_assets": 3239286, "current_liabilities": 2546909, "equity": 5876064, "fixed_assets": 5453680, "liabilities": 4671816, "long_term_liabilities": 2124907, "quarter": 3 }, { "assets": 8945612, "current_assets": 4083686, "current_liabilities": 2610037, "equity": 5849163, "fixed_assets": 4861926, "liabilities": 4801039, "long_term_liabilities": 2191002, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54306, "financing_cash_flow": -158067, "investing_cash_flow": -373091, "net_cash_flow": 2004458, "operating_cash_flow": 2207860, "quarter": 1 }, { "change_in_working_capital": -94500, "financing_cash_flow": -83699, "investing_cash_flow": -418517, "net_cash_flow": 2066259, "operating_cash_flow": 2121702, "quarter": 2 }, { "change_in_working_capital": 60302, "financing_cash_flow": -165226, "investing_cash_flow": -357899, "net_cash_flow": 1996501, "operating_cash_flow": 2206220, "quarter": 3 }, { "change_in_working_capital": 99906, "financing_cash_flow": 12012, "investing_cash_flow": -365812, "net_cash_flow": 1652616, "operating_cash_flow": 1926732, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7801716361446274, "current_ratio": 1.778075787809038, "debt_to_equity_ratio": 0.7724461028988708, "profit_margin": 0.3031881696345271, "quarter": 1, "return_on_assets": 0.23653881036346386, "return_on_equity": 0.3390530803394865 }, { "asset_turnover_ratio": 0.7618585434143826, "current_ratio": 1.979193326474967, "debt_to_equity_ratio": 0.7882106268413256, "profit_margin": 0.28997345303938227, "quarter": 2, "return_on_assets": 0.22091875256142265, "return_on_equity": 0.3235671990212886 }, { "asset_turnover_ratio": 0.7439753014103587, "current_ratio": 1.271849916899269, "debt_to_equity_ratio": 0.7950587331928312, "profit_margin": 0.2868119749783219, "quarter": 3, "return_on_assets": 0.21338102553259727, "return_on_equity": 0.3156728721811063 }, { "asset_turnover_ratio": 0.726511947980753, "current_ratio": 1.5646084710676516, "debt_to_equity_ratio": 0.820807866014334, "profit_margin": 0.2622811733450847, "quarter": 4, "return_on_assets": 0.19055040616561505, "return_on_equity": 0.29142460211828597 } ], "income_statement": [ { "depreciation": 266142, "expenses": 3966467, "income_tax": 496148, "marketing_expense": 412533, "net_income": 2437866, "net_profit": 1941718, "operational_expense": 2283137, "product_revenue": 2328777, "quarter": 1, "rd_expense": 446307, "revenue": 6404333, "salaries_expense": 1825494, "service_revenue": 4075556 }, { "depreciation": 255501, "expenses": 4026915, "income_tax": 542649, "marketing_expense": 778502, "net_income": 2408850, "net_profit": 1866201, "operational_expense": 2301239, "product_revenue": 2023526, "quarter": 2, "rd_expense": 694687, "revenue": 6435765, "salaries_expense": 1672342, "service_revenue": 4412239 }, { "depreciation": 351306, "expenses": 4088285, "income_tax": 524153, "marketing_expense": 503366, "net_income": 2379067, "net_profit": 1854914, "operational_expense": 2758876, "product_revenue": 1497538, "quarter": 3, "rd_expense": 716862, "revenue": 6467352, "salaries_expense": 1400251, "service_revenue": 4969814 }, { "depreciation": 222142, "expenses": 4150590, "income_tax": 643914, "marketing_expense": 437941, "net_income": 2348504, "net_profit": 1704590, "operational_expense": 2655636, "product_revenue": 1753177, "quarter": 4, "rd_expense": 722089, "revenue": 6499094, "salaries_expense": 1484276, "service_revenue": 4745917 } ], "market_conditions": { "gdp_growth": [ 0.024165760274166392, 0.028260468128211265, 0.038442826191854226, 0.04088702478380902 ], "inflation_rate": [ 0.00480110069615222, 0.007332854427558499, 0.003428736942363795, 0.0019297395329856437 ], "interest_rate": [ 0.015678240108743004, 0.02128513943465068, 0.02010452483240921, 0.016232757859761842 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 180019, "billable_hours_per_employee": 89, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 7491846, "net_revenue": 6614333, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 20865 }, { "average_project_size": 123892, "billable_hours_per_employee": 158, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 7849533, "net_revenue": 6630028, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 20915 }, { "average_project_size": 165686, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 7938162, "net_revenue": 6645761, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 20965 }, { "average_project_size": 90149, "billable_hours_per_employee": 112, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 7409368, "net_revenue": 6661531, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 21014 } ], "balance_sheet": [ { "assets": 7448420, "current_assets": 2760376, "current_liabilities": 1752131, "equity": 5759679, "fixed_assets": 4688044, "liabilities": 3032619, "long_term_liabilities": 1280488, "quarter": 1 }, { "assets": 7604671, "current_assets": 3737627, "current_liabilities": 1569284, "equity": 5823227, "fixed_assets": 3867044, "liabilities": 3093700, "long_term_liabilities": 1524416, "quarter": 2 }, { "assets": 7764200, "current_assets": 3076013, "current_liabilities": 1567754, "equity": 6052441, "fixed_assets": 4688187, "liabilities": 3156010, "long_term_liabilities": 1588256, "quarter": 3 }, { "assets": 7927076, "current_assets": 2492710, "current_liabilities": 1703387, "equity": 6089824, "fixed_assets": 5434366, "liabilities": 3219576, "long_term_liabilities": 1516189, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21860, "financing_cash_flow": 162588, "investing_cash_flow": -187138, "net_cash_flow": 1309091, "operating_cash_flow": 1644249, "quarter": 1 }, { "change_in_working_capital": -80147, "financing_cash_flow": 117543, "investing_cash_flow": -220716, "net_cash_flow": 1483033, "operating_cash_flow": 1683239, "quarter": 2 }, { "change_in_working_capital": 79088, "financing_cash_flow": -168204, "investing_cash_flow": -131221, "net_cash_flow": 1877309, "operating_cash_flow": 1858944, "quarter": 3 }, { "change_in_working_capital": -64735, "financing_cash_flow": -29171, "investing_cash_flow": -173110, "net_cash_flow": 1040549, "operating_cash_flow": 1709956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.888018264276182, "current_ratio": 1.5754392793689513, "debt_to_equity_ratio": 0.5265256970049893, "profit_margin": 0.20317664683649886, "quarter": 1, "return_on_assets": 0.18042457326520256, "return_on_equity": 0.23332515579427257 }, { "asset_turnover_ratio": 0.8718362701029406, "current_ratio": 2.381740335082751, "debt_to_equity_ratio": 0.5312690025650726, "profit_margin": 0.19792616260444149, "quarter": 2, "return_on_assets": 0.1725592073608444, "return_on_equity": 0.22534859108188637 }, { "asset_turnover_ratio": 0.8559492285103424, "current_ratio": 1.9620508064402962, "debt_to_equity_ratio": 0.5214441578199606, "profit_margin": 0.21731913019442017, "quarter": 3, "return_on_assets": 0.1860141418304526, "return_on_equity": 0.2386228961174508 }, { "asset_turnover_ratio": 0.8403516000098902, "current_ratio": 1.4633844217432679, "debt_to_equity_ratio": 0.5286812886546475, "profit_margin": 0.20750845413764493, "quarter": 4, "return_on_assets": 0.17438006145014884, "return_on_equity": 0.22698915436636594 } ], "income_statement": [ { "depreciation": 300371, "expenses": 4765533, "income_tax": 504922, "marketing_expense": 853305, "net_income": 1848800, "net_profit": 1343878, "operational_expense": 3238165, "product_revenue": 2588405, "quarter": 1, "rd_expense": 663031, "revenue": 6614333, "salaries_expense": 2206870, "service_revenue": 4025928 }, { "depreciation": 370983, "expenses": 4795691, "income_tax": 522081, "marketing_expense": 918182, "net_income": 1834337, "net_profit": 1312256, "operational_expense": 2745571, "product_revenue": 2494187, "quarter": 2, "rd_expense": 589177, "revenue": 6630028, "salaries_expense": 1541313, "service_revenue": 4135841 }, { "depreciation": 414693, "expenses": 4826040, "income_tax": 375470, "marketing_expense": 739854, "net_income": 1819721, "net_profit": 1444251, "operational_expense": 2635667, "product_revenue": 1530887, "quarter": 3, "rd_expense": 794222, "revenue": 6645761, "salaries_expense": 2243203, "service_revenue": 5114874 }, { "depreciation": 327632, "expenses": 4856582, "income_tax": 422625, "marketing_expense": 801857, "net_income": 1804949, "net_profit": 1382324, "operational_expense": 3305246, "product_revenue": 2002391, "quarter": 4, "rd_expense": 871666, "revenue": 6661531, "salaries_expense": 2277517, "service_revenue": 4659140 } ], "market_conditions": { "gdp_growth": [ 0.058952454706746156, 0.04267068700858037, 0.05150280502401924, 0.05431938156865937 ], "inflation_rate": [ 0.004350519711750961, 0.010281752233296654, 0.00709853087093094, 0.012386121231653745 ], "interest_rate": [ 0.014859902123243285, 0.014387965397585582, 0.011961012161337816, 0.01558419195321711 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 153209, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 6117206, "net_revenue": 5208320, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 16430 }, { "average_project_size": 152105, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 5767911, "net_revenue": 5217273, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 16458 }, { "average_project_size": 100003, "billable_hours_per_employee": 146, "client_concentration": 0.4, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 6768937, "net_revenue": 5226243, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 16487 }, { "average_project_size": 163851, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 6319127, "net_revenue": 5235228, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 16515 } ], "balance_sheet": [ { "assets": 7284585, "current_assets": 3233313, "current_liabilities": 1499445, "equity": 4851578, "fixed_assets": 4051272, "liabilities": 3730741, "long_term_liabilities": 2231296, "quarter": 1 }, { "assets": 7393916, "current_assets": 2783100, "current_liabilities": 1528754, "equity": 5030827, "fixed_assets": 4610816, "liabilities": 3769646, "long_term_liabilities": 2240892, "quarter": 2 }, { "assets": 7504888, "current_assets": 3454263, "current_liabilities": 1916348, "equity": 5125563, "fixed_assets": 4050625, "liabilities": 3808957, "long_term_liabilities": 1892609, "quarter": 3 }, { "assets": 7617525, "current_assets": 3317263, "current_liabilities": 1794134, "equity": 5231210, "fixed_assets": 4300262, "liabilities": 3848678, "long_term_liabilities": 2054544, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3989, "financing_cash_flow": 134794, "investing_cash_flow": -330886, "net_cash_flow": 1056833, "operating_cash_flow": 1531625, "quarter": 1 }, { "change_in_working_capital": 50676, "financing_cash_flow": -137236, "investing_cash_flow": -150838, "net_cash_flow": 1332001, "operating_cash_flow": 1681422, "quarter": 2 }, { "change_in_working_capital": -17064, "financing_cash_flow": -182004, "investing_cash_flow": -139923, "net_cash_flow": 1402271, "operating_cash_flow": 1666024, "quarter": 3 }, { "change_in_working_capital": 63323, "financing_cash_flow": 77055, "investing_cash_flow": -361108, "net_cash_flow": 1437424, "operating_cash_flow": 1776371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7149782726126471, "current_ratio": 2.156339845742925, "debt_to_equity_ratio": 0.7689747541933779, "profit_margin": 0.2491655658638486, "quarter": 1, "return_on_assets": 0.17814796587588724, "return_on_equity": 0.2674869908306122 }, { "asset_turnover_ratio": 0.705617023509599, "current_ratio": 1.8205021867481623, "debt_to_equity_ratio": 0.7493094077772899, "profit_margin": 0.26959620476060964, "quarter": 2, "return_on_assets": 0.19023167155266574, "return_on_equity": 0.27958763042338763 }, { "asset_turnover_ratio": 0.6963785468883746, "current_ratio": 1.802523863097934, "debt_to_equity_ratio": 0.7431294864583656, "profit_margin": 0.2735487041073291, "quarter": 3, "return_on_assets": 0.1904934490694598, "return_on_equity": 0.27892194476977455 }, { "asset_turnover_ratio": 0.6872610198194296, "current_ratio": 1.8489494095758734, "debt_to_equity_ratio": 0.7357146816893223, "profit_margin": 0.2793312917794602, "quarter": 4, "return_on_assets": 0.19197350845583047, "return_on_equity": 0.2795458412107333 } ], "income_statement": [ { "depreciation": 233891, "expenses": 3421500, "income_tax": 489086, "marketing_expense": 520320, "net_income": 1786820, "net_profit": 1297734, "operational_expense": 2071143, "product_revenue": 1382832, "quarter": 1, "rd_expense": 682320, "revenue": 5208320, "salaries_expense": 1074441, "service_revenue": 3825488 }, { "depreciation": 274865, "expenses": 3415843, "income_tax": 394873, "marketing_expense": 631489, "net_income": 1801430, "net_profit": 1406557, "operational_expense": 2327491, "product_revenue": 1217814, "quarter": 2, "rd_expense": 671651, "revenue": 5217273, "salaries_expense": 1317508, "service_revenue": 3999459 }, { "depreciation": 236392, "expenses": 3410195, "income_tax": 386416, "marketing_expense": 505151, "net_income": 1816048, "net_profit": 1429632, "operational_expense": 2030119, "product_revenue": 2040274, "quarter": 3, "rd_expense": 359882, "revenue": 5226243, "salaries_expense": 1384734, "service_revenue": 3185969 }, { "depreciation": 314008, "expenses": 3404557, "income_tax": 368308, "marketing_expense": 549469, "net_income": 1830671, "net_profit": 1462363, "operational_expense": 1727839, "product_revenue": 1689560, "quarter": 4, "rd_expense": 384025, "revenue": 5235228, "salaries_expense": 1347474, "service_revenue": 3545668 } ], "market_conditions": { "gdp_growth": [ 0.03952199904039226, 0.04597402325519688, 0.039564955898690635, 0.040840023946551104 ], "inflation_rate": [ 0.007218448860354738, 0.010539099511608398, 0.011025654340327797, 0.010795964449459832 ], "interest_rate": [ 0.01200230719427883, 0.020888245588105207, 0.01309995414619927, 0.015915070919692208 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2001, "industry": "Advertising", "location": "Port Joefort", "name": "Logan Inc", "num_employees": 479, "region": "Latin America", "revenue_size": "Medium", "website": "www.loganinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 100049, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 6471208, "net_revenue": 5768505, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 12043 }, { "average_project_size": 76777, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 6809283, "net_revenue": 5721552, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 11945 }, { "average_project_size": 175665, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 7023867, "net_revenue": 5674983, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 11848 }, { "average_project_size": 130161, "billable_hours_per_employee": 145, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 6460098, "net_revenue": 5628792, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 11751 } ], "balance_sheet": [ { "assets": 6386984, "current_assets": 2896971, "current_liabilities": 1903857, "equity": 4326064, "fixed_assets": 3490013, "liabilities": 3408500, "long_term_liabilities": 1504643, "quarter": 1 }, { "assets": 6525605, "current_assets": 2079608, "current_liabilities": 2055841, "equity": 4383088, "fixed_assets": 4445997, "liabilities": 3469422, "long_term_liabilities": 1413581, "quarter": 2 }, { "assets": 6667235, "current_assets": 2397447, "current_liabilities": 2083863, "equity": 4485846, "fixed_assets": 4269788, "liabilities": 3531432, "long_term_liabilities": 1447569, "quarter": 3 }, { "assets": 6811939, "current_assets": 2292881, "current_liabilities": 1812669, "equity": 4574699, "fixed_assets": 4519058, "liabilities": 3594551, "long_term_liabilities": 1781882, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99299, "financing_cash_flow": -28803, "investing_cash_flow": -354989, "net_cash_flow": 1431796, "operating_cash_flow": 1631954, "quarter": 1 }, { "change_in_working_capital": 16995, "financing_cash_flow": 195321, "investing_cash_flow": -416535, "net_cash_flow": 1314778, "operating_cash_flow": 1574929, "quarter": 2 }, { "change_in_working_capital": -97507, "financing_cash_flow": 175921, "investing_cash_flow": -226273, "net_cash_flow": 1668838, "operating_cash_flow": 1729534, "quarter": 3 }, { "change_in_working_capital": 63914, "financing_cash_flow": -156175, "investing_cash_flow": -202001, "net_cash_flow": 1241996, "operating_cash_flow": 1682215, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9031657195320985, "current_ratio": 1.521632664638153, "debt_to_equity_ratio": 0.7878986533717486, "profit_margin": 0.23360992146145318, "quarter": 1, "return_on_assets": 0.21098847280657038, "return_on_equity": 0.3115025575211093 }, { "asset_turnover_ratio": 0.8767849111308453, "current_ratio": 1.01156071894665, "debt_to_equity_ratio": 0.7915474204487795, "profit_margin": 0.23191347382668198, "quarter": 2, "return_on_assets": 0.203338234539173, "return_on_equity": 0.30273291341629466 }, { "asset_turnover_ratio": 0.8511748873408542, "current_ratio": 1.1504820614406994, "debt_to_equity_ratio": 0.7872387950901569, "profit_margin": 0.23789375228084383, "quarter": 3, "return_on_assets": 0.20248918779674033, "return_on_equity": 0.30095616300693334 }, { "asset_turnover_ratio": 0.8263127429649619, "current_ratio": 1.2649198502318957, "debt_to_equity_ratio": 0.7857459037195671, "profit_margin": 0.24113717472594476, "quarter": 4, "return_on_assets": 0.1992547202786167, "return_on_equity": 0.29669952055862037 } ], "income_statement": [ { "depreciation": 284374, "expenses": 3855691, "income_tax": 565234, "marketing_expense": 475263, "net_income": 1912814, "net_profit": 1347580, "operational_expense": 2430344, "product_revenue": 1470284, "quarter": 1, "rd_expense": 558222, "revenue": 5768505, "salaries_expense": 1271935, "service_revenue": 4298221 }, { "depreciation": 248024, "expenses": 3852398, "income_tax": 542249, "marketing_expense": 491969, "net_income": 1869154, "net_profit": 1326905, "operational_expense": 1989633, "product_revenue": 1929984, "quarter": 2, "rd_expense": 414812, "revenue": 5721552, "salaries_expense": 1365851, "service_revenue": 3791568 }, { "depreciation": 379491, "expenses": 3849108, "income_tax": 475832, "marketing_expense": 454779, "net_income": 1825875, "net_profit": 1350043, "operational_expense": 2078722, "product_revenue": 1826686, "quarter": 3, "rd_expense": 607712, "revenue": 5674983, "salaries_expense": 1404146, "service_revenue": 3848297 }, { "depreciation": 324904, "expenses": 3845821, "income_tax": 425660, "marketing_expense": 468547, "net_income": 1782971, "net_profit": 1357311, "operational_expense": 2277293, "product_revenue": 2058681, "quarter": 4, "rd_expense": 551345, "revenue": 5628792, "salaries_expense": 1857904, "service_revenue": 3570111 } ], "market_conditions": { "gdp_growth": [ 0.0018142557158742512, -0.012209304743950662, -0.006506231314126018, -0.009388918959587756 ], "inflation_rate": [ 0.04179511777936043, 0.03622534019229567, 0.04101172850857757, 0.040557927849859794 ], "interest_rate": [ 0.055837561603320006, 0.05660233453477177, 0.05888559258816381, 0.052143488350549036 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 118936, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 21101876, "net_revenue": 16701313, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 34867 }, { "average_project_size": 158964, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 21271112, "net_revenue": 16381135, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 34199 }, { "average_project_size": 73634, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 18891518, "net_revenue": 16067095, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 33543 }, { "average_project_size": 76550, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 19823078, "net_revenue": 15759075, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 32900 } ], "balance_sheet": [ { "assets": 19399825, "current_assets": 9357279, "current_liabilities": 4404187, "equity": 15121191, "fixed_assets": 10042546, "liabilities": 8595104, "long_term_liabilities": 4190917, "quarter": 1 }, { "assets": 19973774, "current_assets": 7210709, "current_liabilities": 4313522, "equity": 15207824, "fixed_assets": 12763065, "liabilities": 8660492, "long_term_liabilities": 4346970, "quarter": 2 }, { "assets": 20564703, "current_assets": 8823242, "current_liabilities": 5047233, "equity": 16005967, "fixed_assets": 11741461, "liabilities": 8726377, "long_term_liabilities": 3679144, "quarter": 3 }, { "assets": 21173115, "current_assets": 9489999, "current_liabilities": 4214100, "equity": 16197707, "fixed_assets": 11683116, "liabilities": 8792764, "long_term_liabilities": 4578664, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90743, "financing_cash_flow": -193858, "investing_cash_flow": -102774, "net_cash_flow": 4590782, "operating_cash_flow": 5028893, "quarter": 1 }, { "change_in_working_capital": -45092, "financing_cash_flow": -115396, "investing_cash_flow": -404018, "net_cash_flow": 4671413, "operating_cash_flow": 4947233, "quarter": 2 }, { "change_in_working_capital": -22598, "financing_cash_flow": 54416, "investing_cash_flow": -488169, "net_cash_flow": 4646970, "operating_cash_flow": 5156753, "quarter": 3 }, { "change_in_working_capital": 87781, "financing_cash_flow": 1294, "investing_cash_flow": -207720, "net_cash_flow": 4531288, "operating_cash_flow": 4743894, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8609001885326285, "current_ratio": 2.1246325371742842, "debt_to_equity_ratio": 0.5684144853404736, "profit_margin": 0.2584509373604339, "quarter": 1, "return_on_assets": 0.2225004607000321, "return_on_equity": 0.28545833459811465 }, { "asset_turnover_ratio": 0.8201321893398814, "current_ratio": 1.6716523063983446, "debt_to_equity_ratio": 0.5694760802071355, "profit_margin": 0.23774555304012818, "quarter": 2, "return_on_assets": 0.1949827809206212, "return_on_equity": 0.25608805046665456 }, { "asset_turnover_ratio": 0.7812947748382264, "current_ratio": 1.7481344728884123, "debt_to_equity_ratio": 0.5451952387506485, "profit_margin": 0.2593898274703672, "quarter": 3, "return_on_assets": 0.20265991684878698, "return_on_equity": 0.2603804568633685 }, { "asset_turnover_ratio": 0.7442964816466543, "current_ratio": 2.2519634085569873, "debt_to_equity_ratio": 0.5428400451989902, "profit_margin": 0.2422322376154692, "quarter": 4, "return_on_assets": 0.18029260219859006, "return_on_equity": 0.23567261711796614 } ], "income_statement": [ { "depreciation": 712423, "expenses": 11176623, "income_tax": 1208220, "marketing_expense": 1936333, "net_income": 5524690, "net_profit": 4316470, "operational_expense": 6381164, "product_revenue": 6608925, "quarter": 1, "rd_expense": 1885874, "revenue": 16701313, "salaries_expense": 4848428, "service_revenue": 10092388 }, { "depreciation": 1052691, "expenses": 10974222, "income_tax": 1512371, "marketing_expense": 1305292, "net_income": 5406913, "net_profit": 3894542, "operational_expense": 6574040, "product_revenue": 3806508, "quarter": 2, "rd_expense": 1200089, "revenue": 16381135, "salaries_expense": 3629018, "service_revenue": 12574627 }, { "depreciation": 989112, "expenses": 10775486, "income_tax": 1123968, "marketing_expense": 1126101, "net_income": 5291609, "net_profit": 4167641, "operational_expense": 7436207, "product_revenue": 5131504, "quarter": 3, "rd_expense": 1148245, "revenue": 16067095, "salaries_expense": 4524124, "service_revenue": 10935591 }, { "depreciation": 926538, "expenses": 10580349, "income_tax": 1361370, "marketing_expense": 2021655, "net_income": 5178726, "net_profit": 3817356, "operational_expense": 6585682, "product_revenue": 5824469, "quarter": 4, "rd_expense": 1490395, "revenue": 15759075, "salaries_expense": 3363119, "service_revenue": 9934606 } ], "market_conditions": { "gdp_growth": [ -0.003609929752600046, -0.007444825952559813, -0.011524029073770696, -0.0027104601454702344 ], "inflation_rate": [ 0.01986649950571726, 0.01884095225302658, 0.022655147588124612, 0.021526969717935683 ], "interest_rate": [ 0.052065068854726906, 0.06049985421073646, 0.05677905492123713, 0.05598588274558707 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 179181, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 9095842, "net_revenue": 7299327, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 15239 }, { "average_project_size": 193225, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 9435395, "net_revenue": 7306467, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 15254 }, { "average_project_size": 153119, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 8889345, "net_revenue": 7313614, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 15269 }, { "average_project_size": 114163, "billable_hours_per_employee": 111, "client_concentration": 0.1, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 8153944, "net_revenue": 7320768, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 15283 } ], "balance_sheet": [ { "assets": 9227313, "current_assets": 3470590, "current_liabilities": 2992954, "equity": 4979553, "fixed_assets": 5756723, "liabilities": 5312382, "long_term_liabilities": 2319428, "quarter": 1 }, { "assets": 9539706, "current_assets": 4486286, "current_liabilities": 2908990, "equity": 5328128, "fixed_assets": 5053420, "liabilities": 5384323, "long_term_liabilities": 2475333, "quarter": 2 }, { "assets": 9862675, "current_assets": 3969687, "current_liabilities": 2874923, "equity": 5479292, "fixed_assets": 5892988, "liabilities": 5457239, "long_term_liabilities": 2582316, "quarter": 3 }, { "assets": 10196579, "current_assets": 4180224, "current_liabilities": 2906145, "equity": 5783964, "fixed_assets": 6016355, "liabilities": 5531141, "long_term_liabilities": 2624996, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14300, "financing_cash_flow": -188887, "investing_cash_flow": -159529, "net_cash_flow": 1065828, "operating_cash_flow": 1472282, "quarter": 1 }, { "change_in_working_capital": -89585, "financing_cash_flow": 177346, "investing_cash_flow": -308257, "net_cash_flow": 1173608, "operating_cash_flow": 1682061, "quarter": 2 }, { "change_in_working_capital": -84650, "financing_cash_flow": 142609, "investing_cash_flow": -316399, "net_cash_flow": 1482262, "operating_cash_flow": 1553314, "quarter": 3 }, { "change_in_working_capital": -97382, "financing_cash_flow": 153215, "investing_cash_flow": -267737, "net_cash_flow": 1108587, "operating_cash_flow": 1442467, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7910566163735857, "current_ratio": 1.1595868162357323, "debt_to_equity_ratio": 1.0668391319461807, "profit_margin": 0.14585207649965537, "quarter": 1, "return_on_assets": 0.11537725012687876, "return_on_equity": 0.21379870843828752 }, { "asset_turnover_ratio": 0.7659006472526512, "current_ratio": 1.5422143080588109, "debt_to_equity_ratio": 1.0105468562316822, "profit_margin": 0.16050780767229908, "quarter": 2, "return_on_assets": 0.12293303378531792, "return_on_equity": 0.22010450950127325 }, { "asset_turnover_ratio": 0.7415446620719024, "current_ratio": 1.3807976770160453, "debt_to_equity_ratio": 0.9959752099358822, "profit_margin": 0.1468297342462974, "quarter": 3, "return_on_assets": 0.10888080566377784, "return_on_equity": 0.19598444470562984 }, { "asset_turnover_ratio": 0.7179631521513244, "current_ratio": 1.4384086134724867, "debt_to_equity_ratio": 0.9562889741360769, "profit_margin": 0.1527880681371135, "quarter": 4, "return_on_assets": 0.10969620301083334, "return_on_equity": 0.193383983717741 } ], "income_statement": [ { "depreciation": 407660, "expenses": 5817363, "income_tax": 417342, "marketing_expense": 886281, "net_income": 1481964, "net_profit": 1064622, "operational_expense": 3398155, "product_revenue": 1553775, "quarter": 1, "rd_expense": 744229, "revenue": 7299327, "salaries_expense": 2195663, "service_revenue": 5745552 }, { "depreciation": 509316, "expenses": 5817748, "income_tax": 315974, "marketing_expense": 1129812, "net_income": 1488719, "net_profit": 1172745, "operational_expense": 3713652, "product_revenue": 2914657, "quarter": 2, "rd_expense": 922938, "revenue": 7306467, "salaries_expense": 2126564, "service_revenue": 4391810 }, { "depreciation": 479458, "expenses": 5818134, "income_tax": 421624, "marketing_expense": 983440, "net_income": 1495480, "net_profit": 1073856, "operational_expense": 3225430, "product_revenue": 2251694, "quarter": 3, "rd_expense": 881455, "revenue": 7313614, "salaries_expense": 1973338, "service_revenue": 5061920 }, { "depreciation": 323941, "expenses": 5818520, "income_tax": 383722, "marketing_expense": 1006471, "net_income": 1502248, "net_profit": 1118526, "operational_expense": 3312882, "product_revenue": 2256944, "quarter": 4, "rd_expense": 754673, "revenue": 7320768, "salaries_expense": 2799500, "service_revenue": 5063824 } ], "market_conditions": { "gdp_growth": [ 0.0005456257540002937, -0.010239196601526375, -0.009781347246436574, -0.015588562383491603 ], "inflation_rate": [ 0.03165812320168552, 0.02872903526581047, 0.033761327589197955, 0.030577343478524553 ], "interest_rate": [ 0.06035405902444219, 0.054771385738882156, 0.06078838690380143, 0.05922058206286547 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 120580, "billable_hours_per_employee": 150, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 9460217, "net_revenue": 7575734, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 15816 }, { "average_project_size": 146791, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 8573769, "net_revenue": 7458000, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 15570 }, { "average_project_size": 71779, "billable_hours_per_employee": 143, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 9051336, "net_revenue": 7342096, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 15328 }, { "average_project_size": 171831, "billable_hours_per_employee": 92, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 8145547, "net_revenue": 7227994, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 15090 } ], "balance_sheet": [ { "assets": 9897662, "current_assets": 3084186, "current_liabilities": 2510706, "equity": 6095548, "fixed_assets": 6813476, "liabilities": 5802254, "long_term_liabilities": 3291548, "quarter": 1 }, { "assets": 10153699, "current_assets": 3293998, "current_liabilities": 2609984, "equity": 6246325, "fixed_assets": 6859701, "liabilities": 5880366, "long_term_liabilities": 3270382, "quarter": 2 }, { "assets": 10416359, "current_assets": 4972030, "current_liabilities": 2771242, "equity": 6416630, "fixed_assets": 5444329, "liabilities": 5959529, "long_term_liabilities": 3188287, "quarter": 3 }, { "assets": 10685814, "current_assets": 3687445, "current_liabilities": 3138644, "equity": 6490847, "fixed_assets": 6998369, "liabilities": 6039758, "long_term_liabilities": 2901114, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61208, "financing_cash_flow": 48451, "investing_cash_flow": -249778, "net_cash_flow": 2160716, "operating_cash_flow": 2484716, "quarter": 1 }, { "change_in_working_capital": -61739, "financing_cash_flow": 169492, "investing_cash_flow": -402041, "net_cash_flow": 1849235, "operating_cash_flow": 2229480, "quarter": 2 }, { "change_in_working_capital": 69876, "financing_cash_flow": -73876, "investing_cash_flow": -257793, "net_cash_flow": 1963238, "operating_cash_flow": 2413940, "quarter": 3 }, { "change_in_working_capital": -60098, "financing_cash_flow": -57253, "investing_cash_flow": -102550, "net_cash_flow": 1741245, "operating_cash_flow": 2310622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7654064161819225, "current_ratio": 1.2284138405691467, "debt_to_equity_ratio": 0.9518838995279834, "profit_margin": 0.2640193016280667, "quarter": 1, "return_on_assets": 0.20208206746199253, "return_on_equity": 0.3281312853249618 }, { "asset_turnover_ratio": 0.7345106448398756, "current_ratio": 1.2620759360976925, "debt_to_equity_ratio": 0.9414121103208687, "profit_margin": 0.2645470635559131, "quarter": 2, "return_on_assets": 0.19431263424294928, "return_on_equity": 0.3158644482955978 }, { "asset_turnover_ratio": 0.70486203480506, "current_ratio": 1.794152224886892, "debt_to_equity_ratio": 0.9287630734513288, "profit_margin": 0.2669265016420379, "quarter": 3, "return_on_assets": 0.18814635709080305, "return_on_equity": 0.30542512190978754 }, { "asset_turnover_ratio": 0.6764102388456321, "current_ratio": 1.1748528982579738, "debt_to_equity_ratio": 0.9305038310100361, "profit_margin": 0.25522862913278566, "quarter": 4, "return_on_assets": 0.17263925799195082, "return_on_equity": 0.28421421734328356 } ], "income_statement": [ { "depreciation": 484576, "expenses": 4952053, "income_tax": 623541, "marketing_expense": 871489, "net_income": 2623681, "net_profit": 2000140, "operational_expense": 2660411, "product_revenue": 2344727, "quarter": 1, "rd_expense": 745407, "revenue": 7575734, "salaries_expense": 1663209, "service_revenue": 5231007 }, { "depreciation": 256488, "expenses": 4915055, "income_tax": 569953, "marketing_expense": 712908, "net_income": 2542945, "net_profit": 1972992, "operational_expense": 2830829, "product_revenue": 1856173, "quarter": 2, "rd_expense": 504046, "revenue": 7458000, "salaries_expense": 1773872, "service_revenue": 5601827 }, { "depreciation": 454140, "expenses": 4878333, "income_tax": 503963, "marketing_expense": 660267, "net_income": 2463763, "net_profit": 1959800, "operational_expense": 3135975, "product_revenue": 2569073, "quarter": 3, "rd_expense": 783771, "revenue": 7342096, "salaries_expense": 1785095, "service_revenue": 4773023 }, { "depreciation": 465831, "expenses": 4841886, "income_tax": 541317, "marketing_expense": 744808, "net_income": 2386108, "net_profit": 1844791, "operational_expense": 2936181, "product_revenue": 2003727, "quarter": 4, "rd_expense": 760256, "revenue": 7227994, "salaries_expense": 1485946, "service_revenue": 5224267 } ], "market_conditions": { "gdp_growth": [ 0.004892485244322193, 0.006988116727227383, -0.003308624061205941, 0.008067082091265299 ], "inflation_rate": [ 0.026202961335751937, 0.03203419131756472, 0.03479428905190514, 0.026059637266404485 ], "interest_rate": [ 0.06248038567782257, 0.05891097971472911, 0.059444984350022025, 0.061140054012851254 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 187308, "billable_hours_per_employee": 109, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 13265753, "net_revenue": 11277601, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 23544 }, { "average_project_size": 127847, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 14386182, "net_revenue": 11162646, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 23304 }, { "average_project_size": 146172, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 12348773, "net_revenue": 11048863, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 23067 }, { "average_project_size": 183869, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 12291558, "net_revenue": 10936240, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 22831 } ], "balance_sheet": [ { "assets": 16224029, "current_assets": 5827302, "current_liabilities": 4813785, "equity": 11031329, "fixed_assets": 10396727, "liabilities": 8615019, "long_term_liabilities": 3801234, "quarter": 1 }, { "assets": 16574194, "current_assets": 5104072, "current_liabilities": 3557541, "equity": 11172438, "fixed_assets": 11470122, "liabilities": 8698018, "long_term_liabilities": 5140477, "quarter": 2 }, { "assets": 16931917, "current_assets": 6553434, "current_liabilities": 4976211, "equity": 11575018, "fixed_assets": 10378483, "liabilities": 8781816, "long_term_liabilities": 3805605, "quarter": 3 }, { "assets": 17297361, "current_assets": 7677891, "current_liabilities": 5070360, "equity": 11587224, "fixed_assets": 9619470, "liabilities": 8866421, "long_term_liabilities": 3796061, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22621, "financing_cash_flow": 181622, "investing_cash_flow": -146645, "net_cash_flow": 3846351, "operating_cash_flow": 3870097, "quarter": 1 }, { "change_in_working_capital": 86219, "financing_cash_flow": 34800, "investing_cash_flow": -155671, "net_cash_flow": 3285710, "operating_cash_flow": 3851935, "quarter": 2 }, { "change_in_working_capital": 89872, "financing_cash_flow": -163447, "investing_cash_flow": -291081, "net_cash_flow": 3796609, "operating_cash_flow": 3950084, "quarter": 3 }, { "change_in_working_capital": -83426, "financing_cash_flow": -82963, "investing_cash_flow": -496900, "net_cash_flow": 3501292, "operating_cash_flow": 3706782, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6951171623275575, "current_ratio": 1.210544716891178, "debt_to_equity_ratio": 0.7809593023651094, "profit_margin": 0.3034616138662824, "quarter": 1, "return_on_assets": 0.21094137590607118, "return_on_equity": 0.3102363278259582 }, { "asset_turnover_ratio": 0.6734955558019895, "current_ratio": 1.4347190938909768, "debt_to_equity_ratio": 0.7785246156658019, "profit_margin": 0.29529396524802454, "quarter": 2, "return_on_assets": 0.19887917324969165, "return_on_equity": 0.295035157053456 }, { "asset_turnover_ratio": 0.6525464895676019, "current_ratio": 1.316952597066322, "debt_to_equity_ratio": 0.7586870275277325, "profit_margin": 0.3099791354096797, "quarter": 3, "return_on_assets": 0.2022757966507868, "return_on_equity": 0.29588869753809455 }, { "asset_turnover_ratio": 0.6322490465453082, "current_ratio": 1.5142694009892788, "debt_to_equity_ratio": 0.7651894017065692, "profit_margin": 0.2886077847596615, "quarter": 4, "return_on_assets": 0.1824719967398495, "return_on_equity": 0.2723934567934477 } ], "income_statement": [ { "depreciation": 447778, "expenses": 6838354, "income_tax": 1016928, "marketing_expense": 907097, "net_income": 4439247, "net_profit": 3422319, "operational_expense": 4299883, "product_revenue": 3679778, "quarter": 1, "rd_expense": 1330104, "revenue": 11277601, "salaries_expense": 3199989, "service_revenue": 7597823 }, { "depreciation": 555673, "expenses": 6705740, "income_tax": 1160644, "marketing_expense": 1100897, "net_income": 4456906, "net_profit": 3296262, "operational_expense": 3871835, "product_revenue": 2959641, "quarter": 2, "rd_expense": 860733, "revenue": 11162646, "salaries_expense": 2631777, "service_revenue": 8203005 }, { "depreciation": 525167, "expenses": 6575699, "income_tax": 1048247, "marketing_expense": 856364, "net_income": 4473164, "net_profit": 3424917, "operational_expense": 4060663, "product_revenue": 2668223, "quarter": 3, "rd_expense": 870750, "revenue": 11048863, "salaries_expense": 2145966, "service_revenue": 8380640 }, { "depreciation": 550498, "expenses": 6448180, "income_tax": 1331776, "marketing_expense": 1095650, "net_income": 4488060, "net_profit": 3156284, "operational_expense": 4089601, "product_revenue": 2573245, "quarter": 4, "rd_expense": 653566, "revenue": 10936240, "salaries_expense": 2133386, "service_revenue": 8362995 } ], "market_conditions": { "gdp_growth": [ 0.003707500556222214, 0.015691324996836162, 0.0022469991510489446, -0.003014047033916771 ], "inflation_rate": [ 0.03459117556679307, 0.027936105846531643, 0.03682806521104229, 0.03574675155730977 ], "interest_rate": [ 0.0572369601272266, 0.05628621361666568, 0.05660872758986439, 0.05540942043292435 ], "year": 2005 }, "random_event": { "description": "Logan Inc Award Nomination in 2005", "impact": -0.02, "type": "Award Nomination" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 69888, "billable_hours_per_employee": 108, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 12944657, "net_revenue": 11166811, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 23313 }, { "average_project_size": 166610, "billable_hours_per_employee": 85, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 14303004, "net_revenue": 11062733, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 23095 }, { "average_project_size": 87324, "billable_hours_per_employee": 89, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 12713821, "net_revenue": 10959626, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 22880 }, { "average_project_size": 77959, "billable_hours_per_employee": 85, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 12406413, "net_revenue": 10857479, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 22667 } ], "balance_sheet": [ { "assets": 11928847, "current_assets": 5054813, "current_liabilities": 2366638, "equity": 9402825, "fixed_assets": 6874034, "liabilities": 5706965, "long_term_liabilities": 3340327, "quarter": 1 }, { "assets": 12270511, "current_assets": 5293874, "current_liabilities": 2704178, "equity": 9728149, "fixed_assets": 6976637, "liabilities": 5829273, "long_term_liabilities": 3125095, "quarter": 2 }, { "assets": 12621961, "current_assets": 4722312, "current_liabilities": 3037896, "equity": 10062997, "fixed_assets": 7899649, "liabilities": 5954202, "long_term_liabilities": 2916306, "quarter": 3 }, { "assets": 12983477, "current_assets": 4415923, "current_liabilities": 2683465, "equity": 10263061, "fixed_assets": 8567554, "liabilities": 6081809, "long_term_liabilities": 3398344, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76499, "financing_cash_flow": 8048, "investing_cash_flow": -361464, "net_cash_flow": 3411397, "operating_cash_flow": 3721307, "quarter": 1 }, { "change_in_working_capital": -87362, "financing_cash_flow": -178587, "investing_cash_flow": -105422, "net_cash_flow": 3426008, "operating_cash_flow": 3819124, "quarter": 2 }, { "change_in_working_capital": -78476, "financing_cash_flow": 52560, "investing_cash_flow": -401320, "net_cash_flow": 3675728, "operating_cash_flow": 3758035, "quarter": 3 }, { "change_in_working_capital": -16292, "financing_cash_flow": -74821, "investing_cash_flow": -125216, "net_cash_flow": 3867804, "operating_cash_flow": 3981012, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9361182182988851, "current_ratio": 2.1358623498819846, "debt_to_equity_ratio": 0.606941530869712, "profit_margin": 0.28485688528264697, "quarter": 1, "return_on_assets": 0.2666597199209613, "return_on_equity": 0.3382965225876266 }, { "asset_turnover_ratio": 0.901570684383071, "current_ratio": 1.957664769109134, "debt_to_equity_ratio": 0.5992170761364778, "profit_margin": 0.2971156404118223, "quarter": 2, "return_on_assets": 0.26787075126700105, "return_on_equity": 0.33787630103116223 }, { "asset_turnover_ratio": 0.8682981986713475, "current_ratio": 1.5544679607201826, "debt_to_equity_ratio": 0.5916927134133102, "profit_margin": 0.3097950605248756, "quarter": 3, "return_on_assets": 0.2689944930110305, "return_on_equity": 0.33739829198001353 }, { "asset_turnover_ratio": 0.8362535705959198, "current_ratio": 1.6456048429921761, "debt_to_equity_ratio": 0.5925921126260479, "profit_margin": 0.3095924016984053, "quarter": 4, "return_on_assets": 0.2588977513496577, "return_on_equity": 0.3275234357468985 } ], "income_statement": [ { "depreciation": 540364, "expenses": 6752466, "income_tax": 1233402, "marketing_expense": 1164720, "net_income": 4414345, "net_profit": 3180943, "operational_expense": 3379852, "product_revenue": 4068499, "quarter": 1, "rd_expense": 884759, "revenue": 11166811, "salaries_expense": 3071993, "service_revenue": 7098312 }, { "depreciation": 532213, "expenses": 6657528, "income_tax": 1118294, "marketing_expense": 842904, "net_income": 4405205, "net_profit": 3286911, "operational_expense": 3602907, "product_revenue": 3153865, "quarter": 2, "rd_expense": 1025940, "revenue": 11062733, "salaries_expense": 2733219, "service_revenue": 7908868 }, { "depreciation": 362797, "expenses": 6563925, "income_tax": 1000463, "marketing_expense": 676045, "net_income": 4395701, "net_profit": 3395238, "operational_expense": 4552977, "product_revenue": 3859712, "quarter": 3, "rd_expense": 705724, "revenue": 10959626, "salaries_expense": 3173083, "service_revenue": 7099914 }, { "depreciation": 619619, "expenses": 6471638, "income_tax": 1024448, "marketing_expense": 1182106, "net_income": 4385841, "net_profit": 3361393, "operational_expense": 3781646, "product_revenue": 2989985, "quarter": 4, "rd_expense": 738022, "revenue": 10857479, "salaries_expense": 2590639, "service_revenue": 7867494 } ], "market_conditions": { "gdp_growth": [ -0.003904673102357009, -0.010028062991440333, -0.008417126354612977, -0.007377661563124837 ], "inflation_rate": [ 0.027949755458404873, 0.035442926233782736, 0.02923359132375391, 0.03211716927099392 ], "interest_rate": [ 0.053962231781212455, 0.05984727477935661, 0.05594044489618574, 0.05588064331124922 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1995, "industry": "Advertising", "location": "Port Jameston", "name": "Keller, Garcia and Gonzalez", "num_employees": 920, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.keller,garciaandgonzalez.com" }

[ { "advertising_kpis": [ { "average_project_size": 186740, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 5260812, "net_revenue": 4404574, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 4788 }, { "average_project_size": 90837, "billable_hours_per_employee": 133, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 4964334, "net_revenue": 4430308, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4816 }, { "average_project_size": 143800, "billable_hours_per_employee": 84, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 5771660, "net_revenue": 4456193, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4844 }, { "average_project_size": 171873, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 5132769, "net_revenue": 4482229, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 4872 } ], "balance_sheet": [ { "assets": 4970286, "current_assets": 2338560, "current_liabilities": 1422226, "equity": 3025104, "fixed_assets": 2631726, "liabilities": 2730016, "long_term_liabilities": 1307790, "quarter": 1 }, { "assets": 5074922, "current_assets": 2445255, "current_liabilities": 1122712, "equity": 3145226, "fixed_assets": 2629667, "liabilities": 2761271, "long_term_liabilities": 1638559, "quarter": 2 }, { "assets": 5181760, "current_assets": 2288413, "current_liabilities": 1368294, "equity": 3143562, "fixed_assets": 2893347, "liabilities": 2792883, "long_term_liabilities": 1424589, "quarter": 3 }, { "assets": 5290847, "current_assets": 1721420, "current_liabilities": 1469620, "equity": 3298572, "fixed_assets": 3569427, "liabilities": 2824858, "long_term_liabilities": 1355238, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18923, "financing_cash_flow": -57854, "investing_cash_flow": -194279, "net_cash_flow": 531879, "operating_cash_flow": 1033475, "quarter": 1 }, { "change_in_working_capital": 11603, "financing_cash_flow": -63685, "investing_cash_flow": -313616, "net_cash_flow": 996718, "operating_cash_flow": 1159477, "quarter": 2 }, { "change_in_working_capital": -2389, "financing_cash_flow": -2734, "investing_cash_flow": -194997, "net_cash_flow": 935463, "operating_cash_flow": 1010926, "quarter": 3 }, { "change_in_working_capital": 83057, "financing_cash_flow": 174198, "investing_cash_flow": -188325, "net_cash_flow": 666166, "operating_cash_flow": 1050740, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8861811976212234, "current_ratio": 1.6442956323397266, "debt_to_equity_ratio": 0.9024536015951848, "profit_margin": 0.17818613105376366, "quarter": 1, "return_on_assets": 0.15790519901671654, "return_on_equity": 0.2594403365966922 }, { "asset_turnover_ratio": 0.872980510833467, "current_ratio": 2.1779895467403927, "debt_to_equity_ratio": 0.8779245116249198, "profit_margin": 0.18770139683290643, "quarter": 2, "return_on_assets": 0.16385966129134596, "return_on_equity": 0.2643927654165392 }, { "asset_turnover_ratio": 0.859976726054468, "current_ratio": 1.6724570889004848, "debt_to_equity_ratio": 0.8884453368503628, "profit_margin": 0.16935644394217217, "quarter": 3, "return_on_assets": 0.14564260019761627, "return_on_equity": 0.24007320358243292 }, { "asset_turnover_ratio": 0.8471666256839406, "current_ratio": 1.1713368081544888, "debt_to_equity_ratio": 0.8563881582696997, "profit_margin": 0.18575199973049122, "quarter": 4, "return_on_assets": 0.1573628948257245, "return_on_equity": 0.25240710222484153 } ], "income_statement": [ { "depreciation": 248641, "expenses": 3377604, "income_tax": 242136, "marketing_expense": 657987, "net_income": 1026970, "net_profit": 784834, "operational_expense": 1883690, "product_revenue": 1303843, "quarter": 1, "rd_expense": 437735, "revenue": 4404574, "salaries_expense": 1094993, "service_revenue": 3100731 }, { "depreciation": 327902, "expenses": 3381540, "income_tax": 217193, "marketing_expense": 573848, "net_income": 1048768, "net_profit": 831575, "operational_expense": 1885602, "product_revenue": 1763624, "quarter": 2, "rd_expense": 445070, "revenue": 4430308, "salaries_expense": 1596307, "service_revenue": 2666684 }, { "depreciation": 256241, "expenses": 3385481, "income_tax": 316027, "marketing_expense": 669095, "net_income": 1070712, "net_profit": 754685, "operational_expense": 2234489, "product_revenue": 1195801, "quarter": 3, "rd_expense": 620399, "revenue": 4456193, "salaries_expense": 1254154, "service_revenue": 3260392 }, { "depreciation": 218157, "expenses": 3389427, "income_tax": 260219, "marketing_expense": 386078, "net_income": 1092802, "net_profit": 832583, "operational_expense": 2123692, "product_revenue": 1354078, "quarter": 4, "rd_expense": 504991, "revenue": 4482229, "salaries_expense": 1656333, "service_revenue": 3128151 } ], "market_conditions": { "gdp_growth": [ 0.04816193235463677, 0.05808780004391953, 0.05440255894918552, 0.05522563796754207 ], "inflation_rate": [ 0.01014088898963288, 0.004996521764388686, 0.01153518337787367, 0.01308404236027155 ], "interest_rate": [ 0.011144265281428619, 0.011202592848641078, 0.006067688796814826, 0.008485609793006 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 105979, "billable_hours_per_employee": 143, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 5166430, "net_revenue": 4414835, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4799 }, { "average_project_size": 155138, "billable_hours_per_employee": 101, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 5362102, "net_revenue": 4335615, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 4713 }, { "average_project_size": 162852, "billable_hours_per_employee": 134, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 4737580, "net_revenue": 4257816, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4628 }, { "average_project_size": 82645, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 5214077, "net_revenue": 4181414, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 4545 } ], "balance_sheet": [ { "assets": 5026596, "current_assets": 1859985, "current_liabilities": 1146884, "equity": 3757721, "fixed_assets": 3166611, "liabilities": 2573670, "long_term_liabilities": 1426786, "quarter": 1 }, { "assets": 5169109, "current_assets": 1728292, "current_liabilities": 1497267, "equity": 3864740, "fixed_assets": 3440817, "liabilities": 2641448, "long_term_liabilities": 1144181, "quarter": 2 }, { "assets": 5315662, "current_assets": 2458811, "current_liabilities": 1373061, "equity": 3893748, "fixed_assets": 2856851, "liabilities": 2711011, "long_term_liabilities": 1337950, "quarter": 3 }, { "assets": 5466370, "current_assets": 2588451, "current_liabilities": 1190321, "equity": 3956470, "fixed_assets": 2877919, "liabilities": 2782405, "long_term_liabilities": 1592084, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53753, "financing_cash_flow": -30360, "investing_cash_flow": -356623, "net_cash_flow": 1375504, "operating_cash_flow": 1532546, "quarter": 1 }, { "change_in_working_capital": 52474, "financing_cash_flow": -151308, "investing_cash_flow": -461303, "net_cash_flow": 1235296, "operating_cash_flow": 1563589, "quarter": 2 }, { "change_in_working_capital": 6768, "financing_cash_flow": -135869, "investing_cash_flow": -236841, "net_cash_flow": 1045550, "operating_cash_flow": 1421853, "quarter": 3 }, { "change_in_working_capital": -73795, "financing_cash_flow": 15316, "investing_cash_flow": -262341, "net_cash_flow": 1379865, "operating_cash_flow": 1475530, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8782951723193987, "current_ratio": 1.6217725593869998, "debt_to_equity_ratio": 0.6849018327864149, "profit_margin": 0.29554785173171816, "quarter": 1, "return_on_assets": 0.2595782513653375, "return_on_equity": 0.34723040906975267 }, { "asset_turnover_ratio": 0.8387548028103102, "current_ratio": 1.1542977972532622, "debt_to_equity_ratio": 0.6834736618763487, "profit_margin": 0.3083943108417145, "quarter": 2, "return_on_assets": 0.25866720937786375, "return_on_equity": 0.3459686809461956 }, { "asset_turnover_ratio": 0.800994495135319, "current_ratio": 1.7907514669777964, "debt_to_equity_ratio": 0.6962471634014322, "profit_margin": 0.3027601474558788, "quarter": 3, "return_on_assets": 0.24250921145851637, "return_on_equity": 0.3310684204524792 }, { "asset_turnover_ratio": 0.7649343165574229, "current_ratio": 2.1745823185510464, "debt_to_equity_ratio": 0.7032544161841238, "profit_margin": 0.30432408749767426, "quarter": 4, "return_on_assets": 0.2327879378819948, "return_on_equity": 0.3216263487401648 } ], "income_statement": [ { "depreciation": 227751, "expenses": 2649719, "income_tax": 460321, "marketing_expense": 481282, "net_income": 1765116, "net_profit": 1304795, "operational_expense": 1399476, "product_revenue": 1424610, "quarter": 1, "rd_expense": 488411, "revenue": 4414835, "salaries_expense": 1014836, "service_revenue": 2990225 }, { "depreciation": 226510, "expenses": 2595735, "income_tax": 402801, "marketing_expense": 264064, "net_income": 1739880, "net_profit": 1337079, "operational_expense": 1652583, "product_revenue": 1675667, "quarter": 2, "rd_expense": 342793, "revenue": 4335615, "salaries_expense": 1056205, "service_revenue": 2659948 }, { "depreciation": 132756, "expenses": 2542852, "income_tax": 425867, "marketing_expense": 393012, "net_income": 1714964, "net_profit": 1289097, "operational_expense": 1653024, "product_revenue": 1605870, "quarter": 3, "rd_expense": 442416, "revenue": 4257816, "salaries_expense": 1009327, "service_revenue": 2651946 }, { "depreciation": 203025, "expenses": 2491046, "income_tax": 417863, "marketing_expense": 306867, "net_income": 1690368, "net_profit": 1272505, "operational_expense": 1672409, "product_revenue": 1670924, "quarter": 4, "rd_expense": 266196, "revenue": 4181414, "salaries_expense": 974226, "service_revenue": 2510490 } ], "market_conditions": { "gdp_growth": [ 0.03111349157314374, 0.03743784351139705, 0.04187799226416526, 0.030060407533573516 ], "inflation_rate": [ 0.009945672204746282, 0.01114712063975595, 0.0055113183111560795, 0.008706930872528355 ], "interest_rate": [ 0.015966856267213385, 0.01879379652159295, 0.018339354774391907, 0.014222625587618864 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 50038, "billable_hours_per_employee": 138, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 6151637, "net_revenue": 4783954, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 5200 }, { "average_project_size": 53911, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 5939432, "net_revenue": 4835564, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 5256 }, { "average_project_size": 85854, "billable_hours_per_employee": 146, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 5815437, "net_revenue": 4887731, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 5313 }, { "average_project_size": 178105, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 6115130, "net_revenue": 4940461, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 5370 } ], "balance_sheet": [ { "assets": 6570534, "current_assets": 2588800, "current_liabilities": 1671532, "equity": 4117141, "fixed_assets": 3981734, "liabilities": 3379330, "long_term_liabilities": 1707798, "quarter": 1 }, { "assets": 6773727, "current_assets": 2559351, "current_liabilities": 2018850, "equity": 4269549, "fixed_assets": 4214376, "liabilities": 3425532, "long_term_liabilities": 1406682, "quarter": 2 }, { "assets": 6983204, "current_assets": 3007761, "current_liabilities": 1596755, "equity": 4480336, "fixed_assets": 3975443, "liabilities": 3472365, "long_term_liabilities": 1875610, "quarter": 3 }, { "assets": 7199159, "current_assets": 2552678, "current_liabilities": 2048515, "equity": 4646949, "fixed_assets": 4646481, "liabilities": 3519839, "long_term_liabilities": 1471324, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11616, "financing_cash_flow": -137761, "investing_cash_flow": -241593, "net_cash_flow": 608417, "operating_cash_flow": 1147763, "quarter": 1 }, { "change_in_working_capital": -46064, "financing_cash_flow": 167736, "investing_cash_flow": -414663, "net_cash_flow": 861067, "operating_cash_flow": 1141865, "quarter": 2 }, { "change_in_working_capital": -25297, "financing_cash_flow": -184229, "investing_cash_flow": -136988, "net_cash_flow": 637988, "operating_cash_flow": 1250806, "quarter": 3 }, { "change_in_working_capital": -54500, "financing_cash_flow": -152651, "investing_cash_flow": -238106, "net_cash_flow": 789624, "operating_cash_flow": 1260491, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7280921154962443, "current_ratio": 1.5487588631267604, "debt_to_equity_ratio": 0.8207953043143288, "profit_margin": 0.19355056507650367, "quarter": 1, "return_on_assets": 0.14092264038204505, "return_on_equity": 0.2248980542565824 }, { "asset_turnover_ratio": 0.7138705176633189, "current_ratio": 1.2677271714094658, "debt_to_equity_ratio": 0.8023170597175486, "profit_margin": 0.19053702939305528, "quarter": 2, "return_on_assets": 0.13601876780685138, "return_on_equity": 0.21579656305619166 }, { "asset_turnover_ratio": 0.6999267098598294, "current_ratio": 1.883670945135603, "debt_to_equity_ratio": 0.775023346463301, "profit_margin": 0.19835318269356478, "quarter": 3, "return_on_assets": 0.13883269055293243, "return_on_equity": 0.21638935115580618 }, { "asset_turnover_ratio": 0.6862552973201453, "current_ratio": 1.246111451466062, "debt_to_equity_ratio": 0.7574516096475343, "profit_margin": 0.19585803834905285, "quarter": 4, "return_on_assets": 0.1344086163397697, "return_on_equity": 0.20822888308005963 } ], "income_statement": [ { "depreciation": 221826, "expenses": 3568993, "income_tax": 289024, "marketing_expense": 524331, "net_income": 1214961, "net_profit": 925937, "operational_expense": 1832483, "product_revenue": 1752073, "quarter": 1, "rd_expense": 691705, "revenue": 4783954, "salaries_expense": 1172286, "service_revenue": 3031881 }, { "depreciation": 220511, "expenses": 3581889, "income_tax": 332321, "marketing_expense": 574454, "net_income": 1253675, "net_profit": 921354, "operational_expense": 2337620, "product_revenue": 1266173, "quarter": 2, "rd_expense": 505969, "revenue": 4835564, "salaries_expense": 1414875, "service_revenue": 3569391 }, { "depreciation": 281309, "expenses": 3594833, "income_tax": 323401, "marketing_expense": 468590, "net_income": 1292898, "net_profit": 969497, "operational_expense": 2348731, "product_revenue": 1782862, "quarter": 3, "rd_expense": 569261, "revenue": 4887731, "salaries_expense": 1181382, "service_revenue": 3104869 }, { "depreciation": 292862, "expenses": 3607823, "income_tax": 365009, "marketing_expense": 538888, "net_income": 1332638, "net_profit": 967629, "operational_expense": 1932937, "product_revenue": 1342333, "quarter": 4, "rd_expense": 677890, "revenue": 4940461, "salaries_expense": 1642118, "service_revenue": 3598128 } ], "market_conditions": { "gdp_growth": [ 0.050181945691753, 0.05615964871650422, 0.0508974538066983, 0.04913598065713054 ], "inflation_rate": [ 0.006983879543333165, 0.005405664294661619, 0.01089022796400508, 0.01089127210860277 ], "interest_rate": [ 0.013024900459635985, 0.006831460832548764, 0.006492516920520153, 0.010764952824331476 ], "year": 1997 }, "random_event": { "description": "Keller, Garcia and Gonzalez Introduction of New Service in 1997", "impact": 0.08, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 138501, "billable_hours_per_employee": 109, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 3741611, "net_revenue": 3377159, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3671 }, { "average_project_size": 127225, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 4261083, "net_revenue": 3390472, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3685 }, { "average_project_size": 116020, "billable_hours_per_employee": 97, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 4097670, "net_revenue": 3403838, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3700 }, { "average_project_size": 155152, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 4322301, "net_revenue": 3417257, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 3714 } ], "balance_sheet": [ { "assets": 3383087, "current_assets": 1392627, "current_liabilities": 791141, "equity": 2349684, "fixed_assets": 1990460, "liabilities": 1594826, "long_term_liabilities": 803685, "quarter": 1 }, { "assets": 3456949, "current_assets": 1263600, "current_liabilities": 840957, "equity": 2424307, "fixed_assets": 2193349, "liabilities": 1624558, "long_term_liabilities": 783601, "quarter": 2 }, { "assets": 3532424, "current_assets": 1470298, "current_liabilities": 840332, "equity": 2447087, "fixed_assets": 2062126, "liabilities": 1654843, "long_term_liabilities": 814511, "quarter": 3 }, { "assets": 3609546, "current_assets": 1252302, "current_liabilities": 966564, "equity": 2519394, "fixed_assets": 2357244, "liabilities": 1685693, "long_term_liabilities": 719129, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92651, "financing_cash_flow": -186019, "investing_cash_flow": -298146, "net_cash_flow": 141239, "operating_cash_flow": 696432, "quarter": 1 }, { "change_in_working_capital": -67624, "financing_cash_flow": -120246, "investing_cash_flow": -113990, "net_cash_flow": 173067, "operating_cash_flow": 772796, "quarter": 2 }, { "change_in_working_capital": -4415, "financing_cash_flow": -177950, "investing_cash_flow": -182145, "net_cash_flow": 541445, "operating_cash_flow": 734883, "quarter": 3 }, { "change_in_working_capital": 35963, "financing_cash_flow": -66394, "investing_cash_flow": -279695, "net_cash_flow": 611446, "operating_cash_flow": 805118, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9982477541960937, "current_ratio": 1.7602766131448124, "debt_to_equity_ratio": 0.6787406306550158, "profit_margin": 0.16624121043753048, "quarter": 1, "return_on_assets": 0.16594991497410502, "return_on_equity": 0.23893553345896726 }, { "asset_turnover_ratio": 0.9807700373942456, "current_ratio": 1.502573853359922, "debt_to_equity_ratio": 0.6701123248829459, "profit_margin": 0.17458218206786547, "quarter": 2, "return_on_assets": 0.1712249732350694, "return_on_equity": 0.24415884621873385 }, { "asset_turnover_ratio": 0.9635983675798828, "current_ratio": 1.7496632283430835, "debt_to_equity_ratio": 0.6762501701002048, "profit_margin": 0.1673128979698799, "quarter": 3, "return_on_assets": 0.16122243535883574, "return_on_equity": 0.23272813757745434 }, { "asset_turnover_ratio": 0.946727649405216, "current_ratio": 1.2956224316237726, "debt_to_equity_ratio": 0.6690866930698414, "profit_margin": 0.17427457168132218, "quarter": 4, "return_on_assets": 0.16499055559895898, "return_on_equity": 0.23638263804708592 } ], "income_statement": [ { "depreciation": 135009, "expenses": 2581908, "income_tax": 233828, "marketing_expense": 456167, "net_income": 795251, "net_profit": 561423, "operational_expense": 1302391, "product_revenue": 1331270, "quarter": 1, "rd_expense": 377617, "revenue": 3377159, "salaries_expense": 1191749, "service_revenue": 2045889 }, { "depreciation": 180880, "expenses": 2588726, "income_tax": 209830, "marketing_expense": 472557, "net_income": 801746, "net_profit": 591916, "operational_expense": 1527125, "product_revenue": 977067, "quarter": 2, "rd_expense": 361006, "revenue": 3390472, "salaries_expense": 1159448, "service_revenue": 2413405 }, { "depreciation": 165377, "expenses": 2595562, "income_tax": 238770, "marketing_expense": 297140, "net_income": 808276, "net_profit": 569506, "operational_expense": 1495615, "product_revenue": 686023, "quarter": 3, "rd_expense": 289284, "revenue": 3403838, "salaries_expense": 1216041, "service_revenue": 2717815 }, { "depreciation": 209577, "expenses": 2602416, "income_tax": 219300, "marketing_expense": 509079, "net_income": 814841, "net_profit": 595541, "operational_expense": 1419633, "product_revenue": 704009, "quarter": 4, "rd_expense": 506965, "revenue": 3417257, "salaries_expense": 889152, "service_revenue": 2713248 } ], "market_conditions": { "gdp_growth": [ 0.05542475013953001, 0.06584732404246826, 0.060878479333664796, 0.0543715279018602 ], "inflation_rate": [ 0.004552358908643313, 0.007199069973149103, 0.0035204262459609514, 0.002640391351852559 ], "interest_rate": [ 0.01495476618586127, 0.015392127099177082, 0.013827333532415005, 0.011185498896103749 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 52858, "billable_hours_per_employee": 157, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 3496021, "net_revenue": 2963596, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 3221 }, { "average_project_size": 62121, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 3733182, "net_revenue": 2892589, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 3144 }, { "average_project_size": 172855, "billable_hours_per_employee": 130, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 3164642, "net_revenue": 2823283, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 3069 }, { "average_project_size": 179465, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 3512409, "net_revenue": 2755638, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 2995 } ], "balance_sheet": [ { "assets": 3311636, "current_assets": 1072047, "current_liabilities": 884992, "equity": 1882187, "fixed_assets": 2239589, "liabilities": 1879677, "long_term_liabilities": 994685, "quarter": 1 }, { "assets": 3405726, "current_assets": 1057726, "current_liabilities": 860545, "equity": 1931756, "fixed_assets": 2348000, "liabilities": 1907285, "long_term_liabilities": 1046740, "quarter": 2 }, { "assets": 3502489, "current_assets": 1316122, "current_liabilities": 801207, "equity": 1988077, "fixed_assets": 2186367, "liabilities": 1935299, "long_term_liabilities": 1134092, "quarter": 3 }, { "assets": 3602002, "current_assets": 1665646, "current_liabilities": 951402, "equity": 2099232, "fixed_assets": 1936356, "liabilities": 1963724, "long_term_liabilities": 1012322, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49590, "financing_cash_flow": -79713, "investing_cash_flow": -308864, "net_cash_flow": 596132, "operating_cash_flow": 672899, "quarter": 1 }, { "change_in_working_capital": -60595, "financing_cash_flow": 15073, "investing_cash_flow": -430027, "net_cash_flow": 166671, "operating_cash_flow": 613102, "quarter": 2 }, { "change_in_working_capital": -20691, "financing_cash_flow": -67255, "investing_cash_flow": -345546, "net_cash_flow": 530937, "operating_cash_flow": 634389, "quarter": 3 }, { "change_in_working_capital": -95304, "financing_cash_flow": -37418, "investing_cash_flow": -444636, "net_cash_flow": 439891, "operating_cash_flow": 612778, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8949039085213472, "current_ratio": 1.211363492551345, "debt_to_equity_ratio": 0.9986664449387866, "profit_margin": 0.15191949240044864, "quarter": 1, "return_on_assets": 0.1359533475297406, "return_on_equity": 0.23920471239042668 }, { "asset_turnover_ratio": 0.8493310970994143, "current_ratio": 1.229135024897013, "debt_to_equity_ratio": 0.9873322510710463, "profit_margin": 0.1498017865655992, "quarter": 2, "return_on_assets": 0.12723131573121266, "return_on_equity": 0.22431145548402592 }, { "asset_turnover_ratio": 0.8060790483567543, "current_ratio": 1.6426741154283475, "debt_to_equity_ratio": 0.9734527385005711, "profit_margin": 0.14907715592096152, "quarter": 3, "return_on_assets": 0.12016797197650014, "return_on_equity": 0.2117055828320533 }, { "asset_turnover_ratio": 0.7650295585621552, "current_ratio": 1.7507278731808427, "debt_to_equity_ratio": 0.9354487736467432, "profit_margin": 0.1672766887377805, "quarter": 4, "return_on_assets": 0.12797161134280324, "return_on_equity": 0.21958220911266596 } ], "income_statement": [ { "depreciation": 222671, "expenses": 2369663, "income_tax": 143705, "marketing_expense": 414611, "net_income": 593933, "net_profit": 450228, "operational_expense": 1357407, "product_revenue": 1181348, "quarter": 1, "rd_expense": 326223, "revenue": 2963596, "salaries_expense": 1161568, "service_revenue": 1782248 }, { "depreciation": 179787, "expenses": 2301781, "income_tax": 157493, "marketing_expense": 438070, "net_income": 590808, "net_profit": 433315, "operational_expense": 1435328, "product_revenue": 1013442, "quarter": 2, "rd_expense": 285922, "revenue": 2892589, "salaries_expense": 899488, "service_revenue": 1879147 }, { "depreciation": 213502, "expenses": 2235844, "income_tax": 166552, "marketing_expense": 411820, "net_income": 587439, "net_profit": 420887, "operational_expense": 1449933, "product_revenue": 978717, "quarter": 3, "rd_expense": 262026, "revenue": 2823283, "salaries_expense": 959174, "service_revenue": 1844566 }, { "depreciation": 151824, "expenses": 2171796, "income_tax": 122888, "marketing_expense": 417595, "net_income": 583842, "net_profit": 460954, "operational_expense": 1209808, "product_revenue": 823681, "quarter": 4, "rd_expense": 331967, "revenue": 2755638, "salaries_expense": 709618, "service_revenue": 1931957 } ], "market_conditions": { "gdp_growth": [ 0.050196155273782433, 0.054262492917289566, 0.05394756348754452, 0.040548139067640473 ], "inflation_rate": [ 0.010213954589193601, 0.0034274079022300363, 0.006818521067699856, 0.008226684528769892 ], "interest_rate": [ 0.009937895682771229, 0.007627621642806148, 0.014448387716103003, 0.009092146346909337 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 134241, "billable_hours_per_employee": 138, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 4001384, "net_revenue": 3326796, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 3616 }, { "average_project_size": 67864, "billable_hours_per_employee": 115, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 3646078, "net_revenue": 3248243, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3531 }, { "average_project_size": 197874, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 3503584, "net_revenue": 3171546, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3447 }, { "average_project_size": 125776, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 3436941, "net_revenue": 3096660, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3366 } ], "balance_sheet": [ { "assets": 4578628, "current_assets": 1437260, "current_liabilities": 811061, "equity": 3172039, "fixed_assets": 3141368, "liabilities": 1917105, "long_term_liabilities": 1106044, "quarter": 1 }, { "assets": 4669748, "current_assets": 1648294, "current_liabilities": 929153, "equity": 3204264, "fixed_assets": 3021454, "liabilities": 1965515, "long_term_liabilities": 1036362, "quarter": 2 }, { "assets": 4762681, "current_assets": 1709157, "current_liabilities": 1071834, "equity": 3223760, "fixed_assets": 3053524, "liabilities": 2015147, "long_term_liabilities": 943313, "quarter": 3 }, { "assets": 4857464, "current_assets": 2297569, "current_liabilities": 878721, "equity": 3258098, "fixed_assets": 2559895, "liabilities": 2066033, "long_term_liabilities": 1187312, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96639, "financing_cash_flow": -89978, "investing_cash_flow": -415000, "net_cash_flow": 669529, "operating_cash_flow": 742375, "quarter": 1 }, { "change_in_working_capital": 37749, "financing_cash_flow": 114353, "investing_cash_flow": -245566, "net_cash_flow": 266840, "operating_cash_flow": 752943, "quarter": 2 }, { "change_in_working_capital": -61837, "financing_cash_flow": -101460, "investing_cash_flow": -373626, "net_cash_flow": 570445, "operating_cash_flow": 717722, "quarter": 3 }, { "change_in_working_capital": -17796, "financing_cash_flow": -144364, "investing_cash_flow": -171852, "net_cash_flow": 445847, "operating_cash_flow": 636489, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7265923328997246, "current_ratio": 1.7720738637414448, "debt_to_equity_ratio": 0.604376238753685, "profit_margin": 0.1534557574314746, "quarter": 1, "return_on_assets": 0.11149977678902938, "return_on_equity": 0.1609425357002231 }, { "asset_turnover_ratio": 0.6955927814520184, "current_ratio": 1.7739747920955968, "debt_to_equity_ratio": 0.6134060739065196, "profit_margin": 0.1539389140529203, "quarter": 2, "return_on_assets": 0.10707879739977404, "return_on_equity": 0.1560517485450637 }, { "asset_turnover_ratio": 0.6659161090150695, "current_ratio": 1.5946097996518118, "debt_to_equity_ratio": 0.6250921284462864, "profit_margin": 0.15015579152880015, "quarter": 3, "return_on_assets": 0.09999116044093652, "return_on_equity": 0.14772377596347122 }, { "asset_turnover_ratio": 0.6375054966953949, "current_ratio": 2.6146740546771956, "debt_to_equity_ratio": 0.6341224235735082, "profit_margin": 0.15070010914985824, "quarter": 4, "return_on_assets": 0.09607214793563061, "return_on_equity": 0.1432329537048916 } ], "income_statement": [ { "depreciation": 231859, "expenses": 2644676, "income_tax": 171604, "marketing_expense": 513617, "net_income": 682120, "net_profit": 510516, "operational_expense": 1580374, "product_revenue": 1253909, "quarter": 1, "rd_expense": 298388, "revenue": 3326796, "salaries_expense": 1268774, "service_revenue": 2072887 }, { "depreciation": 252912, "expenses": 2591655, "income_tax": 156557, "marketing_expense": 331226, "net_income": 656588, "net_profit": 500031, "operational_expense": 1517752, "product_revenue": 808364, "quarter": 2, "rd_expense": 291547, "revenue": 3248243, "salaries_expense": 1173460, "service_revenue": 2439879 }, { "depreciation": 241496, "expenses": 2539698, "income_tax": 155622, "marketing_expense": 378594, "net_income": 631848, "net_profit": 476226, "operational_expense": 1561494, "product_revenue": 1224993, "quarter": 3, "rd_expense": 343588, "revenue": 3171546, "salaries_expense": 1069008, "service_revenue": 1946553 }, { "depreciation": 169822, "expenses": 2488782, "income_tax": 141211, "marketing_expense": 277075, "net_income": 607878, "net_profit": 466667, "operational_expense": 1611163, "product_revenue": 1202736, "quarter": 4, "rd_expense": 292850, "revenue": 3096660, "salaries_expense": 830448, "service_revenue": 1893924 } ], "market_conditions": { "gdp_growth": [ 0.04244803991030442, 0.04421459575082671, 0.04520450455142407, 0.03557838561487312 ], "inflation_rate": [ 0.010094750738059412, 0.01058271430833808, 0.01044480458784694, 0.01015005268581129 ], "interest_rate": [ 0.012180855276180989, 0.007529232192176571, 0.009641500879101424, 0.009367530288202572 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 84401, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 841228, "net_revenue": 759123, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 825 }, { "average_project_size": 173698, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 947676, "net_revenue": 737675, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 802 }, { "average_project_size": 61844, "billable_hours_per_employee": 84, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 802709, "net_revenue": 716833, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 779 }, { "average_project_size": 132759, "billable_hours_per_employee": 105, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 868931, "net_revenue": 696580, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 757 } ], "balance_sheet": [ { "assets": 860093, "current_assets": 268928, "current_liabilities": 186541, "equity": 619040, "fixed_assets": 591165, "liabilities": 459250, "long_term_liabilities": 272709, "quarter": 1 }, { "assets": 875114, "current_assets": 366718, "current_liabilities": 246877, "equity": 608717, "fixed_assets": 508396, "liabilities": 469058, "long_term_liabilities": 222181, "quarter": 2 }, { "assets": 890397, "current_assets": 339251, "current_liabilities": 241404, "equity": 605929, "fixed_assets": 551146, "liabilities": 479076, "long_term_liabilities": 237672, "quarter": 3 }, { "assets": 905946, "current_assets": 406297, "current_liabilities": 225889, "equity": 612683, "fixed_assets": 499649, "liabilities": 489308, "long_term_liabilities": 263419, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76764, "financing_cash_flow": -179175, "investing_cash_flow": -473655, "net_cash_flow": -155679, "operating_cash_flow": 264771, "quarter": 1 }, { "change_in_working_capital": 10642, "financing_cash_flow": 2940, "investing_cash_flow": -211613, "net_cash_flow": -341227, "operating_cash_flow": 245616, "quarter": 2 }, { "change_in_working_capital": 24962, "financing_cash_flow": -47903, "investing_cash_flow": -334369, "net_cash_flow": -126029, "operating_cash_flow": 222759, "quarter": 3 }, { "change_in_working_capital": -28426, "financing_cash_flow": -54113, "investing_cash_flow": -417182, "net_cash_flow": 75624, "operating_cash_flow": 220737, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8826057182188438, "current_ratio": 1.4416562578736043, "debt_to_equity_ratio": 0.7418745153786508, "profit_margin": 0.28743299834150726, "quarter": 1, "return_on_assets": 0.2536900079410017, "return_on_equity": 0.35247641509433963 }, { "asset_turnover_ratio": 0.8429473188635995, "current_ratio": 1.4854279661531855, "debt_to_equity_ratio": 0.7705682607845682, "profit_margin": 0.2747293862473311, "quarter": 2, "return_on_assets": 0.23158239955023002, "return_on_equity": 0.33293139504893077 }, { "asset_turnover_ratio": 0.8050712210396037, "current_ratio": 1.4053246839323292, "debt_to_equity_ratio": 0.7906470890153797, "profit_margin": 0.2714830371927632, "quarter": 3, "return_on_assets": 0.21856318024431798, "return_on_equity": 0.3211729427045083 }, { "asset_turnover_ratio": 0.7688979254834173, "current_ratio": 1.7986577478318997, "debt_to_equity_ratio": 0.7986315925201124, "profit_margin": 0.2814393178098711, "quarter": 4, "return_on_assets": 0.21639810761347805, "return_on_equity": 0.3199778678370381 } ], "income_statement": [ { "depreciation": 46574, "expenses": 466197, "income_tax": 74729, "marketing_expense": 51583, "net_income": 292926, "net_profit": 218197, "operational_expense": 325299, "product_revenue": 206730, "quarter": 1, "rd_expense": 67673, "revenue": 759123, "salaries_expense": 179950, "service_revenue": 552393 }, { "depreciation": 42955, "expenses": 454554, "income_tax": 80460, "marketing_expense": 68716, "net_income": 283121, "net_profit": 202661, "operational_expense": 248168, "product_revenue": 289158, "quarter": 2, "rd_expense": 53489, "revenue": 737675, "salaries_expense": 141189, "service_revenue": 448517 }, { "depreciation": 28151, "expenses": 443201, "income_tax": 79024, "marketing_expense": 72140, "net_income": 273632, "net_profit": 194608, "operational_expense": 271930, "product_revenue": 198674, "quarter": 3, "rd_expense": 44542, "revenue": 716833, "salaries_expense": 159644, "service_revenue": 518159 }, { "depreciation": 24692, "expenses": 432133, "income_tax": 68402, "marketing_expense": 76752, "net_income": 264447, "net_profit": 196045, "operational_expense": 285409, "product_revenue": 236492, "quarter": 4, "rd_expense": 62977, "revenue": 696580, "salaries_expense": 149484, "service_revenue": 460088 } ], "market_conditions": { "gdp_growth": [ 0.048002662377425814, 0.06721498178597397, 0.061408936170451726, 0.06010843191799797 ], "inflation_rate": [ 0.008970010533293504, 0.006686142726845066, 0.006638891475869376, 0.0100918320949779 ], "interest_rate": [ 0.019051672166322635, 0.021361403634496907, 0.016063468987069507, 0.022544750505369242 ], "year": 2001 }, "random_event": { "description": "Keller, Garcia and Gonzalez Technology Adoption in 2001", "impact": -0.06, "type": "Technology Adoption" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 74344, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 5774621, "net_revenue": 4845216, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 5267 }, { "average_project_size": 139334, "billable_hours_per_employee": 157, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 5550895, "net_revenue": 4743551, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 5156 }, { "average_project_size": 60140, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 5855699, "net_revenue": 4644020, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5048 }, { "average_project_size": 86846, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 5133605, "net_revenue": 4546577, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 4942 } ], "balance_sheet": [ { "assets": 5504525, "current_assets": 1660114, "current_liabilities": 1726167, "equity": 3476209, "fixed_assets": 3844411, "liabilities": 3065539, "long_term_liabilities": 1339372, "quarter": 1 }, { "assets": 5581674, "current_assets": 1688497, "current_liabilities": 1740049, "equity": 3496859, "fixed_assets": 3893177, "liabilities": 3108808, "long_term_liabilities": 1368759, "quarter": 2 }, { "assets": 5659904, "current_assets": 1848946, "current_liabilities": 1765313, "equity": 3467725, "fixed_assets": 3810958, "liabilities": 3152687, "long_term_liabilities": 1387374, "quarter": 3 }, { "assets": 5739231, "current_assets": 2330048, "current_liabilities": 1828478, "equity": 3376380, "fixed_assets": 3409183, "liabilities": 3197186, "long_term_liabilities": 1368708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82930, "financing_cash_flow": 67765, "investing_cash_flow": -457344, "net_cash_flow": 797179, "operating_cash_flow": 1260239, "quarter": 1 }, { "change_in_working_capital": 32099, "financing_cash_flow": 91782, "investing_cash_flow": -247989, "net_cash_flow": 1429782, "operating_cash_flow": 1362195, "quarter": 2 }, { "change_in_working_capital": -23694, "financing_cash_flow": -155209, "investing_cash_flow": -409597, "net_cash_flow": 1042326, "operating_cash_flow": 1182667, "quarter": 3 }, { "change_in_working_capital": -3999, "financing_cash_flow": 162699, "investing_cash_flow": -114492, "net_cash_flow": 783425, "operating_cash_flow": 1012945, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8802241791980234, "current_ratio": 0.9617342933794935, "debt_to_equity_ratio": 0.8818626843207644, "profit_margin": 0.2140715708030354, "quarter": 1, "return_on_assets": 0.1884309726997334, "return_on_equity": 0.29837762919318145 }, { "asset_turnover_ratio": 0.8498437923819987, "current_ratio": 0.9703732481096796, "debt_to_equity_ratio": 0.8890286968962717, "profit_margin": 0.21587055773196073, "quarter": 2, "return_on_assets": 0.18345625344654667, "return_on_equity": 0.2928322245763984 }, { "asset_turnover_ratio": 0.8205121500293998, "current_ratio": 1.0473757345014736, "debt_to_equity_ratio": 0.9091513888788759, "profit_margin": 0.2068268439843067, "quarter": 3, "return_on_assets": 0.16970393844135873, "return_on_equity": 0.27698505504329207 }, { "asset_turnover_ratio": 0.7921927171079192, "current_ratio": 1.274310109282146, "debt_to_equity_ratio": 0.9469271823669136, "profit_margin": 0.1835083844395465, "quarter": 4, "return_on_assets": 0.14537400568124895, "return_on_equity": 0.24710933011094724 } ], "income_statement": [ { "depreciation": 223016, "expenses": 3504881, "income_tax": 303112, "marketing_expense": 413494, "net_income": 1340335, "net_profit": 1037223, "operational_expense": 2393575, "product_revenue": 1692387, "quarter": 1, "rd_expense": 405859, "revenue": 4845216, "salaries_expense": 1313554, "service_revenue": 3152829 }, { "depreciation": 338202, "expenses": 3456123, "income_tax": 263435, "marketing_expense": 580573, "net_income": 1287428, "net_profit": 1023993, "operational_expense": 2239833, "product_revenue": 983458, "quarter": 2, "rd_expense": 675710, "revenue": 4743551, "salaries_expense": 1564720, "service_revenue": 3760093 }, { "depreciation": 222159, "expenses": 3408043, "income_tax": 275469, "marketing_expense": 425729, "net_income": 1235977, "net_profit": 960508, "operational_expense": 2067546, "product_revenue": 1738328, "quarter": 3, "rd_expense": 479556, "revenue": 4644020, "salaries_expense": 1273621, "service_revenue": 2905692 }, { "depreciation": 178610, "expenses": 3360632, "income_tax": 351610, "marketing_expense": 456844, "net_income": 1185945, "net_profit": 834335, "operational_expense": 2345132, "product_revenue": 1415381, "quarter": 4, "rd_expense": 473350, "revenue": 4546577, "salaries_expense": 1431174, "service_revenue": 3131196 } ], "market_conditions": { "gdp_growth": [ 0.030690759835552577, 0.044732091643159805, 0.02804957906949302, 0.03055042855663529 ], "inflation_rate": [ 0.007082934562768997, 0.009996530369264317, 0.011117728743022762, 0.010788419969806822 ], "interest_rate": [ 0.012989791706083343, 0.014222153504533477, 0.012202860231366273, 0.010909242250117537 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 58582, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 1773426, "net_revenue": 1407240, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 1530 }, { "average_project_size": 163677, "billable_hours_per_employee": 83, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 1798493, "net_revenue": 1406185, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1528 }, { "average_project_size": 167764, "billable_hours_per_employee": 96, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 1709203, "net_revenue": 1405131, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1527 }, { "average_project_size": 105026, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 1758752, "net_revenue": 1404078, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 1526 } ], "balance_sheet": [ { "assets": 1929494, "current_assets": 885872, "current_liabilities": 402700, "equity": 1254779, "fixed_assets": 1043622, "liabilities": 967863, "long_term_liabilities": 565163, "quarter": 1 }, { "assets": 1991511, "current_assets": 937024, "current_liabilities": 506557, "equity": 1331932, "fixed_assets": 1054487, "liabilities": 977551, "long_term_liabilities": 470994, "quarter": 2 }, { "assets": 2055521, "current_assets": 883118, "current_liabilities": 507061, "equity": 1378554, "fixed_assets": 1172403, "liabilities": 987336, "long_term_liabilities": 480275, "quarter": 3 }, { "assets": 2121589, "current_assets": 676191, "current_liabilities": 428868, "equity": 1435616, "fixed_assets": 1445398, "liabilities": 997219, "long_term_liabilities": 568351, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41311, "financing_cash_flow": -44095, "investing_cash_flow": -133225, "net_cash_flow": -77030, "operating_cash_flow": 350630, "quarter": 1 }, { "change_in_working_capital": 21843, "financing_cash_flow": 22725, "investing_cash_flow": -368902, "net_cash_flow": 11017, "operating_cash_flow": 403533, "quarter": 2 }, { "change_in_working_capital": 46931, "financing_cash_flow": -62296, "investing_cash_flow": -327662, "net_cash_flow": 111582, "operating_cash_flow": 381687, "quarter": 3 }, { "change_in_working_capital": -3767, "financing_cash_flow": 77225, "investing_cash_flow": -240629, "net_cash_flow": 337776, "operating_cash_flow": 387835, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7293311096069747, "current_ratio": 2.1998311398063075, "debt_to_equity_ratio": 0.7713414075307286, "profit_margin": 0.2083141468406242, "quarter": 1, "return_on_assets": 0.1519299878621027, "return_on_equity": 0.2336252041196099 }, { "asset_turnover_ratio": 0.7060894968694624, "current_ratio": 1.849789855830637, "debt_to_equity_ratio": 0.73393461528066, "profit_margin": 0.22612387417018387, "quarter": 2, "return_on_assets": 0.15966369254299875, "return_on_equity": 0.23872990513029194 }, { "asset_turnover_ratio": 0.6835887349241384, "current_ratio": 1.7416405521229201, "debt_to_equity_ratio": 0.716211334485265, "profit_margin": 0.220882608098462, "quarter": 3, "return_on_assets": 0.1509928626367719, "return_on_equity": 0.2251409810569626 }, { "asset_turnover_ratio": 0.661804901891931, "current_ratio": 1.5766879319510898, "debt_to_equity_ratio": 0.6946279506497559, "profit_margin": 0.22167287002573932, "quarter": 4, "return_on_assets": 0.14670419199948717, "return_on_equity": 0.21680310055056506 } ], "income_statement": [ { "depreciation": 57482, "expenses": 995289, "income_tax": 118803, "marketing_expense": 143388, "net_income": 411951, "net_profit": 293148, "operational_expense": 615949, "product_revenue": 517644, "quarter": 1, "rd_expense": 148165, "revenue": 1407240, "salaries_expense": 316171, "service_revenue": 889596 }, { "depreciation": 85561, "expenses": 992133, "income_tax": 96080, "marketing_expense": 167121, "net_income": 414052, "net_profit": 317972, "operational_expense": 681811, "product_revenue": 350636, "quarter": 2, "rd_expense": 143835, "revenue": 1406185, "salaries_expense": 309476, "service_revenue": 1055549 }, { "depreciation": 71318, "expenses": 988987, "income_tax": 105775, "marketing_expense": 182159, "net_income": 416144, "net_profit": 310369, "operational_expense": 666929, "product_revenue": 497559, "quarter": 3, "rd_expense": 163158, "revenue": 1405131, "salaries_expense": 324076, "service_revenue": 907572 }, { "depreciation": 76589, "expenses": 985851, "income_tax": 106981, "marketing_expense": 175535, "net_income": 418227, "net_profit": 311246, "operational_expense": 575195, "product_revenue": 475977, "quarter": 4, "rd_expense": 190172, "revenue": 1404078, "salaries_expense": 462939, "service_revenue": 928101 } ], "market_conditions": { "gdp_growth": [ 0.05106069309549561, 0.06934662366752033, 0.05095468224364873, 0.06197217898780642 ], "inflation_rate": [ 0.009678128509061024, 0.0121283490083396, 0.007300671717161237, 0.01051225410595032 ], "interest_rate": [ 0.01339482827633369, 0.012364781654225138, 0.011155650653230853, 0.011305419437929525 ], "year": 2003 }, "random_event": { "description": "Keller, Garcia and Gonzalez Partnership with Major Brand in 2003", "impact": 0.04, "type": "Partnership with Major Brand" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 116265, "billable_hours_per_employee": 130, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 5742862, "net_revenue": 4750403, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 5163 }, { "average_project_size": 62261, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 5772704, "net_revenue": 4714293, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 5124 }, { "average_project_size": 78350, "billable_hours_per_employee": 141, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 5386149, "net_revenue": 4678458, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5085 }, { "average_project_size": 121044, "billable_hours_per_employee": 157, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 5244984, "net_revenue": 4642895, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 5047 } ], "balance_sheet": [ { "assets": 6525836, "current_assets": 2553818, "current_liabilities": 1769242, "equity": 4136893, "fixed_assets": 3972018, "liabilities": 3764424, "long_term_liabilities": 1995182, "quarter": 1 }, { "assets": 6748410, "current_assets": 2505854, "current_liabilities": 1759232, "equity": 4280720, "fixed_assets": 4242556, "liabilities": 3849320, "long_term_liabilities": 2090088, "quarter": 2 }, { "assets": 6978575, "current_assets": 3218820, "current_liabilities": 1683839, "equity": 4400145, "fixed_assets": 3759755, "liabilities": 3936131, "long_term_liabilities": 2252292, "quarter": 3 }, { "assets": 7216591, "current_assets": 2696515, "current_liabilities": 1899742, "equity": 4464803, "fixed_assets": 4520076, "liabilities": 4024899, "long_term_liabilities": 2125157, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85396, "financing_cash_flow": 129938, "investing_cash_flow": -320898, "net_cash_flow": 1177182, "operating_cash_flow": 1619943, "quarter": 1 }, { "change_in_working_capital": 53099, "financing_cash_flow": 31748, "investing_cash_flow": -385063, "net_cash_flow": 1311893, "operating_cash_flow": 1598210, "quarter": 2 }, { "change_in_working_capital": -98584, "financing_cash_flow": -42729, "investing_cash_flow": -267819, "net_cash_flow": 1299291, "operating_cash_flow": 1640591, "quarter": 3 }, { "change_in_working_capital": 78734, "financing_cash_flow": 38528, "investing_cash_flow": -282874, "net_cash_flow": 1403152, "operating_cash_flow": 1474725, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7279378458177619, "current_ratio": 1.4434531850363037, "debt_to_equity_ratio": 0.9099640720705128, "profit_margin": 0.28955038130449146, "quarter": 1, "return_on_assets": 0.21077468082250306, "return_on_equity": 0.33249131655085107 }, { "asset_turnover_ratio": 0.6985783317848204, "current_ratio": 1.4244022391589057, "debt_to_equity_ratio": 0.8992225606907249, "profit_margin": 0.29307257737268344, "quarter": 2, "return_on_assets": 0.2047341521928869, "return_on_equity": 0.32275645218561366 }, { "asset_turnover_ratio": 0.6704030550649667, "current_ratio": 1.911596061143613, "debt_to_equity_ratio": 0.8945457479242162, "profit_margin": 0.2902026693410521, "quarter": 3, "return_on_assets": 0.1945527561142497, "return_on_equity": 0.30855824069434074 }, { "asset_turnover_ratio": 0.6433640204911155, "current_ratio": 1.4194111621472811, "debt_to_equity_ratio": 0.9014729205297524, "profit_margin": 0.2742062872410425, "quarter": 4, "return_on_assets": 0.17641445940333877, "return_on_equity": 0.28514382381484693 } ], "income_statement": [ { "depreciation": 244462, "expenses": 2957194, "income_tax": 417728, "marketing_expense": 419891, "net_income": 1793209, "net_profit": 1375481, "operational_expense": 1589042, "product_revenue": 1071157, "quarter": 1, "rd_expense": 519532, "revenue": 4750403, "salaries_expense": 1180522, "service_revenue": 3679246 }, { "depreciation": 216580, "expenses": 2930783, "income_tax": 401880, "marketing_expense": 424632, "net_income": 1783510, "net_profit": 1381630, "operational_expense": 1865459, "product_revenue": 1763180, "quarter": 2, "rd_expense": 363817, "revenue": 4714293, "salaries_expense": 1057077, "service_revenue": 2951113 }, { "depreciation": 282890, "expenses": 2904609, "income_tax": 416148, "marketing_expense": 449942, "net_income": 1773849, "net_profit": 1357701, "operational_expense": 2011617, "product_revenue": 1412510, "quarter": 3, "rd_expense": 427411, "revenue": 4678458, "salaries_expense": 1123489, "service_revenue": 3265948 }, { "depreciation": 201614, "expenses": 2878668, "income_tax": 491116, "marketing_expense": 532458, "net_income": 1764227, "net_profit": 1273111, "operational_expense": 1669876, "product_revenue": 1277237, "quarter": 4, "rd_expense": 406429, "revenue": 4642895, "salaries_expense": 1431849, "service_revenue": 3365658 } ], "market_conditions": { "gdp_growth": [ 0.04154018060817199, 0.046605465153007515, 0.04134065874998685, 0.04545137150741194 ], "inflation_rate": [ 0.005255292814654837, 0.005312050430858719, 0.009831001544384162, 0.00834819062507755 ], "interest_rate": [ 0.018682667878857216, 0.01302505377043685, 0.011439226610633232, 0.01404887480013834 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2003, "industry": "Advertising", "location": "Dominguezchester", "name": "Patton-Martin", "num_employees": 563, "region": "Latin America", "revenue_size": "Large", "website": "www.patton-martin.com" }

[ { "advertising_kpis": [ { "average_project_size": 70529, "billable_hours_per_employee": 129, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 108860673, "net_revenue": 94773788, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 168337 }, { "average_project_size": 181040, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 118037986, "net_revenue": 93416609, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 165926 }, { "average_project_size": 177504, "billable_hours_per_employee": 128, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 109183359, "net_revenue": 92078865, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 163550 }, { "average_project_size": 177955, "billable_hours_per_employee": 150, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 100895335, "net_revenue": 90760279, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 161208 } ], "balance_sheet": [ { "assets": 122527633, "current_assets": 56019216, "current_liabilities": 26192363, "equity": 82150772, "fixed_assets": 66508417, "liabilities": 60845003, "long_term_liabilities": 34652640, "quarter": 1 }, { "assets": 125605531, "current_assets": 46647640, "current_liabilities": 34996929, "equity": 82413029, "fixed_assets": 78957891, "liabilities": 61467207, "long_term_liabilities": 26470278, "quarter": 2 }, { "assets": 128760745, "current_assets": 55035435, "current_liabilities": 26270159, "equity": 84687546, "fixed_assets": 73725310, "liabilities": 62095773, "long_term_liabilities": 35825614, "quarter": 3 }, { "assets": 131995219, "current_assets": 43916326, "current_liabilities": 25200960, "equity": 87154455, "fixed_assets": 88078893, "liabilities": 62730768, "long_term_liabilities": 37529808, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65751, "financing_cash_flow": -146613, "investing_cash_flow": -419950, "net_cash_flow": 23454742, "operating_cash_flow": 24087021, "quarter": 1 }, { "change_in_working_capital": -87178, "financing_cash_flow": 146196, "investing_cash_flow": -101111, "net_cash_flow": 21928715, "operating_cash_flow": 22194276, "quarter": 2 }, { "change_in_working_capital": 38079, "financing_cash_flow": -183967, "investing_cash_flow": -413900, "net_cash_flow": 21689161, "operating_cash_flow": 21596636, "quarter": 3 }, { "change_in_working_capital": -49422, "financing_cash_flow": 72013, "investing_cash_flow": -152159, "net_cash_flow": 24011923, "operating_cash_flow": 24279610, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7734890953128916, "current_ratio": 2.138761439737224, "debt_to_equity_ratio": 0.7406504104428866, "profit_margin": 0.21596838568908946, "quarter": 1, "return_on_assets": 0.16704919126283946, "return_on_equity": 0.24915337375040128 }, { "asset_turnover_ratio": 0.7437300591484304, "current_ratio": 1.33290666732501, "debt_to_equity_ratio": 0.7458433180510815, "profit_margin": 0.19562586563166728, "quarter": 2, "return_on_assets": 0.14549283661720278, "return_on_equity": 0.2217453383493525 }, { "asset_turnover_ratio": 0.7151159695449106, "current_ratio": 2.0949791358324097, "debt_to_equity_ratio": 0.733233821653068, "profit_margin": 0.19572975839786905, "quarter": 3, "return_on_assets": 0.13996947594548323, "return_on_equity": 0.21281256632468723 }, { "asset_turnover_ratio": 0.6876027759763026, "current_ratio": 1.7426449627315785, "debt_to_equity_ratio": 0.7197654784256295, "profit_margin": 0.19711270389550037, "quarter": 4, "return_on_assets": 0.135535242378741, "return_on_equity": 0.20526780874253645 } ], "income_statement": [ { "depreciation": 3618879, "expenses": 69101470, "income_tax": 5204176, "marketing_expense": 13701534, "net_income": 25672318, "net_profit": 20468142, "operational_expense": 41874694, "product_revenue": 29016177, "quarter": 1, "rd_expense": 13182146, "revenue": 94773788, "salaries_expense": 33105484, "service_revenue": 65757611 }, { "depreciation": 3919571, "expenses": 68175176, "income_tax": 6966728, "marketing_expense": 9305199, "net_income": 25241433, "net_profit": 18274705, "operational_expense": 37154595, "product_revenue": 30279847, "quarter": 2, "rd_expense": 7693882, "revenue": 93416609, "salaries_expense": 24429841, "service_revenue": 63136762 }, { "depreciation": 3574062, "expenses": 67261300, "income_tax": 6794991, "marketing_expense": 7623524, "net_income": 24817565, "net_profit": 18022574, "operational_expense": 44338129, "product_revenue": 25277351, "quarter": 3, "rd_expense": 9922029, "revenue": 92078865, "salaries_expense": 23954747, "service_revenue": 66801514 }, { "depreciation": 6389606, "expenses": 66359674, "income_tax": 6510601, "marketing_expense": 9444628, "net_income": 24400605, "net_profit": 17890004, "operational_expense": 39403467, "product_revenue": 19092775, "quarter": 4, "rd_expense": 10404828, "revenue": 90760279, "salaries_expense": 30089314, "service_revenue": 71667504 } ], "market_conditions": { "gdp_growth": [ -0.009718437831171585, -0.013306883986953816, -0.009172760444898656, -0.004953116817051377 ], "inflation_rate": [ 0.03856247107579116, 0.033006338607110886, 0.032712936143010796, 0.035134219021235445 ], "interest_rate": [ 0.0571332454092112, 0.05997764686761706, 0.05815560053522082, 0.056272111534311824 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 95351, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 84572319, "net_revenue": 70507913, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 125236 }, { "average_project_size": 83828, "billable_hours_per_employee": 94, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 88166111, "net_revenue": 70287766, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 124845 }, { "average_project_size": 138953, "billable_hours_per_employee": 83, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 86952689, "net_revenue": 70068306, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 124455 }, { "average_project_size": 62004, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 89821093, "net_revenue": 69849532, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 124067 } ], "balance_sheet": [ { "assets": 79450067, "current_assets": 30211880, "current_liabilities": 16239588, "equity": 52307153, "fixed_assets": 49238187, "liabilities": 40110275, "long_term_liabilities": 23870687, "quarter": 1 }, { "assets": 81284179, "current_assets": 28450219, "current_liabilities": 23349778, "equity": 54907881, "fixed_assets": 52833960, "liabilities": 40443505, "long_term_liabilities": 17093727, "quarter": 2 }, { "assets": 83160631, "current_assets": 41113882, "current_liabilities": 16876079, "equity": 56311117, "fixed_assets": 42046749, "liabilities": 40779503, "long_term_liabilities": 23903424, "quarter": 3 }, { "assets": 85080402, "current_assets": 25761574, "current_liabilities": 17863241, "equity": 59075091, "fixed_assets": 59318828, "liabilities": 41118293, "long_term_liabilities": 23255052, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88465, "financing_cash_flow": -76250, "investing_cash_flow": -192555, "net_cash_flow": 16215064, "operating_cash_flow": 16302977, "quarter": 1 }, { "change_in_working_capital": -1418, "financing_cash_flow": -19937, "investing_cash_flow": -296287, "net_cash_flow": 18847315, "operating_cash_flow": 19156721, "quarter": 2 }, { "change_in_working_capital": -40995, "financing_cash_flow": -34156, "investing_cash_flow": -376910, "net_cash_flow": 18456944, "operating_cash_flow": 18574516, "quarter": 3 }, { "change_in_working_capital": -21934, "financing_cash_flow": 151000, "investing_cash_flow": -436491, "net_cash_flow": 17564607, "operating_cash_flow": 18060460, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8874493837745914, "current_ratio": 1.8603846353737545, "debt_to_equity_ratio": 0.7668219870425752, "profit_margin": 0.1839135559153481, "quarter": 1, "return_on_assets": 0.16321397186486955, "return_on_equity": 0.24790798688661186 }, { "asset_turnover_ratio": 0.8647164413138748, "current_ratio": 1.2184363808512442, "debt_to_equity_ratio": 0.7365701291586904, "profit_margin": 0.20013734680370976, "quarter": 2, "return_on_assets": 0.17306205430210472, "return_on_equity": 0.25619650119078535 }, { "asset_turnover_ratio": 0.8425658290158957, "current_ratio": 2.4362224187265302, "debt_to_equity_ratio": 0.7241821006676177, "profit_margin": 0.19880584811055657, "quarter": 3, "return_on_assets": 0.16750701422647934, "return_on_equity": 0.24737546939443592 }, { "asset_turnover_ratio": 0.820982627703146, "current_ratio": 1.4421556536129139, "debt_to_equity_ratio": 0.6960343573571474, "profit_margin": 0.21636482832841314, "quarter": 4, "return_on_assets": 0.1776317653036007, "return_on_equity": 0.255826639352955 } ], "income_statement": [ { "depreciation": 3335616, "expenses": 52579111, "income_tax": 4961441, "marketing_expense": 6071452, "net_income": 17928802, "net_profit": 12967361, "operational_expense": 28064418, "product_revenue": 18313852, "quarter": 1, "rd_expense": 10262246, "revenue": 70507913, "salaries_expense": 18195605, "service_revenue": 52194061 }, { "depreciation": 5089514, "expenses": 51952065, "income_tax": 4268494, "marketing_expense": 10233254, "net_income": 18335701, "net_profit": 14067207, "operational_expense": 35961925, "product_revenue": 27274250, "quarter": 2, "rd_expense": 6909949, "revenue": 70287766, "salaries_expense": 24528831, "service_revenue": 43013516 }, { "depreciation": 4644527, "expenses": 51332498, "income_tax": 4805819, "marketing_expense": 5662415, "net_income": 18735808, "net_profit": 13929989, "operational_expense": 31105831, "product_revenue": 19272418, "quarter": 3, "rd_expense": 5516661, "revenue": 70068306, "salaries_expense": 17708731, "service_revenue": 50795888 }, { "depreciation": 2947478, "expenses": 50720319, "income_tax": 4016231, "marketing_expense": 5612883, "net_income": 19129213, "net_profit": 15112982, "operational_expense": 31861729, "product_revenue": 23289804, "quarter": 4, "rd_expense": 6901840, "revenue": 69849532, "salaries_expense": 17211255, "service_revenue": 46559728 } ], "market_conditions": { "gdp_growth": [ -0.01982510678328625, -0.011399124482074531, -0.011522620049600765, -0.016763164646512067 ], "inflation_rate": [ 0.03959082026005934, 0.042788760006756056, 0.039845377356881, 0.04176661104366678 ], "interest_rate": [ 0.05947065574782871, 0.05406077022129714, 0.06025744838473545, 0.059139212725132916 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 125497, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 69602965, "net_revenue": 57055506, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 101342 }, { "average_project_size": 107529, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 69652948, "net_revenue": 55885580, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 99264 }, { "average_project_size": 144473, "billable_hours_per_employee": 103, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 67504320, "net_revenue": 54739644, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 97228 }, { "average_project_size": 146746, "billable_hours_per_employee": 140, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 68661426, "net_revenue": 53617205, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 95235 } ], "balance_sheet": [ { "assets": 72387720, "current_assets": 22489393, "current_liabilities": 19794432, "equity": 52277028, "fixed_assets": 49898327, "liabilities": 35557057, "long_term_liabilities": 15762625, "quarter": 1 }, { "assets": 73431691, "current_assets": 36657902, "current_liabilities": 19659826, "equity": 53197498, "fixed_assets": 36773789, "liabilities": 36134593, "long_term_liabilities": 16474767, "quarter": 2 }, { "assets": 74490719, "current_assets": 34379810, "current_liabilities": 19016717, "equity": 53350901, "fixed_assets": 40110909, "liabilities": 36721510, "long_term_liabilities": 17704793, "quarter": 3 }, { "assets": 75565020, "current_assets": 28359852, "current_liabilities": 18473711, "equity": 53115457, "fixed_assets": 47205168, "liabilities": 37317960, "long_term_liabilities": 18844249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87263, "financing_cash_flow": -140118, "investing_cash_flow": -102174, "net_cash_flow": 18220577, "operating_cash_flow": 18877829, "quarter": 1 }, { "change_in_working_capital": -3263, "financing_cash_flow": 117676, "investing_cash_flow": -378847, "net_cash_flow": 18262459, "operating_cash_flow": 18372746, "quarter": 2 }, { "change_in_working_capital": 12662, "financing_cash_flow": 170148, "investing_cash_flow": -165781, "net_cash_flow": 18238996, "operating_cash_flow": 18595414, "quarter": 3 }, { "change_in_working_capital": -31623, "financing_cash_flow": -143400, "investing_cash_flow": -125661, "net_cash_flow": 16720614, "operating_cash_flow": 16743967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7881931631497718, "current_ratio": 1.1361474277210883, "debt_to_equity_ratio": 0.6801659994902541, "profit_margin": 0.2707252302696255, "quarter": 1, "return_on_assets": 0.21338377559066649, "return_on_equity": 0.2954713684182659 }, { "asset_turnover_ratio": 0.7610553323632435, "current_ratio": 1.864609686779527, "debt_to_equity_ratio": 0.6792536182810703, "profit_margin": 0.2845170435736732, "quarter": 2, "return_on_assets": 0.21653321315996932, "return_on_equity": 0.29889375624394965 }, { "asset_turnover_ratio": 0.7348518679219622, "current_ratio": 1.8078730413877433, "debt_to_equity_ratio": 0.6883015902580539, "profit_margin": 0.28465095607855984, "quarter": 3, "return_on_assets": 0.20917628678010208, "return_on_equity": 0.29206052208940203 }, { "asset_turnover_ratio": 0.709550596294423, "current_ratio": 1.5351464575796385, "debt_to_equity_ratio": 0.702581924504575, "profit_margin": 0.2773064541503049, "quarter": 4, "return_on_assets": 0.19676295989864093, "return_on_equity": 0.27992599216457836 } ], "income_statement": [ { "depreciation": 3431464, "expenses": 35267934, "income_tax": 6341207, "marketing_expense": 5467148, "net_income": 21787572, "net_profit": 15446365, "operational_expense": 18059417, "product_revenue": 20145146, "quarter": 1, "rd_expense": 5857702, "revenue": 57055506, "salaries_expense": 13219827, "service_revenue": 36910360 }, { "depreciation": 2472346, "expenses": 34328943, "income_tax": 5656237, "marketing_expense": 5467244, "net_income": 21556637, "net_profit": 15900400, "operational_expense": 22241206, "product_revenue": 21816406, "quarter": 2, "rd_expense": 4436972, "revenue": 55885580, "salaries_expense": 12782747, "service_revenue": 34069174 }, { "depreciation": 3013722, "expenses": 33414952, "income_tax": 5743000, "marketing_expense": 5484837, "net_income": 21324692, "net_profit": 15581692, "operational_expense": 17297409, "product_revenue": 14302045, "quarter": 3, "rd_expense": 4972692, "revenue": 54739644, "salaries_expense": 11435029, "service_revenue": 40437599 }, { "depreciation": 1875570, "expenses": 32525296, "income_tax": 6223512, "marketing_expense": 4509254, "net_income": 21091909, "net_profit": 14868397, "operational_expense": 17162248, "product_revenue": 10885491, "quarter": 4, "rd_expense": 4578509, "revenue": 53617205, "salaries_expense": 12848639, "service_revenue": 42731714 } ], "market_conditions": { "gdp_growth": [ -0.0030793001919310666, -0.01935998382742208, -0.014008373286005175, -0.009936220006380378 ], "inflation_rate": [ 0.042125301313645905, 0.04342782639505678, 0.03889122650243114, 0.03830720917614822 ], "interest_rate": [ 0.052229096840008093, 0.048791959490166334, 0.050314641263440485, 0.045292503637777815 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 189618, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 81956209, "net_revenue": 66247019, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 117668 }, { "average_project_size": 188309, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 81046952, "net_revenue": 66524992, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 118162 }, { "average_project_size": 137850, "billable_hours_per_employee": 93, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 77711839, "net_revenue": 66804131, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 118657 }, { "average_project_size": 125144, "billable_hours_per_employee": 94, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 79000911, "net_revenue": 67084442, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 119155 } ], "balance_sheet": [ { "assets": 77248564, "current_assets": 36701394, "current_liabilities": 18313357, "equity": 52748451, "fixed_assets": 40547170, "liabilities": 37366551, "long_term_liabilities": 19053194, "quarter": 1 }, { "assets": 78286713, "current_assets": 31403258, "current_liabilities": 19009788, "equity": 53688297, "fixed_assets": 46883455, "liabilities": 37682108, "long_term_liabilities": 18672320, "quarter": 2 }, { "assets": 79338814, "current_assets": 34560645, "current_liabilities": 21855992, "equity": 54844257, "fixed_assets": 44778169, "liabilities": 38000330, "long_term_liabilities": 16144338, "quarter": 3 }, { "assets": 80405053, "current_assets": 32368156, "current_liabilities": 21706832, "equity": 55849760, "fixed_assets": 48036897, "liabilities": 38321239, "long_term_liabilities": 16614407, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89707, "financing_cash_flow": 167090, "investing_cash_flow": -434738, "net_cash_flow": 15546068, "operating_cash_flow": 15825167, "quarter": 1 }, { "change_in_working_capital": 3036, "financing_cash_flow": -169549, "investing_cash_flow": -231152, "net_cash_flow": 17229818, "operating_cash_flow": 17818817, "quarter": 2 }, { "change_in_working_capital": 88732, "financing_cash_flow": 38276, "investing_cash_flow": -479303, "net_cash_flow": 17692354, "operating_cash_flow": 17859718, "quarter": 3 }, { "change_in_working_capital": -34785, "financing_cash_flow": -47014, "investing_cash_flow": -218330, "net_cash_flow": 18153741, "operating_cash_flow": 18430899, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8575825305956496, "current_ratio": 2.004077897897147, "debt_to_equity_ratio": 0.7083914369352761, "profit_margin": 0.19421912403333952, "quarter": 1, "return_on_assets": 0.16655892787858168, "return_on_equity": 0.24392067930108507 }, { "asset_turnover_ratio": 0.8497609549656274, "current_ratio": 1.6519520364982503, "debt_to_equity_ratio": 0.7018681929881292, "profit_margin": 0.19667333443647764, "quarter": 2, "return_on_assets": 0.16712532048701548, "return_on_equity": 0.24369728099216856 }, { "asset_turnover_ratio": 0.8420107086551609, "current_ratio": 1.5812892409550663, "debt_to_equity_ratio": 0.6928771047076087, "profit_margin": 0.20216972809660527, "quarter": 3, "return_on_assets": 0.1702290760232438, "return_on_equity": 0.24625683232430334 }, { "asset_turnover_ratio": 0.8343311707039108, "current_ratio": 1.491150620228691, "debt_to_equity_ratio": 0.6861486781679993, "profit_margin": 0.20520325711287873, "quarter": 4, "return_on_assets": 0.17120747373924372, "return_on_equity": 0.24648173958133393 } ], "income_statement": [ { "depreciation": 2958729, "expenses": 47945433, "income_tax": 5435148, "marketing_expense": 6407037, "net_income": 18301586, "net_profit": 12866438, "operational_expense": 29018546, "product_revenue": 14948151, "quarter": 1, "rd_expense": 5699245, "revenue": 66247019, "salaries_expense": 15161333, "service_revenue": 51298868 }, { "depreciation": 4735125, "expenses": 47926269, "income_tax": 5515031, "marketing_expense": 5416454, "net_income": 18598723, "net_profit": 13083692, "operational_expense": 33434764, "product_revenue": 23563842, "quarter": 2, "rd_expense": 5134111, "revenue": 66524992, "salaries_expense": 15825517, "service_revenue": 42961150 }, { "depreciation": 4353945, "expenses": 47907113, "income_tax": 5391245, "marketing_expense": 5436321, "net_income": 18897018, "net_profit": 13505773, "operational_expense": 25842482, "product_revenue": 22850716, "quarter": 3, "rd_expense": 6262661, "revenue": 66804131, "salaries_expense": 23723360, "service_revenue": 43953415 }, { "depreciation": 4664953, "expenses": 47887965, "income_tax": 5430531, "marketing_expense": 7751081, "net_income": 19196477, "net_profit": 13765946, "operational_expense": 26924305, "product_revenue": 23002032, "quarter": 4, "rd_expense": 7207584, "revenue": 67084442, "salaries_expense": 21324376, "service_revenue": 44082410 } ], "market_conditions": { "gdp_growth": [ 0.0009330279723377081, -0.006532467751848573, -0.005496019920399685, 0.004716655363985729 ], "inflation_rate": [ 0.030452300043727183, 0.03329931077450534, 0.030770226284027705, 0.03173465315624085 ], "interest_rate": [ 0.04831058512437412, 0.04778675975768169, 0.05182232824027226, 0.04821227341601251 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 169563, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 28291833, "net_revenue": 22099100, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 39252 }, { "average_project_size": 151267, "billable_hours_per_employee": 98, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 26260487, "net_revenue": 21818420, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 38754 }, { "average_project_size": 160185, "billable_hours_per_employee": 156, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 25754040, "net_revenue": 21541305, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 38262 }, { "average_project_size": 62410, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 25764937, "net_revenue": 21267710, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 37776 } ], "balance_sheet": [ { "assets": 22867479, "current_assets": 7657014, "current_liabilities": 6159154, "equity": 16762904, "fixed_assets": 15210465, "liabilities": 12046523, "long_term_liabilities": 5887369, "quarter": 1 }, { "assets": 23648011, "current_assets": 11556343, "current_liabilities": 5258517, "equity": 17343449, "fixed_assets": 12091668, "liabilities": 12389156, "long_term_liabilities": 7130639, "quarter": 2 }, { "assets": 24455185, "current_assets": 10708370, "current_liabilities": 7555353, "equity": 17919500, "fixed_assets": 13746815, "liabilities": 12741536, "long_term_liabilities": 5186183, "quarter": 3 }, { "assets": 25289910, "current_assets": 11774801, "current_liabilities": 5921072, "equity": 18119999, "fixed_assets": 13515109, "liabilities": 13103938, "long_term_liabilities": 7182866, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64727, "financing_cash_flow": 142987, "investing_cash_flow": -415742, "net_cash_flow": 6889719, "operating_cash_flow": 7193508, "quarter": 1 }, { "change_in_working_capital": 43714, "financing_cash_flow": -122505, "investing_cash_flow": -149232, "net_cash_flow": 7420642, "operating_cash_flow": 7391243, "quarter": 2 }, { "change_in_working_capital": -31220, "financing_cash_flow": 59073, "investing_cash_flow": -152029, "net_cash_flow": 6627091, "operating_cash_flow": 7063687, "quarter": 3 }, { "change_in_working_capital": -96397, "financing_cash_flow": 15201, "investing_cash_flow": -204055, "net_cash_flow": 6811370, "operating_cash_flow": 6784758, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9663986135069809, "current_ratio": 1.2431924903972202, "debt_to_equity_ratio": 0.7186417699463052, "profit_margin": 0.2688773750967234, "quarter": 1, "return_on_assets": 0.2598427224968699, "return_on_equity": 0.35447008465836227 }, { "asset_turnover_ratio": 0.9226323516172248, "current_ratio": 2.1976429856554613, "debt_to_equity_ratio": 0.7143421126905035, "profit_margin": 0.2788741806235282, "quarter": 2, "return_on_assets": 0.2572983410740125, "return_on_equity": 0.35082952646846655 }, { "asset_turnover_ratio": 0.8808481718703007, "current_ratio": 1.417322261448274, "debt_to_equity_ratio": 0.711043053656631, "profit_margin": 0.2880907633033375, "quarter": 3, "return_on_assets": 0.25376422218846434, "return_on_equity": 0.34631831245291445 }, { "asset_turnover_ratio": 0.8409563339687646, "current_ratio": 1.9886265527593652, "debt_to_equity_ratio": 0.7231754262238094, "profit_margin": 0.27901579436620116, "quarter": 4, "return_on_assets": 0.2346400995495832, "return_on_equity": 0.3274849518479554 } ], "income_statement": [ { "depreciation": 1251560, "expenses": 13817247, "income_tax": 2339905, "marketing_expense": 2671444, "net_income": 8281853, "net_profit": 5941948, "operational_expense": 7935411, "product_revenue": 6346375, "quarter": 1, "rd_expense": 2412368, "revenue": 22099100, "salaries_expense": 5987975, "service_revenue": 15752725 }, { "depreciation": 1306649, "expenses": 13592105, "income_tax": 2141721, "marketing_expense": 2189155, "net_income": 8226315, "net_profit": 6084594, "operational_expense": 8863679, "product_revenue": 7522404, "quarter": 2, "rd_expense": 1531871, "revenue": 21818420, "salaries_expense": 6607570, "service_revenue": 14296016 }, { "depreciation": 857836, "expenses": 13370631, "income_tax": 1964823, "marketing_expense": 2465539, "net_income": 8170674, "net_profit": 6205851, "operational_expense": 6914363, "product_revenue": 6854080, "quarter": 3, "rd_expense": 2606019, "revenue": 21541305, "salaries_expense": 4332584, "service_revenue": 14687225 }, { "depreciation": 850731, "expenses": 13152767, "income_tax": 2180916, "marketing_expense": 1372042, "net_income": 8114943, "net_profit": 5934027, "operational_expense": 7220575, "product_revenue": 7246059, "quarter": 4, "rd_expense": 1863185, "revenue": 21267710, "salaries_expense": 4438384, "service_revenue": 14021651 } ], "market_conditions": { "gdp_growth": [ -0.00013019091532381032, -0.012066388465519103, -0.0025719876690268196, -0.004549131323324171 ], "inflation_rate": [ 0.01711625252085717, 0.020692467969593988, 0.02386743112493192, 0.017708164547742124 ], "interest_rate": [ 0.05032060308358165, 0.046473448360669425, 0.04913937442730244, 0.053724245709786546 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1994, "industry": "Advertising", "location": "Evansview", "name": "Williams-Alexander", "num_employees": 644, "region": "Latin America", "revenue_size": "Large", "website": "www.williams-alexander.com" }

[ { "advertising_kpis": [ { "average_project_size": 80563, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 44574643, "net_revenue": 37133282, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 57660 }, { "average_project_size": 66780, "billable_hours_per_employee": 102, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 47106096, "net_revenue": 37885064, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 58828 }, { "average_project_size": 196298, "billable_hours_per_employee": 96, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 44882183, "net_revenue": 38652067, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 60019 }, { "average_project_size": 114415, "billable_hours_per_employee": 147, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 49648699, "net_revenue": 39434598, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 61234 } ], "balance_sheet": [ { "assets": 39222493, "current_assets": 11791363, "current_liabilities": 8787820, "equity": 27231617, "fixed_assets": 27431130, "liabilities": 18038672, "long_term_liabilities": 9250852, "quarter": 1 }, { "assets": 40312925, "current_assets": 18039439, "current_liabilities": 8553811, "equity": 28220816, "fixed_assets": 22273486, "liabilities": 18236409, "long_term_liabilities": 9682598, "quarter": 2 }, { "assets": 41433672, "current_assets": 18513326, "current_liabilities": 7403845, "equity": 29810273, "fixed_assets": 22920346, "liabilities": 18436314, "long_term_liabilities": 11032469, "quarter": 3 }, { "assets": 42585577, "current_assets": 15919078, "current_liabilities": 9609206, "equity": 30915751, "fixed_assets": 26666499, "liabilities": 18638410, "long_term_liabilities": 9029204, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37790, "financing_cash_flow": -332, "investing_cash_flow": -144975, "net_cash_flow": 8218598, "operating_cash_flow": 8257142, "quarter": 1 }, { "change_in_working_capital": 60500, "financing_cash_flow": 172228, "investing_cash_flow": -488400, "net_cash_flow": 8856402, "operating_cash_flow": 8970801, "quarter": 2 }, { "change_in_working_capital": 6212, "financing_cash_flow": -33029, "investing_cash_flow": -105696, "net_cash_flow": 8558969, "operating_cash_flow": 9032138, "quarter": 3 }, { "change_in_working_capital": 87116, "financing_cash_flow": 3787, "investing_cash_flow": -351175, "net_cash_flow": 9648873, "operating_cash_flow": 9923834, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9467343648961835, "current_ratio": 1.3417847657325708, "debt_to_equity_ratio": 0.6624164844856624, "profit_margin": 0.1628672628506147, "quarter": 1, "return_on_assets": 0.15419203465725648, "return_on_equity": 0.22208728919769988 }, { "asset_turnover_ratio": 0.9397746256318538, "current_ratio": 2.108935888342635, "debt_to_equity_ratio": 0.6462041707086004, "profit_margin": 0.1621826480219223, "quarter": 2, "return_on_assets": 0.15241513732878476, "return_on_equity": 0.21772226572045258 }, { "asset_turnover_ratio": 0.9328660756883917, "current_ratio": 2.5005015637145296, "debt_to_equity_ratio": 0.618455054068106, "profit_margin": 0.17626263040473358, "quarter": 3, "return_on_assets": 0.16442942831617724, "return_on_equity": 0.22854252290812635 }, { "asset_turnover_ratio": 0.9260083055819579, "current_ratio": 1.656648634653061, "debt_to_equity_ratio": 0.6028774782149073, "profit_margin": 0.1767124391631937, "quarter": 4, "return_on_assets": 0.16363718636476382, "return_on_equity": 0.22540561929095626 } ], "income_statement": [ { "depreciation": 2209346, "expenses": 28565223, "income_tax": 2520263, "marketing_expense": 2967376, "net_income": 8568059, "net_profit": 6047796, "operational_expense": 14626903, "product_revenue": 9529071, "quarter": 1, "rd_expense": 5145394, "revenue": 37133282, "salaries_expense": 11512374, "service_revenue": 27604211 }, { "depreciation": 2826501, "expenses": 29258081, "income_tax": 2482683, "marketing_expense": 3663318, "net_income": 8626983, "net_profit": 6144300, "operational_expense": 14705563, "product_revenue": 14605321, "quarter": 2, "rd_expense": 4913793, "revenue": 37885064, "salaries_expense": 11581731, "service_revenue": 23279743 }, { "depreciation": 2219223, "expenses": 29967745, "income_tax": 1871407, "marketing_expense": 3844845, "net_income": 8684322, "net_profit": 6812915, "operational_expense": 16112957, "product_revenue": 10304700, "quarter": 3, "rd_expense": 3782076, "revenue": 38652067, "salaries_expense": 9881698, "service_revenue": 28347367 }, { "depreciation": 2955250, "expenses": 30694623, "income_tax": 1771391, "marketing_expense": 3104670, "net_income": 8739975, "net_profit": 6968584, "operational_expense": 19297067, "product_revenue": 12178396, "quarter": 4, "rd_expense": 3352983, "revenue": 39434598, "salaries_expense": 12352800, "service_revenue": 27256202 } ], "market_conditions": { "gdp_growth": [ -0.015440468108599645, 0.00029816803697955453, -0.002025275223953382, -0.011932130364460718 ], "inflation_rate": [ 0.03242043008398379, 0.03020962555116654, 0.037361925927293635, 0.03128097541334804 ], "interest_rate": [ 0.05001445009301798, 0.051695949063155965, 0.04696380674880196, 0.050103914131797406 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 144151, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 29906304, "net_revenue": 25846227, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 40134 }, { "average_project_size": 133692, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 31882650, "net_revenue": 26283728, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 40813 }, { "average_project_size": 131711, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 34274139, "net_revenue": 26728634, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 41504 }, { "average_project_size": 176839, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 32784196, "net_revenue": 27181072, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 42207 } ], "balance_sheet": [ { "assets": 26905074, "current_assets": 12343120, "current_liabilities": 8272352, "equity": 17456675, "fixed_assets": 14561954, "liabilities": 15683570, "long_term_liabilities": 7411218, "quarter": 1 }, { "assets": 27455907, "current_assets": 11025993, "current_liabilities": 8888788, "equity": 18130134, "fixed_assets": 16429914, "liabilities": 15986753, "long_term_liabilities": 7097965, "quarter": 2 }, { "assets": 28018017, "current_assets": 13386257, "current_liabilities": 8148722, "equity": 18652810, "fixed_assets": 14631760, "liabilities": 16295797, "long_term_liabilities": 8147075, "quarter": 3 }, { "assets": 28591636, "current_assets": 13786581, "current_liabilities": 7461397, "equity": 18212342, "fixed_assets": 14805055, "liabilities": 16610815, "long_term_liabilities": 9149418, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44649, "financing_cash_flow": 23304, "investing_cash_flow": -268601, "net_cash_flow": 7439606, "operating_cash_flow": 7622502, "quarter": 1 }, { "change_in_working_capital": 16528, "financing_cash_flow": -44918, "investing_cash_flow": -204837, "net_cash_flow": 7507367, "operating_cash_flow": 7772965, "quarter": 2 }, { "change_in_working_capital": -67262, "financing_cash_flow": -38130, "investing_cash_flow": -474511, "net_cash_flow": 8276705, "operating_cash_flow": 8417112, "quarter": 3 }, { "change_in_working_capital": -95513, "financing_cash_flow": -126803, "investing_cash_flow": -160086, "net_cash_flow": 7679819, "operating_cash_flow": 7817534, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.960645081295818, "current_ratio": 1.4920931797873205, "debt_to_equity_ratio": 0.8984282516573173, "profit_margin": 0.24124105232071202, "quarter": 1, "return_on_assets": 0.2317470303185191, "return_on_equity": 0.35717976075054386 }, { "asset_turnover_ratio": 0.9573068556795447, "current_ratio": 1.2404382914746082, "debt_to_equity_ratio": 0.881777983549377, "profit_margin": 0.2534259980167197, "quarter": 2, "return_on_assets": 0.24260644530883646, "return_on_equity": 0.3673982773651866 }, { "asset_turnover_ratio": 0.9539802192282202, "current_ratio": 1.6427431197186504, "debt_to_equity_ratio": 0.8736376449446491, "profit_margin": 0.25929458273101424, "quarter": 3, "return_on_assets": 0.24736190287842283, "return_on_equity": 0.3715574221792856 }, { "asset_turnover_ratio": 0.9506651525641975, "current_ratio": 1.8477211439091097, "debt_to_equity_ratio": 0.9120636434347653, "profit_margin": 0.2292595744568132, "quarter": 4, "return_on_assets": 0.21794908832778928, "return_on_equity": 0.3421592346552684 } ], "income_statement": [ { "depreciation": 1387331, "expenses": 17018895, "income_tax": 2592161, "marketing_expense": 2060834, "net_income": 8827332, "net_profit": 6235171, "operational_expense": 10792657, "product_revenue": 6410337, "quarter": 1, "rd_expense": 3142875, "revenue": 25846227, "salaries_expense": 8070762, "service_revenue": 19435890 }, { "depreciation": 1111985, "expenses": 17463157, "income_tax": 2159591, "marketing_expense": 2705495, "net_income": 8820571, "net_profit": 6660980, "operational_expense": 10396953, "product_revenue": 6628317, "quarter": 2, "rd_expense": 2352189, "revenue": 26283728, "salaries_expense": 7616717, "service_revenue": 19655411 }, { "depreciation": 1486522, "expenses": 17919016, "income_tax": 1879028, "marketing_expense": 3456377, "net_income": 8809618, "net_profit": 6930590, "operational_expense": 11891371, "product_revenue": 9087476, "quarter": 3, "rd_expense": 2782503, "revenue": 26728634, "salaries_expense": 5788510, "service_revenue": 17641158 }, { "depreciation": 1586013, "expenses": 18386775, "income_tax": 2562776, "marketing_expense": 2805438, "net_income": 8794297, "net_profit": 6231521, "operational_expense": 12734104, "product_revenue": 5721122, "quarter": 4, "rd_expense": 2598696, "revenue": 27181072, "salaries_expense": 7271567, "service_revenue": 21459950 } ], "market_conditions": { "gdp_growth": [ -0.016500696597957658, -0.00705248045431801, -0.01348391560361695, -0.008577360478130082 ], "inflation_rate": [ 0.028059525203730985, 0.02103946467081894, 0.023478897945513305, 0.020050800353528367 ], "interest_rate": [ 0.05491296541112335, 0.06002565842449378, 0.054695812839096386, 0.06013720029972143 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 62530, "billable_hours_per_employee": 89, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 102013064, "net_revenue": 81939992, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 127236 }, { "average_project_size": 140067, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 108587114, "net_revenue": 83582115, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 129786 }, { "average_project_size": 161163, "billable_hours_per_employee": 149, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 95222787, "net_revenue": 85257149, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 132387 }, { "average_project_size": 85836, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 109118807, "net_revenue": 86965750, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 135040 } ], "balance_sheet": [ { "assets": 101011634, "current_assets": 33075802, "current_liabilities": 22164380, "equity": 75387692, "fixed_assets": 67935832, "liabilities": 49133317, "long_term_liabilities": 26968937, "quarter": 1 }, { "assets": 103863795, "current_assets": 41986449, "current_liabilities": 26965353, "equity": 79693305, "fixed_assets": 61877346, "liabilities": 49921508, "long_term_liabilities": 22956155, "quarter": 2 }, { "assets": 106796489, "current_assets": 39029173, "current_liabilities": 26715992, "equity": 82357981, "fixed_assets": 67767316, "liabilities": 50722343, "long_term_liabilities": 24006351, "quarter": 3 }, { "assets": 109811990, "current_assets": 36770784, "current_liabilities": 21221669, "equity": 85177012, "fixed_assets": 73041206, "liabilities": 51536025, "long_term_liabilities": 30314356, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64303, "financing_cash_flow": 99591, "investing_cash_flow": -131062, "net_cash_flow": 26762733, "operating_cash_flow": 26822771, "quarter": 1 }, { "change_in_working_capital": 66587, "financing_cash_flow": -4312, "investing_cash_flow": -441289, "net_cash_flow": 28238589, "operating_cash_flow": 28540411, "quarter": 2 }, { "change_in_working_capital": 18783, "financing_cash_flow": -62825, "investing_cash_flow": -341912, "net_cash_flow": 29691086, "operating_cash_flow": 29830010, "quarter": 3 }, { "change_in_working_capital": -86348, "financing_cash_flow": 66297, "investing_cash_flow": -427444, "net_cash_flow": 31032417, "operating_cash_flow": 31202091, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.811193609639064, "current_ratio": 1.4922953856593326, "debt_to_equity_ratio": 0.6517418917666294, "profit_margin": 0.28690965700850934, "quarter": 1, "return_on_assets": 0.23273928030903845, "return_on_equity": 0.31184632897370035 }, { "asset_turnover_ratio": 0.8047281056888014, "current_ratio": 1.5570517100221162, "debt_to_equity_ratio": 0.6264203498650232, "profit_margin": 0.3080924429825687, "quarter": 2, "return_on_assets": 0.24793064801839756, "return_on_equity": 0.32312649098942503 }, { "asset_turnover_ratio": 0.7983141561891609, "current_ratio": 1.4608917759819662, "debt_to_equity_ratio": 0.6158764746794849, "profit_margin": 0.30828892718427636, "quarter": 3, "return_on_assets": 0.24611141476757722, "return_on_equity": 0.3191413228063471 }, { "asset_turnover_ratio": 0.7919513160630274, "current_ratio": 1.7326999115856534, "debt_to_equity_ratio": 0.6050461713777892, "profit_margin": 0.30932921293727705, "quarter": 4, "return_on_assets": 0.24497367728241698, "return_on_equity": 0.3158252017574883 } ], "income_statement": [ { "depreciation": 3313396, "expenses": 49782417, "income_tax": 8648200, "marketing_expense": 6001016, "net_income": 32157575, "net_profit": 23509375, "operational_expense": 30092701, "product_revenue": 29191668, "quarter": 1, "rd_expense": 8481451, "revenue": 81939992, "salaries_expense": 15155450, "service_revenue": 52748324 }, { "depreciation": 2789393, "expenses": 50910042, "income_tax": 6921055, "marketing_expense": 6461550, "net_income": 32672073, "net_profit": 25751018, "operational_expense": 33405140, "product_revenue": 17632889, "quarter": 2, "rd_expense": 7320266, "revenue": 83582115, "salaries_expense": 25283222, "service_revenue": 65949226 }, { "depreciation": 3546175, "expenses": 52063209, "income_tax": 6910105, "marketing_expense": 7005924, "net_income": 33193940, "net_profit": 26283835, "operational_expense": 33825804, "product_revenue": 28984562, "quarter": 3, "rd_expense": 8428787, "revenue": 85257149, "salaries_expense": 24284694, "service_revenue": 56272587 }, { "depreciation": 4301044, "expenses": 53242497, "income_tax": 6822206, "marketing_expense": 8421039, "net_income": 33723253, "net_profit": 26901047, "operational_expense": 27329502, "product_revenue": 17438791, "quarter": 4, "rd_expense": 7251666, "revenue": 86965750, "salaries_expense": 20422541, "service_revenue": 69526959 } ], "market_conditions": { "gdp_growth": [ -0.019069976014018247, -0.012401863354709676, -0.01881139340423506, -0.005595019406155706 ], "inflation_rate": [ 0.028063014195395537, 0.03608175479646936, 0.03663542855621127, 0.034315053388824325 ], "interest_rate": [ 0.04982794281694589, 0.049901161535549826, 0.05362380635750541, 0.04583690410326489 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 165532, "billable_hours_per_employee": 139, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 26186961, "net_revenue": 23323507, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 36217 }, { "average_project_size": 86424, "billable_hours_per_employee": 119, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 28288862, "net_revenue": 23972756, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 37225 }, { "average_project_size": 68178, "billable_hours_per_employee": 136, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 29497945, "net_revenue": 24640079, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 38261 }, { "average_project_size": 189421, "billable_hours_per_employee": 84, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 29165312, "net_revenue": 25325978, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 39326 } ], "balance_sheet": [ { "assets": 25515043, "current_assets": 9563395, "current_liabilities": 5571392, "equity": 20894535, "fixed_assets": 15951648, "liabilities": 10612996, "long_term_liabilities": 5041604, "quarter": 1 }, { "assets": 26301065, "current_assets": 8416176, "current_liabilities": 4892959, "equity": 21536450, "fixed_assets": 17884889, "liabilities": 10717512, "long_term_liabilities": 5824553, "quarter": 2 }, { "assets": 27111301, "current_assets": 9758021, "current_liabilities": 5335270, "equity": 22140956, "fixed_assets": 17353280, "liabilities": 10823056, "long_term_liabilities": 5487786, "quarter": 3 }, { "assets": 27946498, "current_assets": 10357737, "current_liabilities": 6545121, "equity": 23399271, "fixed_assets": 17588761, "liabilities": 10929640, "long_term_liabilities": 4384519, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33337, "financing_cash_flow": 192840, "investing_cash_flow": -253364, "net_cash_flow": 7319798, "operating_cash_flow": 7296932, "quarter": 1 }, { "change_in_working_capital": 29818, "financing_cash_flow": -39942, "investing_cash_flow": -114801, "net_cash_flow": 6409009, "operating_cash_flow": 6775800, "quarter": 2 }, { "change_in_working_capital": -13071, "financing_cash_flow": -103439, "investing_cash_flow": -497959, "net_cash_flow": 6566363, "operating_cash_flow": 6929639, "quarter": 3 }, { "change_in_working_capital": 28442, "financing_cash_flow": -127771, "investing_cash_flow": -499515, "net_cash_flow": 7250818, "operating_cash_flow": 7747962, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9141080812601413, "current_ratio": 1.7165180622724088, "debt_to_equity_ratio": 0.5079316672996073, "profit_margin": 0.25692911447665223, "quarter": 1, "return_on_assets": 0.23486097985411977, "return_on_equity": 0.2867969064638194 }, { "asset_turnover_ratio": 0.9114747254531328, "current_ratio": 1.7200585576130927, "debt_to_equity_ratio": 0.4976452479401201, "profit_margin": 0.24831925874521896, "quarter": 2, "return_on_assets": 0.22633672818952388, "return_on_equity": 0.2764103183208003 }, { "asset_turnover_ratio": 0.9088490072829777, "current_ratio": 1.8289647946589396, "debt_to_equity_ratio": 0.48882514377427966, "profit_margin": 0.23752809396430913, "quarter": 3, "return_on_assets": 0.21587717240128018, "return_on_equity": 0.2643386762522811 }, { "asset_turnover_ratio": 0.9062308272041814, "current_ratio": 1.582512683875516, "debt_to_equity_ratio": 0.4670931842278334, "profit_margin": 0.2520105245293982, "quarter": 4, "return_on_assets": 0.2283797061084362, "return_on_equity": 0.2727611898678382 } ], "income_statement": [ { "depreciation": 1304444, "expenses": 15529916, "income_tax": 1801103, "marketing_expense": 3094423, "net_income": 7793591, "net_profit": 5992488, "operational_expense": 10626777, "product_revenue": 5464498, "quarter": 1, "rd_expense": 2808115, "revenue": 23323507, "salaries_expense": 7087258, "service_revenue": 17859009 }, { "depreciation": 822903, "expenses": 15986468, "income_tax": 2033391, "marketing_expense": 2080714, "net_income": 7986288, "net_profit": 5952897, "operational_expense": 11107389, "product_revenue": 6162668, "quarter": 2, "rd_expense": 2612171, "revenue": 23972756, "salaries_expense": 7599295, "service_revenue": 17810088 }, { "depreciation": 1076928, "expenses": 16456443, "income_tax": 2330925, "marketing_expense": 2219784, "net_income": 8183636, "net_profit": 5852711, "operational_expense": 10417815, "product_revenue": 5418567, "quarter": 3, "rd_expense": 3128049, "revenue": 24640079, "salaries_expense": 6927254, "service_revenue": 19221512 }, { "depreciation": 1365549, "expenses": 16940234, "income_tax": 2003331, "marketing_expense": 2315288, "net_income": 8385744, "net_profit": 6382413, "operational_expense": 10957982, "product_revenue": 5889614, "quarter": 4, "rd_expense": 3111579, "revenue": 25325978, "salaries_expense": 8186307, "service_revenue": 19436364 } ], "market_conditions": { "gdp_growth": [ -0.005686164112367973, -0.010324570177319331, 0.0007134377635612341, -0.008266907441723918 ], "inflation_rate": [ 0.02871588435461477, 0.033258214629384705, 0.032653694074725625, 0.033124642788317976 ], "interest_rate": [ 0.04628019465317429, 0.04442596433724687, 0.04723998182951274, 0.04519654102916663 ], "year": 1997 }, "random_event": { "description": "Williams-Alexander Technology Adoption in 1997", "impact": -0.09, "type": "Technology Adoption" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 72041, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 38868399, "net_revenue": 31234379, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 48501 }, { "average_project_size": 127776, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 36458374, "net_revenue": 32391997, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 50298 }, { "average_project_size": 143074, "billable_hours_per_employee": 122, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 42300117, "net_revenue": 33592519, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 52162 }, { "average_project_size": 57422, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 42870795, "net_revenue": 34837535, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 54096 } ], "balance_sheet": [ { "assets": 42227704, "current_assets": 13159665, "current_liabilities": 12000484, "equity": 28818325, "fixed_assets": 29068039, "liabilities": 20531186, "long_term_liabilities": 8530702, "quarter": 1 }, { "assets": 43085720, "current_assets": 21396761, "current_liabilities": 12168798, "equity": 29922825, "fixed_assets": 21688959, "liabilities": 21027648, "long_term_liabilities": 8858850, "quarter": 2 }, { "assets": 43961170, "current_assets": 17119150, "current_liabilities": 12440220, "equity": 30757112, "fixed_assets": 26842020, "liabilities": 21536116, "long_term_liabilities": 9095896, "quarter": 3 }, { "assets": 44854408, "current_assets": 16443980, "current_liabilities": 12133637, "equity": 30944537, "fixed_assets": 28410428, "liabilities": 22056879, "long_term_liabilities": 9923242, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92279, "financing_cash_flow": -95028, "investing_cash_flow": -273088, "net_cash_flow": 8446469, "operating_cash_flow": 8964581, "quarter": 1 }, { "change_in_working_capital": 97011, "financing_cash_flow": 55357, "investing_cash_flow": -379278, "net_cash_flow": 9161659, "operating_cash_flow": 9593714, "quarter": 2 }, { "change_in_working_capital": 71122, "financing_cash_flow": -164489, "investing_cash_flow": -250806, "net_cash_flow": 9545048, "operating_cash_flow": 9876165, "quarter": 3 }, { "change_in_working_capital": 64672, "financing_cash_flow": -156759, "investing_cash_flow": -105927, "net_cash_flow": 9992711, "operating_cash_flow": 10421403, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7396655759451188, "current_ratio": 1.0965945206876655, "debt_to_equity_ratio": 0.7124350912136636, "profit_margin": 0.22801180071484692, "quarter": 1, "return_on_assets": 0.16865247989803092, "return_on_equity": 0.24712772168403263 }, { "asset_turnover_ratio": 0.7518035441905114, "current_ratio": 1.7583298695565495, "debt_to_equity_ratio": 0.702729371307689, "profit_margin": 0.2427992630401886, "quarter": 2, "return_on_assets": 0.18253734648045802, "return_on_equity": 0.2628345752782366 }, { "asset_turnover_ratio": 0.7641406950724924, "current_ratio": 1.3761131234013546, "debt_to_equity_ratio": 0.7001995505949974, "profit_margin": 0.2480331409502217, "quarter": 3, "return_on_assets": 0.18953221672671589, "return_on_equity": 0.270898581115158 }, { "asset_turnover_ratio": 0.7766802986230472, "current_ratio": 1.355239158712264, "debt_to_equity_ratio": 0.7127874946068833, "profit_margin": 0.23385718880512069, "quarter": 4, "return_on_assets": 0.18163227123630749, "return_on_equity": 0.26327774753908906 } ], "income_statement": [ { "depreciation": 1842774, "expenses": 21314066, "income_tax": 2798506, "marketing_expense": 2333942, "net_income": 9920313, "net_profit": 7121807, "operational_expense": 12938653, "product_revenue": 6598480, "quarter": 1, "rd_expense": 4070445, "revenue": 31234379, "salaries_expense": 7575886, "service_revenue": 24635899 }, { "depreciation": 1728961, "expenses": 22036675, "income_tax": 2490569, "marketing_expense": 2367377, "net_income": 10355322, "net_profit": 7864753, "operational_expense": 11618733, "product_revenue": 9988864, "quarter": 2, "rd_expense": 2929356, "revenue": 32391997, "salaries_expense": 8204056, "service_revenue": 22403133 }, { "depreciation": 1544107, "expenses": 22783784, "income_tax": 2476677, "marketing_expense": 4491549, "net_income": 10808735, "net_profit": 8332058, "operational_expense": 15879301, "product_revenue": 11956375, "quarter": 3, "rd_expense": 3005261, "revenue": 33592519, "salaries_expense": 8342013, "service_revenue": 21636144 }, { "depreciation": 2274395, "expenses": 23556221, "income_tax": 3134306, "marketing_expense": 4374321, "net_income": 11281314, "net_profit": 8147008, "operational_expense": 15712541, "product_revenue": 10705992, "quarter": 4, "rd_expense": 3460048, "revenue": 34837535, "salaries_expense": 10140479, "service_revenue": 24131543 } ], "market_conditions": { "gdp_growth": [ 0.009402923946794909, 0.010451661877242098, 0.0015214851638693204, 0.00401031700652371 ], "inflation_rate": [ 0.028801334229903424, 0.02896024846344195, 0.02524889099652436, 0.025127560708379522 ], "interest_rate": [ 0.053233128356785536, 0.04967728519339408, 0.04628629924412961, 0.05215426898830078 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 110740, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 71649711, "net_revenue": 56938840, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 88414 }, { "average_project_size": 179789, "billable_hours_per_employee": 145, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 70426053, "net_revenue": 59181509, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 91897 }, { "average_project_size": 125714, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 70820788, "net_revenue": 61512511, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 95516 }, { "average_project_size": 91712, "billable_hours_per_employee": 116, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 74946095, "net_revenue": 63935326, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 99278 } ], "balance_sheet": [ { "assets": 80900324, "current_assets": 33999543, "current_liabilities": 26056422, "equity": 48022196, "fixed_assets": 46900781, "liabilities": 44251700, "long_term_liabilities": 18195278, "quarter": 1 }, { "assets": 82946408, "current_assets": 29211554, "current_liabilities": 24439975, "equity": 49308338, "fixed_assets": 53734854, "liabilities": 45306089, "long_term_liabilities": 20866114, "quarter": 2 }, { "assets": 85044240, "current_assets": 32047191, "current_liabilities": 23535578, "equity": 49731080, "fixed_assets": 52997049, "liabilities": 46385602, "long_term_liabilities": 22850024, "quarter": 3 }, { "assets": 87195129, "current_assets": 33557769, "current_liabilities": 23742329, "equity": 51311332, "fixed_assets": 53637360, "liabilities": 47490836, "long_term_liabilities": 23748507, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86604, "financing_cash_flow": 10540, "investing_cash_flow": -362802, "net_cash_flow": 14693068, "operating_cash_flow": 15126495, "quarter": 1 }, { "change_in_working_capital": -26610, "financing_cash_flow": -10950, "investing_cash_flow": -403217, "net_cash_flow": 13481197, "operating_cash_flow": 14001914, "quarter": 2 }, { "change_in_working_capital": 52839, "financing_cash_flow": -98683, "investing_cash_flow": -177176, "net_cash_flow": 14744502, "operating_cash_flow": 15045686, "quarter": 3 }, { "change_in_working_capital": -80923, "financing_cash_flow": -92459, "investing_cash_flow": -431406, "net_cash_flow": 14483598, "operating_cash_flow": 14950748, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7038147337951329, "current_ratio": 1.304843120824494, "debt_to_equity_ratio": 0.9214843069650542, "profit_margin": 0.1997506798522766, "quarter": 1, "return_on_assets": 0.14058747156562687, "return_on_equity": 0.2368398979505227 }, { "asset_turnover_ratio": 0.7134909205471562, "current_ratio": 1.1952366563386418, "debt_to_equity_ratio": 0.9188322064312936, "profit_margin": 0.1971564969727284, "quarter": 2, "return_on_assets": 0.1406693705169246, "return_on_equity": 0.23663379203736293 }, { "asset_turnover_ratio": 0.7233001435488164, "current_ratio": 1.361648777013252, "debt_to_equity_ratio": 0.9327286276509579, "profit_margin": 0.18000308912767354, "quarter": 3, "return_on_assets": 0.1301962602052767, "return_on_equity": 0.22264632097271966 }, { "asset_turnover_ratio": 0.7332442389069692, "current_ratio": 1.4134152129725774, "debt_to_equity_ratio": 0.9255428411018447, "profit_margin": 0.18154343969404332, "quarter": 4, "return_on_assets": 0.13311568126701206, "return_on_equity": 0.22620810155542248 } ], "income_statement": [ { "depreciation": 3752923, "expenses": 42279676, "income_tax": 3285592, "marketing_expense": 7838422, "net_income": 14659164, "net_profit": 11373572, "operational_expense": 24835769, "product_revenue": 12804382, "quarter": 1, "rd_expense": 4949865, "revenue": 56938840, "salaries_expense": 14581765, "service_revenue": 44134458 }, { "depreciation": 2333895, "expenses": 44220589, "income_tax": 3292901, "marketing_expense": 6220808, "net_income": 14960920, "net_profit": 11668019, "operational_expense": 28181969, "product_revenue": 18034814, "quarter": 2, "rd_expense": 6290328, "revenue": 59181509, "salaries_expense": 17502080, "service_revenue": 41146695 }, { "depreciation": 3973244, "expenses": 46250604, "income_tax": 4189465, "marketing_expense": 6855930, "net_income": 15261907, "net_profit": 11072442, "operational_expense": 23693244, "product_revenue": 19735207, "quarter": 3, "rd_expense": 6925177, "revenue": 61512511, "salaries_expense": 15337907, "service_revenue": 41777304 }, { "depreciation": 3343709, "expenses": 48373809, "income_tax": 3954478, "marketing_expense": 7732167, "net_income": 15561517, "net_profit": 11607039, "operational_expense": 30729345, "product_revenue": 19457001, "quarter": 4, "rd_expense": 9354641, "revenue": 63935326, "salaries_expense": 20233551, "service_revenue": 44478325 } ], "market_conditions": { "gdp_growth": [ -0.010421637947251297, -0.02225903995924107, -0.023722651054238264, -0.01683205203576671 ], "inflation_rate": [ 0.017895251331244935, 0.023326707694878334, 0.02072876945757894, 0.024780178028315107 ], "interest_rate": [ 0.03998656678151122, 0.03948805871735354, 0.04583849190697055, 0.04396037779729653 ], "year": 1999 }, "random_event": { "description": "Williams-Alexander Introduction of New Service in 1999", "impact": -0.04, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 199064, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 27495458, "net_revenue": 24350800, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 37812 }, { "average_project_size": 159908, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 31078378, "net_revenue": 24806441, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 38519 }, { "average_project_size": 154814, "billable_hours_per_employee": 91, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 27974415, "net_revenue": 25270608, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 39240 }, { "average_project_size": 53520, "billable_hours_per_employee": 130, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 33376849, "net_revenue": 25743460, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 39974 } ], "balance_sheet": [ { "assets": 25148193, "current_assets": 9407396, "current_liabilities": 5659421, "equity": 15495632, "fixed_assets": 15740797, "liabilities": 13982398, "long_term_liabilities": 8322977, "quarter": 1 }, { "assets": 25841640, "current_assets": 7954360, "current_liabilities": 7086010, "equity": 15935033, "fixed_assets": 17887280, "liabilities": 14380449, "long_term_liabilities": 7294439, "quarter": 2 }, { "assets": 26554208, "current_assets": 8965674, "current_liabilities": 8752152, "equity": 16534350, "fixed_assets": 17588534, "liabilities": 14789832, "long_term_liabilities": 6037680, "quarter": 3 }, { "assets": 27286424, "current_assets": 9000047, "current_liabilities": 6939417, "equity": 16628050, "fixed_assets": 18286377, "liabilities": 15210869, "long_term_liabilities": 8271452, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72876, "financing_cash_flow": -86184, "investing_cash_flow": -178981, "net_cash_flow": 5480004, "operating_cash_flow": 5886040, "quarter": 1 }, { "change_in_working_capital": -43106, "financing_cash_flow": 196190, "investing_cash_flow": -417414, "net_cash_flow": 5375119, "operating_cash_flow": 5723530, "quarter": 2 }, { "change_in_working_capital": -50433, "financing_cash_flow": -42054, "investing_cash_flow": -479250, "net_cash_flow": 6214281, "operating_cash_flow": 6432966, "quarter": 3 }, { "change_in_working_capital": 40122, "financing_cash_flow": 674, "investing_cash_flow": -454999, "net_cash_flow": 5344497, "operating_cash_flow": 5826300, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9682922347542028, "current_ratio": 1.6622541422523611, "debt_to_equity_ratio": 0.9023444800444409, "profit_margin": 0.17781087274340063, "quarter": 1, "return_on_assets": 0.17217288733230257, "return_on_equity": 0.279423065803318 }, { "asset_turnover_ratio": 0.9599406616607924, "current_ratio": 1.1225442809140829, "debt_to_equity_ratio": 0.9024423733543571, "profit_margin": 0.18035001474012335, "quarter": 2, "return_on_assets": 0.17312531248016766, "return_on_equity": 0.28075511359154387 }, { "asset_turnover_ratio": 0.9516611453823063, "current_ratio": 1.024396514137323, "debt_to_equity_ratio": 0.8944912863221113, "profit_margin": 0.18875580674592396, "quarter": 3, "return_on_assets": 0.17963156724538726, "return_on_equity": 0.28848875220374554 }, { "asset_turnover_ratio": 0.9434530519645961, "current_ratio": 1.2969456944293736, "debt_to_equity_ratio": 0.9147716659500061, "profit_margin": 0.1768408364687575, "quarter": 4, "return_on_assets": 0.1668410268784213, "return_on_equity": 0.2737840576616019 } ], "income_statement": [ { "depreciation": 1556203, "expenses": 18357089, "income_tax": 1663874, "marketing_expense": 2771229, "net_income": 5993711, "net_profit": 4329837, "operational_expense": 10994131, "product_revenue": 8937977, "quarter": 1, "rd_expense": 2017587, "revenue": 24350800, "salaries_expense": 7115853, "service_revenue": 15412823 }, { "depreciation": 1249688, "expenses": 18730244, "income_tax": 1602355, "marketing_expense": 3326374, "net_income": 6076197, "net_profit": 4473842, "operational_expense": 11237828, "product_revenue": 9402014, "quarter": 2, "rd_expense": 3625143, "revenue": 24806441, "salaries_expense": 9230804, "service_revenue": 15404427 }, { "depreciation": 1662992, "expenses": 19110985, "income_tax": 1389649, "marketing_expense": 2577576, "net_income": 6159623, "net_profit": 4769974, "operational_expense": 10939441, "product_revenue": 7912931, "quarter": 3, "rd_expense": 2135366, "revenue": 25270608, "salaries_expense": 6811333, "service_revenue": 17357677 }, { "depreciation": 1273805, "expenses": 19499465, "income_tax": 1691500, "marketing_expense": 2404846, "net_income": 6243995, "net_profit": 4552495, "operational_expense": 13090100, "product_revenue": 6368428, "quarter": 4, "rd_expense": 3544861, "revenue": 25743460, "salaries_expense": 6516913, "service_revenue": 19375032 } ], "market_conditions": { "gdp_growth": [ 0.0016213913995260076, 0.015167179563051051, 0.004183140820369177, 0.010909980460502946 ], "inflation_rate": [ 0.019107417676035025, 0.02353972928829265, 0.02126990729779557, 0.02622152708657577 ], "interest_rate": [ 0.05437730878007965, 0.04990208507772291, 0.05254928746747059, 0.052112876823861905 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 172669, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 100030848, "net_revenue": 89534055, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 139028 }, { "average_project_size": 196691, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 113729659, "net_revenue": 92136253, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 143069 }, { "average_project_size": 50692, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 115747640, "net_revenue": 94814081, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 147227 }, { "average_project_size": 109138, "billable_hours_per_employee": 130, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 115109979, "net_revenue": 97569738, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 151506 } ], "balance_sheet": [ { "assets": 102369071, "current_assets": 38671086, "current_liabilities": 28751677, "equity": 61786682, "fixed_assets": 63697985, "liabilities": 55228509, "long_term_liabilities": 26476832, "quarter": 1 }, { "assets": 103699673, "current_assets": 49622483, "current_liabilities": 24400621, "equity": 62455601, "fixed_assets": 54077190, "liabilities": 56472752, "long_term_liabilities": 32072131, "quarter": 2 }, { "assets": 105047571, "current_assets": 39622781, "current_liabilities": 32989145, "equity": 63956484, "fixed_assets": 65424790, "liabilities": 57745027, "long_term_liabilities": 24755882, "quarter": 3 }, { "assets": 106412989, "current_assets": 41907575, "current_liabilities": 32035174, "equity": 63799056, "fixed_assets": 64505414, "liabilities": 59045965, "long_term_liabilities": 27010791, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51411, "financing_cash_flow": -10504, "investing_cash_flow": -490117, "net_cash_flow": 19186940, "operating_cash_flow": 19160471, "quarter": 1 }, { "change_in_working_capital": 92123, "financing_cash_flow": -144039, "investing_cash_flow": -467252, "net_cash_flow": 19596241, "operating_cash_flow": 19859382, "quarter": 2 }, { "change_in_working_capital": 29905, "financing_cash_flow": 49137, "investing_cash_flow": -112804, "net_cash_flow": 21853941, "operating_cash_flow": 21999711, "quarter": 3 }, { "change_in_working_capital": -26170, "financing_cash_flow": -148960, "investing_cash_flow": -298587, "net_cash_flow": 19851427, "operating_cash_flow": 20191949, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.87462017702593, "current_ratio": 1.3450027975759467, "debt_to_equity_ratio": 0.8938578219817662, "profit_margin": 0.16358155564382737, "quarter": 1, "return_on_assets": 0.14307172915538133, "return_on_equity": 0.2370433162279211 }, { "asset_turnover_ratio": 0.8884912587911439, "current_ratio": 2.033656561445711, "debt_to_equity_ratio": 0.9042063657349162, "profit_margin": 0.16528434252693128, "quarter": 2, "return_on_assets": 0.14685369355021977, "return_on_equity": 0.24383209441856143 }, { "asset_turnover_ratio": 0.9025823262491238, "current_ratio": 1.2010854176426822, "debt_to_equity_ratio": 0.9028799488101942, "profit_margin": 0.17564838285992562, "quarter": 3, "return_on_assets": 0.1585371260036084, "return_on_equity": 0.2603948647333396 }, { "asset_turnover_ratio": 0.9168968837065558, "current_ratio": 1.308173790471686, "debt_to_equity_ratio": 0.9254990387318583, "profit_margin": 0.16841320205246427, "quarter": 4, "return_on_assets": 0.154417540136947, "return_on_equity": 0.2575591714084296 } ], "income_statement": [ { "depreciation": 4514351, "expenses": 69069696, "income_tax": 5818239, "marketing_expense": 9028916, "net_income": 20464359, "net_profit": 14646120, "operational_expense": 36851132, "product_revenue": 22705167, "quarter": 1, "rd_expense": 9039942, "revenue": 89534055, "salaries_expense": 32789241, "service_revenue": 66828888 }, { "depreciation": 4630702, "expenses": 70768410, "income_tax": 6139163, "marketing_expense": 8258058, "net_income": 21367843, "net_profit": 15228680, "operational_expense": 41814963, "product_revenue": 21893394, "quarter": 2, "rd_expense": 7128645, "revenue": 92136253, "salaries_expense": 28241558, "service_revenue": 70242859 }, { "depreciation": 5345771, "expenses": 72508903, "income_tax": 5651238, "marketing_expense": 11503508, "net_income": 22305178, "net_profit": 16653940, "operational_expense": 44500839, "product_revenue": 26354512, "quarter": 3, "rd_expense": 7901625, "revenue": 94814081, "salaries_expense": 22775809, "service_revenue": 68459569 }, { "depreciation": 3759917, "expenses": 74292201, "income_tax": 6845505, "marketing_expense": 11695018, "net_income": 23277537, "net_profit": 16432032, "operational_expense": 50578933, "product_revenue": 38954410, "quarter": 4, "rd_expense": 13554762, "revenue": 97569738, "salaries_expense": 27626660, "service_revenue": 58615328 } ], "market_conditions": { "gdp_growth": [ 0.004337454778378493, 0.000512087203338096, -0.003045866184828729, 0.0058355038161579074 ], "inflation_rate": [ 0.02100974364493926, 0.028637471712118834, 0.02707169827814717, 0.02786437385658282 ], "interest_rate": [ 0.048040576916375956, 0.049567671061579506, 0.04998220108143652, 0.04358710631841771 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 193571, "billable_hours_per_employee": 112, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 78919635, "net_revenue": 63298403, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 98289 }, { "average_project_size": 146532, "billable_hours_per_employee": 102, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 78640053, "net_revenue": 64918309, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 100805 }, { "average_project_size": 86782, "billable_hours_per_employee": 122, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 82378085, "net_revenue": 66579671, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 103385 }, { "average_project_size": 179738, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 83626211, "net_revenue": 68283550, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 106030 } ], "balance_sheet": [ { "assets": 90515727, "current_assets": 36982493, "current_liabilities": 20507426, "equity": 53713253, "fixed_assets": 53533234, "liabilities": 50720462, "long_term_liabilities": 30213036, "quarter": 1 }, { "assets": 92988419, "current_assets": 31754209, "current_liabilities": 24055987, "equity": 56156550, "fixed_assets": 61234210, "liabilities": 51972453, "long_term_liabilities": 27916466, "quarter": 2 }, { "assets": 95528659, "current_assets": 43341588, "current_liabilities": 31794602, "equity": 57175672, "fixed_assets": 52187071, "liabilities": 53255350, "long_term_liabilities": 21460748, "quarter": 3 }, { "assets": 98138294, "current_assets": 30321349, "current_liabilities": 31107776, "equity": 59857679, "fixed_assets": 67816945, "liabilities": 54569913, "long_term_liabilities": 23462137, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -189, "financing_cash_flow": -69560, "investing_cash_flow": -305492, "net_cash_flow": 16926174, "operating_cash_flow": 17140302, "quarter": 1 }, { "change_in_working_capital": 61643, "financing_cash_flow": 118572, "investing_cash_flow": -469672, "net_cash_flow": 17534053, "operating_cash_flow": 17758945, "quarter": 2 }, { "change_in_working_capital": -37434, "financing_cash_flow": -118656, "investing_cash_flow": -134234, "net_cash_flow": 17512694, "operating_cash_flow": 18027989, "quarter": 3 }, { "change_in_working_capital": -47257, "financing_cash_flow": -33314, "investing_cash_flow": -176043, "net_cash_flow": 18472405, "operating_cash_flow": 18763117, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6993083422950357, "current_ratio": 1.8033707887084416, "debt_to_equity_ratio": 0.944282075040214, "profit_margin": 0.2198789754616716, "quarter": 1, "return_on_assets": 0.15376320183563238, "return_on_equity": 0.2591164605130134 }, { "asset_turnover_ratio": 0.6981332696924334, "current_ratio": 1.3200127269772801, "debt_to_equity_ratio": 0.9254922711598201, "profit_margin": 0.23322517535076276, "quarter": 2, "return_on_assets": 0.16282225424221913, "return_on_equity": 0.2696138562643182 }, { "asset_turnover_ratio": 0.6969601761079887, "current_ratio": 1.3631744155816135, "debt_to_equity_ratio": 0.9314337398605477, "profit_margin": 0.22382752537182107, "quarter": 3, "return_on_assets": 0.15599887150095973, "return_on_equity": 0.2606416764109043 }, { "asset_turnover_ratio": 0.6957890464246301, "current_ratio": 0.9747192791924437, "debt_to_equity_ratio": 0.9116610251459967, "profit_margin": 0.23855376587772603, "quarter": 4, "return_on_assets": 0.16598309728106747, "return_on_equity": 0.2721338059232133 } ], "income_statement": [ { "depreciation": 3222314, "expenses": 43791197, "income_tax": 5589218, "marketing_expense": 7369095, "net_income": 19507206, "net_profit": 13917988, "operational_expense": 23069768, "product_revenue": 17731544, "quarter": 1, "rd_expense": 7846937, "revenue": 63298403, "salaries_expense": 13490162, "service_revenue": 45566859 }, { "depreciation": 2618361, "expenses": 44838738, "income_tax": 4938987, "marketing_expense": 8903082, "net_income": 20079571, "net_profit": 15140584, "operational_expense": 28789839, "product_revenue": 15351132, "quarter": 2, "rd_expense": 7086948, "revenue": 64918309, "salaries_expense": 18595221, "service_revenue": 49567177 }, { "depreciation": 3125626, "expenses": 45911338, "income_tax": 5765970, "marketing_expense": 4805058, "net_income": 20668333, "net_profit": 14902363, "operational_expense": 31389292, "product_revenue": 25165178, "quarter": 3, "rd_expense": 8061975, "revenue": 66579671, "salaries_expense": 20983189, "service_revenue": 41414493 }, { "depreciation": 2473819, "expenses": 47009596, "income_tax": 4984656, "marketing_expense": 6502786, "net_income": 21273954, "net_profit": 16289298, "operational_expense": 25582286, "product_revenue": 25295981, "quarter": 4, "rd_expense": 6997348, "revenue": 68283550, "salaries_expense": 18548463, "service_revenue": 42987569 } ], "market_conditions": { "gdp_growth": [ -0.004762690356924282, -0.002822095943984539, 0.002610436405073243, -0.004301995687493438 ], "inflation_rate": [ 0.028614231087269786, 0.027851504983221143, 0.022726132325627396, 0.023834245317337677 ], "interest_rate": [ 0.04701500652934637, 0.04946633213264917, 0.044290118502762384, 0.04338270373118129 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1997, "industry": "Advertising", "location": "Markmouth", "name": "West Inc", "num_employees": 591, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.westinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 59493, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 4994492, "net_revenue": 3983957, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 6741 }, { "average_project_size": 178814, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 4553789, "net_revenue": 4059715, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 6869 }, { "average_project_size": 152326, "billable_hours_per_employee": 148, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 5298058, "net_revenue": 4136913, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 7000 }, { "average_project_size": 149635, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 5215013, "net_revenue": 4215580, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7133 } ], "balance_sheet": [ { "assets": 4795831, "current_assets": 2359118, "current_liabilities": 930351, "equity": 3412588, "fixed_assets": 2436713, "liabilities": 2223855, "long_term_liabilities": 1293504, "quarter": 1 }, { "assets": 4892530, "current_assets": 1936981, "current_liabilities": 1056106, "equity": 3497305, "fixed_assets": 2955549, "liabilities": 2262535, "long_term_liabilities": 1206429, "quarter": 2 }, { "assets": 4991179, "current_assets": 1984115, "current_liabilities": 1095612, "equity": 3624701, "fixed_assets": 3007064, "liabilities": 2301887, "long_term_liabilities": 1206275, "quarter": 3 }, { "assets": 5091817, "current_assets": 2181841, "current_liabilities": 970667, "equity": 3616776, "fixed_assets": 2909976, "liabilities": 2341923, "long_term_liabilities": 1371256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97206, "financing_cash_flow": 191367, "investing_cash_flow": -365392, "net_cash_flow": 1002289, "operating_cash_flow": 1013563, "quarter": 1 }, { "change_in_working_capital": 86148, "financing_cash_flow": -161987, "investing_cash_flow": -167713, "net_cash_flow": 968481, "operating_cash_flow": 1112305, "quarter": 2 }, { "change_in_working_capital": 2270, "financing_cash_flow": 141281, "investing_cash_flow": -227980, "net_cash_flow": 775462, "operating_cash_flow": 1126394, "quarter": 3 }, { "change_in_working_capital": -13005, "financing_cash_flow": -42821, "investing_cash_flow": -235825, "net_cash_flow": 755392, "operating_cash_flow": 1117179, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8307125501294771, "current_ratio": 2.535728988306564, "debt_to_equity_ratio": 0.6516623161073063, "profit_margin": 0.21099926530331528, "quarter": 1, "return_on_assets": 0.1752797377555631, "return_on_equity": 0.24632683464865962 }, { "asset_turnover_ratio": 0.8297782537868955, "current_ratio": 1.8340782080586608, "debt_to_equity_ratio": 0.6469367126973484, "profit_margin": 0.21363814947601, "quarter": 2, "return_on_assets": 0.17727229061446736, "return_on_equity": 0.2479938123783885 }, { "asset_turnover_ratio": 0.8288448480809845, "current_ratio": 1.8109650131615938, "debt_to_equity_ratio": 0.6350556914901395, "profit_margin": 0.22611280440270318, "quarter": 3, "return_on_assets": 0.18741243301432386, "return_on_equity": 0.25806514799427593 }, { "asset_turnover_ratio": 0.8279127077819175, "current_ratio": 2.2477749835937555, "debt_to_equity_ratio": 0.6475167386644901, "profit_margin": 0.2056376584005048, "quarter": 4, "return_on_assets": 0.1702500305882949, "return_on_equity": 0.23968362984049882 } ], "income_statement": [ { "depreciation": 172951, "expenses": 2887154, "income_tax": 256191, "marketing_expense": 321355, "net_income": 1096803, "net_profit": 840612, "operational_expense": 1711502, "product_revenue": 1068722, "quarter": 1, "rd_expense": 559667, "revenue": 3983957, "salaries_expense": 957413, "service_revenue": 2915235 }, { "depreciation": 244995, "expenses": 2926286, "income_tax": 266119, "marketing_expense": 555347, "net_income": 1133429, "net_profit": 867310, "operational_expense": 1912281, "product_revenue": 1268179, "quarter": 2, "rd_expense": 530777, "revenue": 4059715, "salaries_expense": 1114409, "service_revenue": 2791536 }, { "depreciation": 190985, "expenses": 2965949, "income_tax": 235555, "marketing_expense": 578112, "net_income": 1170964, "net_profit": 935409, "operational_expense": 1700339, "product_revenue": 903745, "quarter": 3, "rd_expense": 492547, "revenue": 4136913, "salaries_expense": 1205073, "service_revenue": 3233168 }, { "depreciation": 250297, "expenses": 3006150, "income_tax": 342548, "marketing_expense": 339752, "net_income": 1209430, "net_profit": 866882, "operational_expense": 1854920, "product_revenue": 1035189, "quarter": 4, "rd_expense": 500604, "revenue": 4215580, "salaries_expense": 1321985, "service_revenue": 3180391 } ], "market_conditions": { "gdp_growth": [ -0.006871358570584216, -0.016889640278956848, -0.01148883795374103, -0.011510321366657852 ], "inflation_rate": [ 0.027276909023948935, 0.019789009828050826, 0.023614842167226452, 0.025990273172409394 ], "interest_rate": [ 0.049020874738184075, 0.05371539333181339, 0.048957988618470075, 0.05270493036032621 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 169186, "billable_hours_per_employee": 131, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 3746851, "net_revenue": 2932148, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 4961 }, { "average_project_size": 70457, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 3390821, "net_revenue": 3007996, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 5090 }, { "average_project_size": 134428, "billable_hours_per_employee": 109, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 4009464, "net_revenue": 3085807, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5221 }, { "average_project_size": 113840, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 4046622, "net_revenue": 3165631, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5356 } ], "balance_sheet": [ { "assets": 3736017, "current_assets": 1255072, "current_liabilities": 812374, "equity": 2861857, "fixed_assets": 2480945, "liabilities": 1536834, "long_term_liabilities": 724460, "quarter": 1 }, { "assets": 3856689, "current_assets": 1622662, "current_liabilities": 686403, "equity": 2960572, "fixed_assets": 2234027, "liabilities": 1558939, "long_term_liabilities": 872536, "quarter": 2 }, { "assets": 3981258, "current_assets": 1895320, "current_liabilities": 911759, "equity": 3132435, "fixed_assets": 2085938, "liabilities": 1581362, "long_term_liabilities": 669603, "quarter": 3 }, { "assets": 4109851, "current_assets": 1858334, "current_liabilities": 864612, "equity": 3232004, "fixed_assets": 2251517, "liabilities": 1604108, "long_term_liabilities": 739496, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70115, "financing_cash_flow": 12650, "investing_cash_flow": -254059, "net_cash_flow": 391687, "operating_cash_flow": 814158, "quarter": 1 }, { "change_in_working_capital": 2363, "financing_cash_flow": -72455, "investing_cash_flow": -231093, "net_cash_flow": 548232, "operating_cash_flow": 861722, "quarter": 2 }, { "change_in_working_capital": 21894, "financing_cash_flow": -121824, "investing_cash_flow": -268427, "net_cash_flow": 779120, "operating_cash_flow": 892629, "quarter": 3 }, { "change_in_working_capital": 16524, "financing_cash_flow": -88556, "investing_cash_flow": -494188, "net_cash_flow": 558204, "operating_cash_flow": 910216, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.784832617196335, "current_ratio": 1.5449435850975044, "debt_to_equity_ratio": 0.5370058671694637, "profit_margin": 0.22600291663313038, "quarter": 1, "return_on_assets": 0.17737446055518483, "return_on_equity": 0.23155384772893964 }, { "asset_turnover_ratio": 0.7799425880593431, "current_ratio": 2.3640077330664346, "debt_to_equity_ratio": 0.5265668255999179, "profit_margin": 0.22035335153371213, "quarter": 2, "return_on_assets": 0.1718629632827537, "return_on_equity": 0.22388308745742377 }, { "asset_turnover_ratio": 0.775083403286097, "current_ratio": 2.07875107347446, "debt_to_equity_ratio": 0.5048347371932698, "profit_margin": 0.23738976546491727, "quarter": 3, "return_on_assets": 0.18399686732183645, "return_on_equity": 0.23385608959164356 }, { "asset_turnover_ratio": 0.7702544447475103, "current_ratio": 2.1493270970099885, "debt_to_equity_ratio": 0.49631993029711596, "profit_margin": 0.22942061156211827, "quarter": 4, "return_on_assets": 0.17671224577241365, "return_on_equity": 0.22470918971634937 } ], "income_statement": [ { "depreciation": 151484, "expenses": 2055684, "income_tax": 213790, "marketing_expense": 219241, "net_income": 876464, "net_profit": 662674, "operational_expense": 1151730, "product_revenue": 761750, "quarter": 1, "rd_expense": 321447, "revenue": 2932148, "salaries_expense": 854267, "service_revenue": 2170398 }, { "depreciation": 198900, "expenses": 2094822, "income_tax": 250352, "marketing_expense": 399101, "net_income": 913174, "net_profit": 662822, "operational_expense": 1364437, "product_revenue": 978485, "quarter": 2, "rd_expense": 265529, "revenue": 3007996, "salaries_expense": 973895, "service_revenue": 2029511 }, { "depreciation": 160090, "expenses": 2134706, "income_tax": 218562, "marketing_expense": 287122, "net_income": 951101, "net_profit": 732539, "operational_expense": 1297721, "product_revenue": 722712, "quarter": 3, "rd_expense": 405563, "revenue": 3085807, "salaries_expense": 975616, "service_revenue": 2363095 }, { "depreciation": 183955, "expenses": 2175349, "income_tax": 264021, "marketing_expense": 322002, "net_income": 990282, "net_profit": 726261, "operational_expense": 1495980, "product_revenue": 992399, "quarter": 4, "rd_expense": 344485, "revenue": 3165631, "salaries_expense": 758876, "service_revenue": 2173232 } ], "market_conditions": { "gdp_growth": [ 0.0014025845787900282, -0.0022965364255625575, -0.0028779555054348274, 0.005070865328416323 ], "inflation_rate": [ 0.023240287132930446, 0.027432011839190775, 0.025335719295175252, 0.01931640549466365 ], "interest_rate": [ 0.058472632651533275, 0.05414992894582432, 0.054044263534428386, 0.055779158827765594 ], "year": 1998 }, "random_event": { "description": "West Inc Senior Leadership Change in 1998", "impact": -0.07, "type": "Senior Leadership Change" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 173801, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 3474678, "net_revenue": 2917951, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4937 }, { "average_project_size": 140428, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 3468261, "net_revenue": 3057755, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 5174 }, { "average_project_size": 115024, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 4043423, "net_revenue": 3204258, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5422 }, { "average_project_size": 155804, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 4237759, "net_revenue": 3357781, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 5682 } ], "balance_sheet": [ { "assets": 4181619, "current_assets": 1270266, "current_liabilities": 1137514, "equity": 2678981, "fixed_assets": 2911353, "liabilities": 2288226, "long_term_liabilities": 1150712, "quarter": 1 }, { "assets": 4290612, "current_assets": 1677742, "current_liabilities": 1147534, "equity": 2866316, "fixed_assets": 2612870, "liabilities": 2320836, "long_term_liabilities": 1173302, "quarter": 2 }, { "assets": 4402445, "current_assets": 2147785, "current_liabilities": 1401030, "equity": 2996817, "fixed_assets": 2254660, "liabilities": 2353912, "long_term_liabilities": 952882, "quarter": 3 }, { "assets": 4517194, "current_assets": 1696573, "current_liabilities": 1048561, "equity": 3073341, "fixed_assets": 2820621, "liabilities": 2387458, "long_term_liabilities": 1338897, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18290, "financing_cash_flow": -172019, "investing_cash_flow": -271982, "net_cash_flow": 499932, "operating_cash_flow": 933207, "quarter": 1 }, { "change_in_working_capital": -66530, "financing_cash_flow": -47122, "investing_cash_flow": -403884, "net_cash_flow": 677795, "operating_cash_flow": 1036675, "quarter": 2 }, { "change_in_working_capital": 53481, "financing_cash_flow": 193560, "investing_cash_flow": -217544, "net_cash_flow": 832359, "operating_cash_flow": 1121667, "quarter": 3 }, { "change_in_working_capital": -3605, "financing_cash_flow": -89235, "investing_cash_flow": -364243, "net_cash_flow": 809737, "operating_cash_flow": 1053302, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6978041280183584, "current_ratio": 1.116703618592826, "debt_to_equity_ratio": 0.8541404362330304, "profit_margin": 0.2692259054384395, "quarter": 1, "return_on_assets": 0.18786694818442332, "return_on_equity": 0.2932413481095984 }, { "asset_turnover_ratio": 0.712661736833813, "current_ratio": 1.4620412118508035, "debt_to_equity_ratio": 0.8096929996553067, "profit_margin": 0.29320203875065204, "quarter": 2, "return_on_assets": 0.20895387417925462, "return_on_equity": 0.31278477320714115 }, { "asset_turnover_ratio": 0.7278360093084638, "current_ratio": 1.5330042897011484, "debt_to_equity_ratio": 0.7854707177648819, "profit_margin": 0.295944958239942, "quarter": 3, "return_on_assets": 0.21539939738031935, "return_on_equity": 0.31643039932034556 }, { "asset_turnover_ratio": 0.7433333613743399, "current_ratio": 1.6180012417017227, "debt_to_equity_ratio": 0.7768282139860172, "profit_margin": 0.2810204119923247, "quarter": 4, "return_on_assets": 0.20889184746105657, "return_on_equity": 0.3070290605565735 } ], "income_statement": [ { "depreciation": 147619, "expenses": 1811057, "income_tax": 321306, "marketing_expense": 251122, "net_income": 1106894, "net_profit": 785588, "operational_expense": 1207711, "product_revenue": 709727, "quarter": 1, "rd_expense": 221833, "revenue": 2917951, "salaries_expense": 722837, "service_revenue": 2208224 }, { "depreciation": 140135, "expenses": 1892938, "income_tax": 268277, "marketing_expense": 353415, "net_income": 1164817, "net_profit": 896540, "operational_expense": 1025278, "product_revenue": 631281, "quarter": 2, "rd_expense": 371047, "revenue": 3057755, "salaries_expense": 694341, "service_revenue": 2426474 }, { "depreciation": 173383, "expenses": 1978521, "income_tax": 277453, "marketing_expense": 231483, "net_income": 1225737, "net_profit": 948284, "operational_expense": 1122718, "product_revenue": 1185020, "quarter": 3, "rd_expense": 219530, "revenue": 3204258, "salaries_expense": 933040, "service_revenue": 2019238 }, { "depreciation": 109697, "expenses": 2067973, "income_tax": 346203, "marketing_expense": 378649, "net_income": 1289808, "net_profit": 943605, "operational_expense": 1377727, "product_revenue": 853607, "quarter": 4, "rd_expense": 288631, "revenue": 3357781, "salaries_expense": 690351, "service_revenue": 2504174 } ], "market_conditions": { "gdp_growth": [ 0.0005370980916784059, -0.005192653586407272, -0.0012424863761967084, -0.0030885231250585687 ], "inflation_rate": [ 0.02513229737220209, 0.028274574377541224, 0.030797724538858002, 0.029276484388391137 ], "interest_rate": [ 0.05251067209038072, 0.053373018628849196, 0.051395501927042696, 0.05563588393369134 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 131028, "billable_hours_per_employee": 136, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 2945871, "net_revenue": 2511405, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4249 }, { "average_project_size": 120609, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 3324992, "net_revenue": 2565668, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4341 }, { "average_project_size": 160519, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 3309826, "net_revenue": 2621104, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 4435 }, { "average_project_size": 170871, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 3333003, "net_revenue": 2677737, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 4531 } ], "balance_sheet": [ { "assets": 2842465, "current_assets": 1216560, "current_liabilities": 795092, "equity": 1911384, "fixed_assets": 1625905, "liabilities": 1537994, "long_term_liabilities": 742902, "quarter": 1 }, { "assets": 2895132, "current_assets": 1282751, "current_liabilities": 687631, "equity": 1959404, "fixed_assets": 1612381, "liabilities": 1567129, "long_term_liabilities": 879498, "quarter": 2 }, { "assets": 2948776, "current_assets": 1031596, "current_liabilities": 952762, "equity": 2016837, "fixed_assets": 1917180, "liabilities": 1596815, "long_term_liabilities": 644053, "quarter": 3 }, { "assets": 3003413, "current_assets": 1020584, "current_liabilities": 920233, "equity": 2005809, "fixed_assets": 1982829, "liabilities": 1627064, "long_term_liabilities": 706831, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68142, "financing_cash_flow": -132976, "investing_cash_flow": -216340, "net_cash_flow": 270759, "operating_cash_flow": 772962, "quarter": 1 }, { "change_in_working_capital": 56080, "financing_cash_flow": 19555, "investing_cash_flow": -464784, "net_cash_flow": 318566, "operating_cash_flow": 750805, "quarter": 2 }, { "change_in_working_capital": -99257, "financing_cash_flow": -182888, "investing_cash_flow": -256991, "net_cash_flow": 591609, "operating_cash_flow": 776978, "quarter": 3 }, { "change_in_working_capital": 97131, "financing_cash_flow": -135888, "investing_cash_flow": -364716, "net_cash_flow": 371431, "operating_cash_flow": 738793, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8835306679237915, "current_ratio": 1.530087084261947, "debt_to_equity_ratio": 0.8046494058755331, "profit_margin": 0.2416627346047332, "quarter": 1, "return_on_assets": 0.2135164373176099, "return_on_equity": 0.31752541613825375 }, { "asset_turnover_ratio": 0.8862006982755881, "current_ratio": 1.8654641806433974, "debt_to_equity_ratio": 0.7997988163747752, "profit_margin": 0.2460961433825421, "quarter": 2, "return_on_assets": 0.21809057410853805, "return_on_equity": 0.3222413550242829 }, { "asset_turnover_ratio": 0.8888786398152997, "current_ratio": 1.0827425946878655, "debt_to_equity_ratio": 0.7917422181366169, "profit_margin": 0.2536625788217484, "quarter": 3, "return_on_assets": 0.22547524803511695, "return_on_equity": 0.3296627342715351 }, { "asset_turnover_ratio": 0.8915646965635429, "current_ratio": 1.1090495559276836, "debt_to_equity_ratio": 0.8111759394837694, "profit_margin": 0.23507162951402621, "quarter": 4, "return_on_assets": 0.20958156603837036, "return_on_equity": 0.3138185141257218 } ], "income_statement": [ { "depreciation": 166049, "expenses": 1708233, "income_tax": 196259, "marketing_expense": 334016, "net_income": 803172, "net_profit": 606913, "operational_expense": 880582, "product_revenue": 654187, "quarter": 1, "rd_expense": 278860, "revenue": 2511405, "salaries_expense": 787534, "service_revenue": 1857218 }, { "depreciation": 119404, "expenses": 1735053, "income_tax": 199214, "marketing_expense": 314971, "net_income": 830615, "net_profit": 631401, "operational_expense": 1183888, "product_revenue": 1007715, "quarter": 2, "rd_expense": 174834, "revenue": 2565668, "salaries_expense": 737253, "service_revenue": 1557953 }, { "depreciation": 112102, "expenses": 1762295, "income_tax": 193933, "marketing_expense": 261393, "net_income": 858809, "net_profit": 664876, "operational_expense": 1159725, "product_revenue": 575684, "quarter": 3, "rd_expense": 227139, "revenue": 2621104, "salaries_expense": 786132, "service_revenue": 2045420 }, { "depreciation": 109333, "expenses": 1789964, "income_tax": 258313, "marketing_expense": 194853, "net_income": 887773, "net_profit": 629460, "operational_expense": 1244495, "product_revenue": 781014, "quarter": 4, "rd_expense": 335442, "revenue": 2677737, "salaries_expense": 788252, "service_revenue": 1896723 } ], "market_conditions": { "gdp_growth": [ -0.008865392759096232, -0.008926975046873268, -0.00787680279589894, -0.017524001862411286 ], "inflation_rate": [ 0.03255749786600591, 0.03191026010496971, 0.03467193906213695, 0.03836223990641958 ], "interest_rate": [ 0.044318012986993074, 0.04679404592664579, 0.05221464997289602, 0.0480050970729693 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 101234, "billable_hours_per_employee": 111, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 4642476, "net_revenue": 3741547, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6331 }, { "average_project_size": 106668, "billable_hours_per_employee": 89, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 4801876, "net_revenue": 3860333, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 6532 }, { "average_project_size": 112598, "billable_hours_per_employee": 116, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 4421622, "net_revenue": 3982890, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 6739 }, { "average_project_size": 126448, "billable_hours_per_employee": 119, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 4547139, "net_revenue": 4109339, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6953 } ], "balance_sheet": [ { "assets": 4001387, "current_assets": 1825622, "current_liabilities": 998152, "equity": 2851650, "fixed_assets": 2175765, "liabilities": 1832810, "long_term_liabilities": 834658, "quarter": 1 }, { "assets": 4119190, "current_assets": 1977727, "current_liabilities": 770881, "equity": 3032030, "fixed_assets": 2141463, "liabilities": 1860739, "long_term_liabilities": 1089858, "quarter": 2 }, { "assets": 4240461, "current_assets": 1813763, "current_liabilities": 1063161, "equity": 3085328, "fixed_assets": 2426698, "liabilities": 1889093, "long_term_liabilities": 825932, "quarter": 3 }, { "assets": 4365303, "current_assets": 1513304, "current_liabilities": 1060956, "equity": 3284700, "fixed_assets": 2851999, "liabilities": 1917879, "long_term_liabilities": 856923, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40528, "financing_cash_flow": -63668, "investing_cash_flow": -211789, "net_cash_flow": 651706, "operating_cash_flow": 827358, "quarter": 1 }, { "change_in_working_capital": 73377, "financing_cash_flow": -53040, "investing_cash_flow": -495519, "net_cash_flow": 723805, "operating_cash_flow": 1036003, "quarter": 2 }, { "change_in_working_capital": 98201, "financing_cash_flow": -117585, "investing_cash_flow": -273965, "net_cash_flow": 476357, "operating_cash_flow": 882030, "quarter": 3 }, { "change_in_working_capital": -19420, "financing_cash_flow": -77255, "investing_cash_flow": -456777, "net_cash_flow": 646042, "operating_cash_flow": 1102999, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9350625170722052, "current_ratio": 1.8290019956880315, "debt_to_equity_ratio": 0.6427191275226624, "profit_margin": 0.18256432432894737, "quarter": 1, "return_on_assets": 0.17070905663461194, "return_on_equity": 0.23953605807164274 }, { "asset_turnover_ratio": 0.9371582762630517, "current_ratio": 2.565541244368456, "debt_to_equity_ratio": 0.6136941257177535, "profit_margin": 0.2003917796728935, "quarter": 2, "return_on_assets": 0.18779881481553412, "return_on_equity": 0.25513566818270267 }, { "asset_turnover_ratio": 0.9392587268223903, "current_ratio": 1.7060097200706197, "debt_to_equity_ratio": 0.612282713539695, "profit_margin": 0.18427825021529592, "quarter": 3, "return_on_assets": 0.17308495467827673, "return_on_equity": 0.23788718735901013 }, { "asset_turnover_ratio": 0.9413639786287458, "current_ratio": 1.426358868793805, "debt_to_equity_ratio": 0.5838825463512649, "profit_margin": 0.20374955680220103, "quarter": 4, "return_on_assets": 0.19180249343516362, "return_on_equity": 0.2549018175175815 } ], "income_statement": [ { "depreciation": 144285, "expenses": 2784530, "income_tax": 273944, "marketing_expense": 549512, "net_income": 957017, "net_profit": 683073, "operational_expense": 1883611, "product_revenue": 863976, "quarter": 1, "rd_expense": 280379, "revenue": 3741547, "salaries_expense": 1246658, "service_revenue": 2877571 }, { "depreciation": 262424, "expenses": 2870074, "income_tax": 216680, "marketing_expense": 400205, "net_income": 990259, "net_profit": 773579, "operational_expense": 1556357, "product_revenue": 1358022, "quarter": 2, "rd_expense": 317452, "revenue": 3860333, "salaries_expense": 1023380, "service_revenue": 2502311 }, { "depreciation": 148070, "expenses": 2958246, "income_tax": 290684, "marketing_expense": 504437, "net_income": 1024644, "net_profit": 733960, "operational_expense": 1583064, "product_revenue": 1589582, "quarter": 3, "rd_expense": 482703, "revenue": 3982890, "salaries_expense": 1309616, "service_revenue": 2393308 }, { "depreciation": 265723, "expenses": 3049127, "income_tax": 222936, "marketing_expense": 433626, "net_income": 1060212, "net_profit": 837276, "operational_expense": 1764935, "product_revenue": 1048287, "quarter": 4, "rd_expense": 596644, "revenue": 4109339, "salaries_expense": 1182491, "service_revenue": 3061052 } ], "market_conditions": { "gdp_growth": [ -0.015673697266248544, -0.023140801105877122, -0.005467680246362469, -0.0069170037354132925 ], "inflation_rate": [ 0.034598563014252355, 0.027842677345161153, 0.03165306874793695, 0.035543391401524745 ], "interest_rate": [ 0.04732937613398218, 0.04066462301639494, 0.040811961799284535, 0.04209864062931736 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 126281, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 5413536, "net_revenue": 4839255, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 8188 }, { "average_project_size": 178963, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 6201881, "net_revenue": 5019058, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 8492 }, { "average_project_size": 116511, "billable_hours_per_employee": 117, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 5937260, "net_revenue": 5205542, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 8808 }, { "average_project_size": 195165, "billable_hours_per_employee": 81, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 6524005, "net_revenue": 5398954, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 9135 } ], "balance_sheet": [ { "assets": 7143987, "current_assets": 2891578, "current_liabilities": 2108932, "equity": 4359119, "fixed_assets": 4252409, "liabilities": 3994819, "long_term_liabilities": 1885887, "quarter": 1 }, { "assets": 7338831, "current_assets": 3293646, "current_liabilities": 2233583, "equity": 4464044, "fixed_assets": 4045185, "liabilities": 4105613, "long_term_liabilities": 1872030, "quarter": 2 }, { "assets": 7538989, "current_assets": 3556952, "current_liabilities": 2285052, "equity": 4462910, "fixed_assets": 3982037, "liabilities": 4219479, "long_term_liabilities": 1934427, "quarter": 3 }, { "assets": 7744606, "current_assets": 3588403, "current_liabilities": 2464448, "equity": 4645323, "fixed_assets": 4156203, "liabilities": 4336504, "long_term_liabilities": 1872056, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94122, "financing_cash_flow": 117485, "investing_cash_flow": -456285, "net_cash_flow": 1073011, "operating_cash_flow": 1381028, "quarter": 1 }, { "change_in_working_capital": -10701, "financing_cash_flow": 195965, "investing_cash_flow": -373393, "net_cash_flow": 1180051, "operating_cash_flow": 1537693, "quarter": 2 }, { "change_in_working_capital": -47774, "financing_cash_flow": -66605, "investing_cash_flow": -273237, "net_cash_flow": 1115253, "operating_cash_flow": 1470562, "quarter": 3 }, { "change_in_working_capital": -50043, "financing_cash_flow": -121685, "investing_cash_flow": -210665, "net_cash_flow": 1526577, "operating_cash_flow": 1593220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6773885506790536, "current_ratio": 1.3711101164001496, "debt_to_equity_ratio": 0.9164280672310162, "profit_margin": 0.25002836180362475, "quarter": 1, "return_on_assets": 0.1693663496308154, "return_on_equity": 0.2775677837654811 }, { "asset_turnover_ratio": 0.6839042893888686, "current_ratio": 1.474602018371379, "debt_to_equity_ratio": 0.9197071086216893, "profit_margin": 0.24523047950432134, "quarter": 2, "return_on_assets": 0.16771417682189438, "return_on_equity": 0.27571995258111254 }, { "asset_turnover_ratio": 0.6904827689760523, "current_ratio": 1.556617529929297, "debt_to_equity_ratio": 0.9454546473041132, "profit_margin": 0.21965051862034732, "quarter": 3, "return_on_assets": 0.15166489830400337, "return_on_equity": 0.2562005507617227 }, { "asset_turnover_ratio": 0.6971244244058381, "current_ratio": 1.4560676467914924, "debt_to_equity_ratio": 0.9335204462639088, "profit_margin": 0.2291593890223921, "quarter": 4, "return_on_assets": 0.15975260716942863, "return_on_equity": 0.26633691564612405 } ], "income_statement": [ { "depreciation": 171077, "expenses": 3314883, "income_tax": 314421, "marketing_expense": 512410, "net_income": 1524372, "net_profit": 1209951, "operational_expense": 1898344, "product_revenue": 1797760, "quarter": 1, "rd_expense": 477927, "revenue": 4839255, "salaries_expense": 1497526, "service_revenue": 3041495 }, { "depreciation": 306867, "expenses": 3445483, "income_tax": 342749, "marketing_expense": 546370, "net_income": 1573575, "net_profit": 1230826, "operational_expense": 2169090, "product_revenue": 1009966, "quarter": 2, "rd_expense": 460386, "revenue": 5019058, "salaries_expense": 1338805, "service_revenue": 4009092 }, { "depreciation": 327162, "expenses": 3581229, "income_tax": 480913, "marketing_expense": 426522, "net_income": 1624313, "net_profit": 1143400, "operational_expense": 1802276, "product_revenue": 2043060, "quarter": 3, "rd_expense": 623641, "revenue": 5205542, "salaries_expense": 1207965, "service_revenue": 3162482 }, { "depreciation": 355999, "expenses": 3722322, "income_tax": 439411, "marketing_expense": 607213, "net_income": 1676632, "net_profit": 1237221, "operational_expense": 1970777, "product_revenue": 1358890, "quarter": 4, "rd_expense": 591647, "revenue": 5398954, "salaries_expense": 1270246, "service_revenue": 4040064 } ], "market_conditions": { "gdp_growth": [ -0.013766342404953549, -0.008613562842800343, -0.009061318551173881, -0.00904404224414998 ], "inflation_rate": [ 0.03399167389386277, 0.04048378340881587, 0.03551098652012969, 0.03878960467050424 ], "interest_rate": [ 0.06404440718710872, 0.06134653704235447, 0.05953081519744275, 0.06280245005640796 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 103246, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 4774687, "net_revenue": 4170073, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 7056 }, { "average_project_size": 95751, "billable_hours_per_employee": 155, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 5218291, "net_revenue": 4316402, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 7304 }, { "average_project_size": 86950, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 5230479, "net_revenue": 4467866, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 7560 }, { "average_project_size": 140783, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 5181708, "net_revenue": 4624645, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7825 } ], "balance_sheet": [ { "assets": 5441796, "current_assets": 2338998, "current_liabilities": 1184886, "equity": 3988387, "fixed_assets": 3102798, "liabilities": 2413264, "long_term_liabilities": 1228378, "quarter": 1 }, { "assets": 5631719, "current_assets": 1791581, "current_liabilities": 1277687, "equity": 4274215, "fixed_assets": 3840138, "liabilities": 2462077, "long_term_liabilities": 1184390, "quarter": 2 }, { "assets": 5828271, "current_assets": 2290115, "current_liabilities": 1119960, "equity": 4433411, "fixed_assets": 3538156, "liabilities": 2511878, "long_term_liabilities": 1391918, "quarter": 3 }, { "assets": 6031684, "current_assets": 2686241, "current_liabilities": 1202773, "equity": 4498728, "fixed_assets": 3345443, "liabilities": 2562686, "long_term_liabilities": 1359913, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92835, "financing_cash_flow": -162976, "investing_cash_flow": -465615, "net_cash_flow": 862704, "operating_cash_flow": 1125023, "quarter": 1 }, { "change_in_working_capital": -9687, "financing_cash_flow": -149609, "investing_cash_flow": -475308, "net_cash_flow": 1177928, "operating_cash_flow": 1320448, "quarter": 2 }, { "change_in_working_capital": -9521, "financing_cash_flow": 30839, "investing_cash_flow": -294097, "net_cash_flow": 1085740, "operating_cash_flow": 1383196, "quarter": 3 }, { "change_in_working_capital": -39192, "financing_cash_flow": -189941, "investing_cash_flow": -170929, "net_cash_flow": 1054813, "operating_cash_flow": 1300740, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.766304543573482, "current_ratio": 1.9740278811632512, "debt_to_equity_ratio": 0.6050726772502267, "profit_margin": 0.23017702567796774, "quarter": 1, "return_on_assets": 0.17638570060325673, "return_on_equity": 0.24066245326744873 }, { "asset_turnover_ratio": 0.7664448457034166, "current_ratio": 1.4022064871913074, "debt_to_equity_ratio": 0.5760302184143755, "profit_margin": 0.25590132707750574, "quarter": 2, "return_on_assets": 0.19613425314721847, "return_on_equity": 0.25842710298850197 }, { "asset_turnover_ratio": 0.7665851502100709, "current_ratio": 2.044818564948748, "debt_to_equity_ratio": 0.5665790967722144, "profit_margin": 0.25001152675572635, "quarter": 3, "return_on_assets": 0.19165512379228763, "return_on_equity": 0.2519545334280986 }, { "asset_turnover_ratio": 0.7667253456911868, "current_ratio": 2.2333732133993696, "debt_to_equity_ratio": 0.5696467979393286, "profit_margin": 0.2226614150924017, "quarter": 4, "return_on_assets": 0.1707201504588105, "return_on_equity": 0.22889358947684768 } ], "income_statement": [ { "depreciation": 165168, "expenses": 2812588, "income_tax": 397630, "marketing_expense": 556873, "net_income": 1357485, "net_profit": 959855, "operational_expense": 1481715, "product_revenue": 1521944, "quarter": 1, "rd_expense": 323048, "revenue": 4170073, "salaries_expense": 1364438, "service_revenue": 2648129 }, { "depreciation": 215875, "expenses": 2923637, "income_tax": 288192, "marketing_expense": 532088, "net_income": 1392765, "net_profit": 1104573, "operational_expense": 1467407, "product_revenue": 1426550, "quarter": 2, "rd_expense": 556569, "revenue": 4316402, "salaries_expense": 1115413, "service_revenue": 2889852 }, { "depreciation": 266178, "expenses": 3039072, "income_tax": 311776, "marketing_expense": 353195, "net_income": 1428794, "net_profit": 1117018, "operational_expense": 1808848, "product_revenue": 1442650, "quarter": 3, "rd_expense": 606158, "revenue": 4467866, "salaries_expense": 1288716, "service_revenue": 3025216 }, { "depreciation": 271010, "expenses": 3159064, "income_tax": 435851, "marketing_expense": 572446, "net_income": 1465581, "net_profit": 1029730, "operational_expense": 1816912, "product_revenue": 1498194, "quarter": 4, "rd_expense": 443350, "revenue": 4624645, "salaries_expense": 1260005, "service_revenue": 3126451 } ], "market_conditions": { "gdp_growth": [ -0.014981132807438596, -0.007275956583585725, -0.007765043797420273, -0.011845228327586593 ], "inflation_rate": [ 0.036877093677417414, 0.030450651870688166, 0.030179232022104867, 0.031668862330390145 ], "interest_rate": [ 0.06050252622890557, 0.06422113422345718, 0.06372046978011645, 0.06139338594805918 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 103011, "billable_hours_per_employee": 92, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 3978377, "net_revenue": 3446323, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 5831 }, { "average_project_size": 69973, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 4106927, "net_revenue": 3498291, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5919 }, { "average_project_size": 147940, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 4419904, "net_revenue": 3551044, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 6009 }, { "average_project_size": 139377, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 4242862, "net_revenue": 3604592, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6099 } ], "balance_sheet": [ { "assets": 4900292, "current_assets": 1625519, "current_liabilities": 1687878, "equity": 2740990, "fixed_assets": 3274773, "liabilities": 2939000, "long_term_liabilities": 1251122, "quarter": 1 }, { "assets": 5007383, "current_assets": 1649617, "current_liabilities": 1736720, "equity": 2758845, "fixed_assets": 3357766, "liabilities": 2985098, "long_term_liabilities": 1248378, "quarter": 2 }, { "assets": 5116815, "current_assets": 1575362, "current_liabilities": 1497471, "equity": 2874971, "fixed_assets": 3541453, "liabilities": 3031919, "long_term_liabilities": 1534448, "quarter": 3 }, { "assets": 5228638, "current_assets": 2514874, "current_liabilities": 1671504, "equity": 2966609, "fixed_assets": 2713764, "liabilities": 3079474, "long_term_liabilities": 1407970, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78767, "financing_cash_flow": 30813, "investing_cash_flow": -199185, "net_cash_flow": 889047, "operating_cash_flow": 914068, "quarter": 1 }, { "change_in_working_capital": 98619, "financing_cash_flow": -125995, "investing_cash_flow": -297158, "net_cash_flow": 639764, "operating_cash_flow": 915890, "quarter": 2 }, { "change_in_working_capital": -75450, "financing_cash_flow": 74309, "investing_cash_flow": -344912, "net_cash_flow": 350717, "operating_cash_flow": 1009956, "quarter": 3 }, { "change_in_working_capital": -99285, "financing_cash_flow": 99522, "investing_cash_flow": -489881, "net_cash_flow": 758072, "operating_cash_flow": 1004137, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7032893141878076, "current_ratio": 0.9630547942446077, "debt_to_equity_ratio": 1.0722403219274788, "profit_margin": 0.22624054680887426, "quarter": 1, "return_on_assets": 0.15911255900668778, "return_on_equity": 0.28445853505485247 }, { "asset_turnover_ratio": 0.6986266079507, "current_ratio": 0.9498462619190198, "debt_to_equity_ratio": 1.0820100440582925, "profit_margin": 0.21054852212123004, "quarter": 2, "return_on_assets": 0.14709479981858786, "return_on_equity": 0.2669812910837687 }, { "asset_turnover_ratio": 0.6939949949333717, "current_ratio": 1.0520150306750515, "debt_to_equity_ratio": 1.0545911593543031, "profit_margin": 0.22249090689949208, "quarter": 3, "return_on_assets": 0.15440757580643427, "return_on_equity": 0.2748114676634999 }, { "asset_turnover_ratio": 0.6893940639990759, "current_ratio": 1.5045575721027291, "debt_to_equity_ratio": 1.0380451215512392, "profit_margin": 0.2267787866144074, "quarter": 4, "return_on_assets": 0.15633994933288553, "return_on_equity": 0.27554861459666574 } ], "income_statement": [ { "depreciation": 134370, "expenses": 2397419, "income_tax": 269206, "marketing_expense": 272136, "net_income": 1048904, "net_profit": 779698, "operational_expense": 1239403, "product_revenue": 848717, "quarter": 1, "rd_expense": 241756, "revenue": 3446323, "salaries_expense": 1006194, "service_revenue": 2597606 }, { "depreciation": 179330, "expenses": 2447856, "income_tax": 313875, "marketing_expense": 283189, "net_income": 1050435, "net_profit": 736560, "operational_expense": 1414867, "product_revenue": 1089402, "quarter": 2, "rd_expense": 364733, "revenue": 3498291, "salaries_expense": 1211072, "service_revenue": 2408889 }, { "depreciation": 219881, "expenses": 2499356, "income_tax": 261613, "marketing_expense": 337341, "net_income": 1051688, "net_profit": 790075, "operational_expense": 1735327, "product_revenue": 1117909, "quarter": 3, "rd_expense": 344252, "revenue": 3551044, "salaries_expense": 1205710, "service_revenue": 2433135 }, { "depreciation": 186692, "expenses": 2551938, "income_tax": 235209, "marketing_expense": 261244, "net_income": 1052654, "net_profit": 817445, "operational_expense": 1716136, "product_revenue": 853566, "quarter": 4, "rd_expense": 437804, "revenue": 3604592, "salaries_expense": 812753, "service_revenue": 2751026 } ], "market_conditions": { "gdp_growth": [ -0.0051878968225131245, 0.008180315535443605, 0.011213159935362973, 0.010965383468309197 ], "inflation_rate": [ 0.03904386616323191, 0.04165465201973821, 0.04366818717315735, 0.04224784584905268 ], "interest_rate": [ 0.057576935044293266, 0.0581671296325148, 0.058184618969670275, 0.05171897026407115 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2008, "industry": "Advertising", "location": "North Melindatown", "name": "Bradshaw-Guzman", "num_employees": 373, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.bradshaw-guzman.com" }

[ { "advertising_kpis": [ { "average_project_size": 171768, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 22444918, "net_revenue": 17932106, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 48075 }, { "average_project_size": 93875, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 21566373, "net_revenue": 18613553, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 49902 }, { "average_project_size": 183777, "billable_hours_per_employee": 108, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 22911341, "net_revenue": 19320897, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 51799 }, { "average_project_size": 108576, "billable_hours_per_employee": 146, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 25386421, "net_revenue": 20055120, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 53767 } ], "balance_sheet": [ { "assets": 19027686, "current_assets": 6772760, "current_liabilities": 5141831, "equity": 12998957, "fixed_assets": 12254926, "liabilities": 10087488, "long_term_liabilities": 4945657, "quarter": 1 }, { "assets": 19273608, "current_assets": 6087515, "current_liabilities": 4348184, "equity": 13684490, "fixed_assets": 13186093, "liabilities": 10326641, "long_term_liabilities": 5978457, "quarter": 2 }, { "assets": 19522708, "current_assets": 8851434, "current_liabilities": 6104760, "equity": 13915769, "fixed_assets": 10671274, "liabilities": 10571464, "long_term_liabilities": 4466704, "quarter": 3 }, { "assets": 19775028, "current_assets": 6666275, "current_liabilities": 5150814, "equity": 14144000, "fixed_assets": 13108753, "liabilities": 10822092, "long_term_liabilities": 5671278, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58695, "financing_cash_flow": 16974, "investing_cash_flow": -313055, "net_cash_flow": 4147725, "operating_cash_flow": 4755996, "quarter": 1 }, { "change_in_working_capital": -30221, "financing_cash_flow": 68801, "investing_cash_flow": -397540, "net_cash_flow": 5367675, "operating_cash_flow": 5454118, "quarter": 2 }, { "change_in_working_capital": 31838, "financing_cash_flow": 104580, "investing_cash_flow": -103465, "net_cash_flow": 5311251, "operating_cash_flow": 5645021, "quarter": 3 }, { "change_in_working_capital": -14392, "financing_cash_flow": 62286, "investing_cash_flow": -204486, "net_cash_flow": 5397792, "operating_cash_flow": 5874099, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9424217952724256, "current_ratio": 1.3171883712241808, "debt_to_equity_ratio": 0.7760228762969213, "profit_margin": 0.22634034173119433, "quarter": 1, "return_on_assets": 0.21330807119688647, "return_on_equity": 0.31223728180653265 }, { "asset_turnover_ratio": 0.9657534282112618, "current_ratio": 1.4000132009133008, "debt_to_equity_ratio": 0.7546237382613455, "profit_margin": 0.2545200800728373, "quarter": 2, "return_on_assets": 0.2458036398789474, "return_on_equity": 0.3461965334477207 }, { "asset_turnover_ratio": 0.9896627558021152, "current_ratio": 1.449923338509622, "debt_to_equity_ratio": 0.7596751570107264, "profit_margin": 0.25695106184769784, "quarter": 3, "return_on_assets": 0.2542948959744724, "return_on_equity": 0.3567553471173602 }, { "asset_turnover_ratio": 1.0141639243190959, "current_ratio": 1.29421776829837, "debt_to_equity_ratio": 0.7651365950226244, "profit_margin": 0.2588398374081033, "quarter": 4, "return_on_assets": 0.2625060252759187, "return_on_equity": 0.36701527149321267 } ], "income_statement": [ { "depreciation": 697237, "expenses": 12191404, "income_tax": 1681943, "marketing_expense": 1292529, "net_income": 5740702, "net_profit": 4058759, "operational_expense": 7796761, "product_revenue": 3944422, "quarter": 1, "rd_expense": 2093963, "revenue": 17932106, "salaries_expense": 5260677, "service_revenue": 13987684 }, { "depreciation": 716595, "expenses": 12576031, "income_tax": 1299999, "marketing_expense": 1332411, "net_income": 6037522, "net_profit": 4737523, "operational_expense": 8424689, "product_revenue": 6257086, "quarter": 2, "rd_expense": 2134457, "revenue": 18613553, "salaries_expense": 4078313, "service_revenue": 12356467 }, { "depreciation": 680496, "expenses": 12972793, "income_tax": 1383579, "marketing_expense": 2565931, "net_income": 6348104, "net_profit": 4964525, "operational_expense": 6553292, "product_revenue": 4161080, "quarter": 3, "rd_expense": 2518281, "revenue": 19320897, "salaries_expense": 5183641, "service_revenue": 15159817 }, { "depreciation": 683035, "expenses": 13382072, "income_tax": 1481984, "marketing_expense": 1962408, "net_income": 6673048, "net_profit": 5191064, "operational_expense": 7158891, "product_revenue": 5488865, "quarter": 4, "rd_expense": 2551130, "revenue": 20055120, "salaries_expense": 6421199, "service_revenue": 14566255 } ], "market_conditions": { "gdp_growth": [ 0.03769924366838177, 0.020550962025370496, 0.023355795286029116, 0.02718384771830413 ], "inflation_rate": [ 0.006019052012408485, 0.007819244969381946, 0.008015510560149782, 0.002210392966261487 ], "interest_rate": [ 0.008476666257946294, 0.015244746787840636, 0.008022197288047206, 0.006828995016040535 ], "year": 2008 }, "random_event": { "description": "Bradshaw-Guzman Introduction of New Service in 2008", "impact": 0.08, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 146762, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 11682525, "net_revenue": 9523401, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 25532 }, { "average_project_size": 171668, "billable_hours_per_employee": 119, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 11590939, "net_revenue": 9865599, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 26449 }, { "average_project_size": 95368, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 12787130, "net_revenue": 10220093, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 27400 }, { "average_project_size": 54305, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 13360662, "net_revenue": 10587325, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 28384 } ], "balance_sheet": [ { "assets": 12707226, "current_assets": 4548491, "current_liabilities": 3004348, "equity": 7839969, "fixed_assets": 8158735, "liabilities": 6742033, "long_term_liabilities": 3737685, "quarter": 1 }, { "assets": 12958293, "current_assets": 4667592, "current_liabilities": 3834746, "equity": 8010713, "fixed_assets": 8290701, "liabilities": 6798424, "long_term_liabilities": 2963678, "quarter": 2 }, { "assets": 13214321, "current_assets": 6585540, "current_liabilities": 2761688, "equity": 8195827, "fixed_assets": 6628781, "liabilities": 6855288, "long_term_liabilities": 4093600, "quarter": 3 }, { "assets": 13475407, "current_assets": 5256729, "current_liabilities": 2809350, "equity": 8718736, "fixed_assets": 8218678, "liabilities": 6912627, "long_term_liabilities": 4103277, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13599, "financing_cash_flow": 60381, "investing_cash_flow": -201677, "net_cash_flow": 1930941, "operating_cash_flow": 2331028, "quarter": 1 }, { "change_in_working_capital": -1764, "financing_cash_flow": 69319, "investing_cash_flow": -132679, "net_cash_flow": 2218611, "operating_cash_flow": 2531224, "quarter": 2 }, { "change_in_working_capital": 43042, "financing_cash_flow": -184835, "investing_cash_flow": -373078, "net_cash_flow": 1978827, "operating_cash_flow": 2330844, "quarter": 3 }, { "change_in_working_capital": 33252, "financing_cash_flow": -90251, "investing_cash_flow": -338491, "net_cash_flow": 2496208, "operating_cash_flow": 2716703, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7494476764637695, "current_ratio": 1.5139694203201493, "debt_to_equity_ratio": 0.8599565891140641, "profit_margin": 0.19685992430645313, "quarter": 1, "return_on_assets": 0.14753621286030483, "return_on_equity": 0.23913053737840034 }, { "asset_turnover_ratio": 0.7613347683988932, "current_ratio": 1.2171841368372247, "debt_to_equity_ratio": 0.848666529433772, "profit_margin": 0.1876058412672155, "quarter": 2, "return_on_assets": 0.14283084971145504, "return_on_equity": 0.23104610039081416 }, { "asset_turnover_ratio": 0.7734103780285041, "current_ratio": 2.38460680569275, "debt_to_equity_ratio": 0.836436396229447, "profit_margin": 0.17972380486165832, "quarter": 3, "return_on_assets": 0.13900025585877623, "return_on_equity": 0.2241133201079037 }, { "asset_turnover_ratio": 0.7856775680318969, "current_ratio": 1.8711548934806983, "debt_to_equity_ratio": 0.7928473806294858, "profit_margin": 0.20363557366945853, "quarter": 4, "return_on_assets": 0.15999190228540036, "return_on_equity": 0.24727850459057368 } ], "income_statement": [ { "depreciation": 456252, "expenses": 7101339, "income_tax": 547286, "marketing_expense": 1218257, "net_income": 2422062, "net_profit": 1874776, "operational_expense": 4452374, "product_revenue": 3083481, "quarter": 1, "rd_expense": 806395, "revenue": 9523401, "salaries_expense": 3529722, "service_revenue": 6439920 }, { "depreciation": 680380, "expenses": 7351736, "income_tax": 663019, "marketing_expense": 935497, "net_income": 2513863, "net_profit": 1850844, "operational_expense": 4335872, "product_revenue": 2689434, "quarter": 2, "rd_expense": 1353330, "revenue": 9865599, "salaries_expense": 3245810, "service_revenue": 7176165 }, { "depreciation": 494050, "expenses": 7610962, "income_tax": 772337, "marketing_expense": 781762, "net_income": 2609131, "net_profit": 1836794, "operational_expense": 3997418, "product_revenue": 3137215, "quarter": 3, "rd_expense": 922381, "revenue": 10220093, "salaries_expense": 2731655, "service_revenue": 7082878 }, { "depreciation": 560747, "expenses": 7879329, "income_tax": 552040, "marketing_expense": 1150725, "net_income": 2707996, "net_profit": 2155956, "operational_expense": 4170392, "product_revenue": 2232670, "quarter": 4, "rd_expense": 1444939, "revenue": 10587325, "salaries_expense": 2871137, "service_revenue": 8354655 } ], "market_conditions": { "gdp_growth": [ 0.04111914279723437, 0.047036019993766484, 0.051180557316182755, 0.048470001537930886 ], "inflation_rate": [ 0.004526274259825553, 0.004625780999840791, 0.005566894357683273, 0.007821568482705557 ], "interest_rate": [ 0.014932139314514255, 0.01989927411313774, 0.021087931332734337, 0.020634599285426738 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 165186, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 21330529, "net_revenue": 16635964, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 44600 }, { "average_project_size": 191787, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 21450126, "net_revenue": 16992655, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 45557 }, { "average_project_size": 145285, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 21129202, "net_revenue": 17356994, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 46533 }, { "average_project_size": 62772, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 20757973, "net_revenue": 17729145, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 47531 } ], "balance_sheet": [ { "assets": 20964278, "current_assets": 7787494, "current_liabilities": 4104248, "equity": 14176369, "fixed_assets": 13176784, "liabilities": 10065613, "long_term_liabilities": 5961365, "quarter": 1 }, { "assets": 21491786, "current_assets": 10423034, "current_liabilities": 4239569, "equity": 14614225, "fixed_assets": 11068752, "liabilities": 10178659, "long_term_liabilities": 5939090, "quarter": 2 }, { "assets": 22032568, "current_assets": 7184614, "current_liabilities": 4693145, "equity": 15205915, "fixed_assets": 14847954, "liabilities": 10292974, "long_term_liabilities": 5599829, "quarter": 3 }, { "assets": 22586956, "current_assets": 11086011, "current_liabilities": 4669155, "equity": 15397351, "fixed_assets": 11500945, "liabilities": 10408574, "long_term_liabilities": 5739419, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81266, "financing_cash_flow": 50960, "investing_cash_flow": -449816, "net_cash_flow": 3562812, "operating_cash_flow": 3915722, "quarter": 1 }, { "change_in_working_capital": -1274, "financing_cash_flow": -98206, "investing_cash_flow": -310285, "net_cash_flow": 3893754, "operating_cash_flow": 4129544, "quarter": 2 }, { "change_in_working_capital": -65516, "financing_cash_flow": -148495, "investing_cash_flow": -488570, "net_cash_flow": 3826130, "operating_cash_flow": 4341002, "quarter": 3 }, { "change_in_working_capital": 91570, "financing_cash_flow": -40137, "investing_cash_flow": -313316, "net_cash_flow": 3559830, "operating_cash_flow": 3932504, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7935386088659958, "current_ratio": 1.8974228652849439, "debt_to_equity_ratio": 0.7100275818159079, "profit_margin": 0.19702519192756127, "quarter": 1, "return_on_assets": 0.1563470967137528, "return_on_equity": 0.2312089929374722 }, { "asset_turnover_ratio": 0.790658114686234, "current_ratio": 2.458512645978872, "debt_to_equity_ratio": 0.6964898241268354, "profit_margin": 0.19426616970685276, "quarter": 2, "return_on_assets": 0.1535981234877362, "return_on_equity": 0.22588252199483722 }, { "asset_turnover_ratio": 0.7877880599301906, "current_ratio": 1.5308740727166963, "debt_to_equity_ratio": 0.6769059277261513, "profit_margin": 0.19970744934289889, "quarter": 3, "return_on_assets": 0.15732714407144913, "return_on_equity": 0.22795872527236935 }, { "asset_turnover_ratio": 0.7849284781889158, "current_ratio": 2.3743077708921634, "debt_to_equity_ratio": 0.6759977089565601, "profit_margin": 0.18156369074763617, "quarter": 4, "return_on_assets": 0.14251451147290498, "return_on_equity": 0.20905992206061938 } ], "income_statement": [ { "depreciation": 638018, "expenses": 12422421, "income_tax": 935839, "marketing_expense": 1386664, "net_income": 4213543, "net_profit": 3277704, "operational_expense": 7415038, "product_revenue": 4176008, "quarter": 1, "rd_expense": 1845072, "revenue": 16635964, "salaries_expense": 5793083, "service_revenue": 12459956 }, { "depreciation": 828446, "expenses": 12669325, "income_tax": 1022232, "marketing_expense": 2179585, "net_income": 4323330, "net_profit": 3301098, "operational_expense": 6953983, "product_revenue": 6207943, "quarter": 2, "rd_expense": 2342076, "revenue": 16992655, "salaries_expense": 3975577, "service_revenue": 10784712 }, { "depreciation": 874681, "expenses": 12921136, "income_tax": 969537, "marketing_expense": 1403217, "net_income": 4435858, "net_profit": 3466321, "operational_expense": 6617709, "product_revenue": 3935621, "quarter": 3, "rd_expense": 1445178, "revenue": 17356994, "salaries_expense": 4052891, "service_revenue": 13421373 }, { "depreciation": 713535, "expenses": 13177953, "income_tax": 1332223, "marketing_expense": 2276080, "net_income": 4551192, "net_profit": 3218969, "operational_expense": 8113432, "product_revenue": 6598479, "quarter": 4, "rd_expense": 1964302, "revenue": 17729145, "salaries_expense": 5658503, "service_revenue": 11130666 } ], "market_conditions": { "gdp_growth": [ 0.04450564548726567, 0.0336920302655649, 0.04068583883799526, 0.040309047474823584 ], "inflation_rate": [ 0.010028172100475553, 0.009734259281954327, 0.0009638823566731807, 0.006704666793871126 ], "interest_rate": [ 0.01604605072191765, 0.0124819647683136, 0.01752583400036113, 0.01119247438737513 ], "year": 2010 }, "random_event": { "description": "Bradshaw-Guzman Industry Recognition in 2010", "impact": -0.07, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 134656, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 10357419, "net_revenue": 8822766, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 23654 }, { "average_project_size": 142400, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 11097912, "net_revenue": 9121989, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 24456 }, { "average_project_size": 60288, "billable_hours_per_employee": 89, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 11975223, "net_revenue": 9431360, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 25285 }, { "average_project_size": 142933, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 11771369, "net_revenue": 9751224, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 26143 } ], "balance_sheet": [ { "assets": 10369466, "current_assets": 3627574, "current_liabilities": 2221308, "equity": 7589384, "fixed_assets": 6741892, "liabilities": 4496669, "long_term_liabilities": 2275361, "quarter": 1 }, { "assets": 10540303, "current_assets": 5208469, "current_liabilities": 2271270, "equity": 7666813, "fixed_assets": 5331834, "liabilities": 4535407, "long_term_liabilities": 2264137, "quarter": 2 }, { "assets": 10713955, "current_assets": 4060706, "current_liabilities": 1907046, "equity": 8010936, "fixed_assets": 6653249, "liabilities": 4574479, "long_term_liabilities": 2667433, "quarter": 3 }, { "assets": 10890468, "current_assets": 3633011, "current_liabilities": 1976722, "equity": 8099377, "fixed_assets": 7257457, "liabilities": 4613888, "long_term_liabilities": 2637166, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93898, "financing_cash_flow": 41445, "investing_cash_flow": -467424, "net_cash_flow": 1800043, "operating_cash_flow": 2150916, "quarter": 1 }, { "change_in_working_capital": -53547, "financing_cash_flow": 102108, "investing_cash_flow": -311156, "net_cash_flow": 1768118, "operating_cash_flow": 2057897, "quarter": 2 }, { "change_in_working_capital": 59559, "financing_cash_flow": -190467, "investing_cash_flow": -261288, "net_cash_flow": 1949226, "operating_cash_flow": 2420384, "quarter": 3 }, { "change_in_working_capital": 14334, "financing_cash_flow": 65459, "investing_cash_flow": -497415, "net_cash_flow": 1947228, "operating_cash_flow": 2367888, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8508409208343033, "current_ratio": 1.63308014917337, "debt_to_equity_ratio": 0.5924945950817616, "profit_margin": 0.19456336028859883, "quarter": 1, "return_on_assets": 0.16554246862856775, "return_on_equity": 0.22618265197807885 }, { "asset_turnover_ratio": 0.8654389726746945, "current_ratio": 2.2931967577610766, "debt_to_equity_ratio": 0.5915635349394853, "profit_margin": 0.1821880074619691, "quarter": 2, "return_on_assets": 0.1576726020115361, "return_on_equity": 0.2167676451740769 }, { "asset_turnover_ratio": 0.8802874382055926, "current_ratio": 2.1293172791846655, "debt_to_equity_ratio": 0.5710292779770054, "profit_margin": 0.19842949479184338, "quarter": 3, "return_on_assets": 0.1746749916347418, "return_on_equity": 0.2336131508228252 }, { "asset_turnover_ratio": 0.8953907215006738, "current_ratio": 1.8378967806297497, "debt_to_equity_ratio": 0.5696596170298036, "profit_margin": 0.18693007154794106, "quarter": 4, "return_on_assets": 0.16737545163348352, "return_on_equity": 0.22505397637373836 } ], "income_statement": [ { "depreciation": 434329, "expenses": 6642400, "income_tax": 463779, "marketing_expense": 810550, "net_income": 2180366, "net_profit": 1716587, "operational_expense": 3750422, "product_revenue": 3133214, "quarter": 1, "rd_expense": 947484, "revenue": 8822766, "salaries_expense": 2154581, "service_revenue": 5689552 }, { "depreciation": 395980, "expenses": 6823393, "income_tax": 636679, "marketing_expense": 755485, "net_income": 2298596, "net_profit": 1661917, "operational_expense": 4185300, "product_revenue": 3453439, "quarter": 2, "rd_expense": 1085540, "revenue": 9121989, "salaries_expense": 2851070, "service_revenue": 5668550 }, { "depreciation": 548924, "expenses": 7009319, "income_tax": 550581, "marketing_expense": 757114, "net_income": 2422041, "net_profit": 1871460, "operational_expense": 4367349, "product_revenue": 3524046, "quarter": 3, "rd_expense": 1367570, "revenue": 9431360, "salaries_expense": 3032515, "service_revenue": 5907314 }, { "depreciation": 545091, "expenses": 7200310, "income_tax": 728117, "marketing_expense": 1376780, "net_income": 2550914, "net_profit": 1822797, "operational_expense": 3735689, "product_revenue": 2386001, "quarter": 4, "rd_expense": 1015267, "revenue": 9751224, "salaries_expense": 3070655, "service_revenue": 7365223 } ], "market_conditions": { "gdp_growth": [ 0.05779470292239184, 0.052440838285609345, 0.05925435084988944, 0.047301697513953106 ], "inflation_rate": [ 0.0006706952389288982, 0.0029869958331133276, 0.00736623956426553, 0.006727952663658167 ], "interest_rate": [ 0.01792857797241931, 0.010834175013158066, 0.013334826800977749, 0.014672857985531383 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 86455, "billable_hours_per_employee": 91, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 6819332, "net_revenue": 5733905, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 15372 }, { "average_project_size": 77687, "billable_hours_per_employee": 112, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 7247007, "net_revenue": 5810732, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 15578 }, { "average_project_size": 191614, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 7322954, "net_revenue": 5888589, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 15787 }, { "average_project_size": 150226, "billable_hours_per_employee": 123, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 7447222, "net_revenue": 5967489, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 15999 } ], "balance_sheet": [ { "assets": 7657618, "current_assets": 3564105, "current_liabilities": 1857594, "equity": 4539884, "fixed_assets": 4093513, "liabilities": 4543481, "long_term_liabilities": 2685887, "quarter": 1 }, { "assets": 7835824, "current_assets": 2541870, "current_liabilities": 2440729, "equity": 4522699, "fixed_assets": 5293954, "liabilities": 4642442, "long_term_liabilities": 2201713, "quarter": 2 }, { "assets": 8018178, "current_assets": 2438321, "current_liabilities": 2263567, "equity": 4617130, "fixed_assets": 5579857, "liabilities": 4743558, "long_term_liabilities": 2479991, "quarter": 3 }, { "assets": 8204775, "current_assets": 3253010, "current_liabilities": 2742125, "equity": 4703454, "fixed_assets": 4951765, "liabilities": 4846876, "long_term_liabilities": 2104751, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51430, "financing_cash_flow": 173513, "investing_cash_flow": -494978, "net_cash_flow": 1604124, "operating_cash_flow": 1757542, "quarter": 1 }, { "change_in_working_capital": -31409, "financing_cash_flow": 195841, "investing_cash_flow": -396010, "net_cash_flow": 1422676, "operating_cash_flow": 1624250, "quarter": 2 }, { "change_in_working_capital": 57023, "financing_cash_flow": 39109, "investing_cash_flow": -216441, "net_cash_flow": 1188443, "operating_cash_flow": 1611491, "quarter": 3 }, { "change_in_working_capital": -65916, "financing_cash_flow": -85483, "investing_cash_flow": -230601, "net_cash_flow": 1453171, "operating_cash_flow": 1699971, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7487844131164547, "current_ratio": 1.918667372956631, "debt_to_equity_ratio": 1.0007923109929682, "profit_margin": 0.24865200940720156, "quarter": 1, "return_on_assets": 0.1861867489341986, "return_on_equity": 0.3140492135922416 }, { "asset_turnover_ratio": 0.7415597900105975, "current_ratio": 1.04143884880296, "debt_to_equity_ratio": 1.0264760047042707, "profit_margin": 0.22876928414526776, "quarter": 2, "return_on_assets": 0.16964610231163946, "return_on_equity": 0.2939211740600027 }, { "asset_turnover_ratio": 0.7344048735261303, "current_ratio": 1.0772029279451414, "debt_to_equity_ratio": 1.0273823782306324, "profit_margin": 0.22798500625531856, "quarter": 3, "return_on_assets": 0.16743329968479123, "return_on_equity": 0.2907672082007654 }, { "asset_turnover_ratio": 0.727319030686399, "current_ratio": 1.1863098874048412, "debt_to_equity_ratio": 1.0304929101039364, "profit_margin": 0.2254809351135796, "quarter": 4, "return_on_assets": 0.16399657516507155, "return_on_equity": 0.2860780609313921 } ], "income_statement": [ { "depreciation": 331795, "expenses": 3942637, "income_tax": 365521, "marketing_expense": 579734, "net_income": 1791268, "net_profit": 1425747, "operational_expense": 2045835, "product_revenue": 1531181, "quarter": 1, "rd_expense": 427154, "revenue": 5733905, "salaries_expense": 1548761, "service_revenue": 4202724 }, { "depreciation": 294933, "expenses": 3996556, "income_tax": 484859, "marketing_expense": 715578, "net_income": 1814176, "net_profit": 1329317, "operational_expense": 2368362, "product_revenue": 1570362, "quarter": 2, "rd_expense": 760297, "revenue": 5810732, "salaries_expense": 1492841, "service_revenue": 4240370 }, { "depreciation": 268981, "expenses": 4051213, "income_tax": 494866, "marketing_expense": 711662, "net_income": 1837376, "net_profit": 1342510, "operational_expense": 2691239, "product_revenue": 2231227, "quarter": 3, "rd_expense": 609537, "revenue": 5888589, "salaries_expense": 1220692, "service_revenue": 3657362 }, { "depreciation": 354416, "expenses": 4106617, "income_tax": 515317, "marketing_expense": 733153, "net_income": 1860872, "net_profit": 1345555, "operational_expense": 2630746, "product_revenue": 2301132, "quarter": 4, "rd_expense": 670654, "revenue": 5967489, "salaries_expense": 1879326, "service_revenue": 3666357 } ], "market_conditions": { "gdp_growth": [ 0.06830030653907168, 0.05887831313051341, 0.05053765850180096, 0.050449885499249975 ], "inflation_rate": [ 0.005617997026834618, 0.010210617646888378, 0.010005356710400808, 0.010073247812562983 ], "interest_rate": [ 0.012138392159281999, 0.015857274405505613, 0.015082002099302187, 0.014645294029056375 ], "year": 2012 }, "random_event": { "description": "Bradshaw-Guzman Award Nomination in 2012", "impact": -0.05, "type": "Award Nomination" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 131516, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 18473125, "net_revenue": 14896897, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 39938 }, { "average_project_size": 117761, "billable_hours_per_employee": 124, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 18477226, "net_revenue": 15310161, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 41046 }, { "average_project_size": 154059, "billable_hours_per_employee": 159, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 18322571, "net_revenue": 15734890, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 42185 }, { "average_project_size": 187049, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 19746940, "net_revenue": 16171402, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 43355 } ], "balance_sheet": [ { "assets": 15355400, "current_assets": 6959430, "current_liabilities": 3715439, "equity": 10273896, "fixed_assets": 8395970, "liabilities": 8616321, "long_term_liabilities": 4900882, "quarter": 1 }, { "assets": 15645104, "current_assets": 5236680, "current_liabilities": 4143478, "equity": 10172914, "fixed_assets": 10408424, "liabilities": 8711916, "long_term_liabilities": 4568438, "quarter": 2 }, { "assets": 15940274, "current_assets": 7907299, "current_liabilities": 4412162, "equity": 10685609, "fixed_assets": 8032975, "liabilities": 8808573, "long_term_liabilities": 4396411, "quarter": 3 }, { "assets": 16241012, "current_assets": 5603349, "current_liabilities": 5125618, "equity": 10808619, "fixed_assets": 10637663, "liabilities": 8906301, "long_term_liabilities": 3780683, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96897, "financing_cash_flow": -1155, "investing_cash_flow": -408370, "net_cash_flow": 4162728, "operating_cash_flow": 4474922, "quarter": 1 }, { "change_in_working_capital": -10830, "financing_cash_flow": -102906, "investing_cash_flow": -189364, "net_cash_flow": 3939015, "operating_cash_flow": 4300315, "quarter": 2 }, { "change_in_working_capital": 49929, "financing_cash_flow": -50341, "investing_cash_flow": -259407, "net_cash_flow": 4328751, "operating_cash_flow": 4378457, "quarter": 3 }, { "change_in_working_capital": 59147, "financing_cash_flow": 73904, "investing_cash_flow": -101619, "net_cash_flow": 3892858, "operating_cash_flow": 4098940, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9701406020032041, "current_ratio": 1.8731110913138393, "debt_to_equity_ratio": 0.838661497060122, "profit_margin": 0.23728545615909138, "quarter": 1, "return_on_assets": 0.2302002552847858, "return_on_equity": 0.34405808663042725 }, { "asset_turnover_ratio": 0.97859119376899, "current_ratio": 1.2638368056980152, "debt_to_equity_ratio": 0.8563835298322585, "profit_margin": 0.21160626593018844, "quarter": 2, "return_on_assets": 0.20707602838562147, "return_on_equity": 0.31846587909816204 }, { "asset_turnover_ratio": 0.9871154034115097, "current_ratio": 1.7921597167103112, "debt_to_equity_ratio": 0.8243398200327188, "profit_margin": 0.2258616361474405, "quarter": 3, "return_on_assets": 0.22295150008086437, "return_on_equity": 0.3325882502344976 }, { "asset_turnover_ratio": 0.9957139370379137, "current_ratio": 1.093204565771386, "debt_to_equity_ratio": 0.823999902300192, "profit_margin": 0.21481798547831535, "quarter": 4, "return_on_assets": 0.21389726206716675, "return_on_equity": 0.32140165177438484 } ], "income_statement": [ { "depreciation": 940105, "expenses": 10425392, "income_tax": 936688, "marketing_expense": 1498219, "net_income": 4471505, "net_profit": 3534817, "operational_expense": 5692982, "product_revenue": 5880708, "quarter": 1, "rd_expense": 1860401, "revenue": 14896897, "salaries_expense": 4831306, "service_revenue": 9016189 }, { "depreciation": 1060589, "expenses": 10808094, "income_tax": 1262341, "marketing_expense": 1707394, "net_income": 4502067, "net_profit": 3239726, "operational_expense": 7240438, "product_revenue": 4685898, "quarter": 2, "rd_expense": 1757422, "revenue": 15310161, "salaries_expense": 3616414, "service_revenue": 10624263 }, { "depreciation": 824549, "expenses": 11204846, "income_tax": 976136, "marketing_expense": 1676635, "net_income": 4530044, "net_profit": 3553908, "operational_expense": 7190365, "product_revenue": 4653285, "quarter": 3, "rd_expense": 1267031, "revenue": 15734890, "salaries_expense": 4985077, "service_revenue": 11081605 }, { "depreciation": 625032, "expenses": 11616161, "income_tax": 1081333, "marketing_expense": 2286103, "net_income": 4555241, "net_profit": 3473908, "operational_expense": 6195515, "product_revenue": 5986580, "quarter": 4, "rd_expense": 2221304, "revenue": 16171402, "salaries_expense": 4927254, "service_revenue": 10184822 } ], "market_conditions": { "gdp_growth": [ 0.03386718932797251, 0.033674643136094695, 0.04787777744717833, 0.038994922964133656 ], "inflation_rate": [ 0.007773885263784386, 0.007699194627689531, 0.0038146707780780855, 0.007820127082865329 ], "interest_rate": [ 0.018729576810992434, 0.014062599927794565, 0.02196918948477879, 0.015143853892174257 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 164159, "billable_hours_per_employee": 136, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 18965420, "net_revenue": 16986507, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 45540 }, { "average_project_size": 118148, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 22498437, "net_revenue": 17400983, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 46651 }, { "average_project_size": 169738, "billable_hours_per_employee": 124, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 20607177, "net_revenue": 17825573, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 47790 }, { "average_project_size": 180651, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 23015563, "net_revenue": 18260523, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 48956 } ], "balance_sheet": [ { "assets": 21444374, "current_assets": 9244288, "current_liabilities": 6445571, "equity": 14509813, "fixed_assets": 12200086, "liabilities": 11616140, "long_term_liabilities": 5170569, "quarter": 1 }, { "assets": 22181447, "current_assets": 9883346, "current_liabilities": 6615400, "equity": 15702112, "fixed_assets": 12298101, "liabilities": 11860206, "long_term_liabilities": 5244806, "quarter": 2 }, { "assets": 22943854, "current_assets": 10760085, "current_liabilities": 6640803, "equity": 16326204, "fixed_assets": 12183769, "liabilities": 12109400, "long_term_liabilities": 5468597, "quarter": 3 }, { "assets": 23732466, "current_assets": 11486242, "current_liabilities": 5031200, "equity": 16979479, "fixed_assets": 12246224, "liabilities": 12363829, "long_term_liabilities": 7332629, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14677, "financing_cash_flow": -5788, "investing_cash_flow": -256009, "net_cash_flow": 5395007, "operating_cash_flow": 5507299, "quarter": 1 }, { "change_in_working_capital": 24478, "financing_cash_flow": 182968, "investing_cash_flow": -123178, "net_cash_flow": 5874023, "operating_cash_flow": 6012046, "quarter": 2 }, { "change_in_working_capital": -33568, "financing_cash_flow": -70171, "investing_cash_flow": -177359, "net_cash_flow": 5746091, "operating_cash_flow": 6240739, "quarter": 3 }, { "change_in_working_capital": -92883, "financing_cash_flow": 96277, "investing_cash_flow": -298323, "net_cash_flow": 6024878, "operating_cash_flow": 6515891, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7921195088278166, "current_ratio": 1.4342077684040715, "debt_to_equity_ratio": 0.8005713099128156, "profit_margin": 0.2756057499049098, "quarter": 1, "return_on_assets": 0.2183126912447992, "return_on_equity": 0.3226491616397813 }, { "asset_turnover_ratio": 0.7844836723230906, "current_ratio": 1.493990688393748, "debt_to_equity_ratio": 0.7553255256362966, "profit_margin": 0.3092279901658429, "quarter": 2, "return_on_assets": 0.242584309310389, "return_on_equity": 0.34268453823281864 }, { "asset_turnover_ratio": 0.7769214797130422, "current_ratio": 1.6202987801324629, "debt_to_equity_ratio": 0.7417155880203383, "profit_margin": 0.308082663036975, "quarter": 3, "return_on_assets": 0.23935603844062117, "return_on_equity": 0.3363764167102163 }, { "asset_turnover_ratio": 0.7694321778444768, "current_ratio": 2.2830024646207665, "debt_to_equity_ratio": 0.7281630372757609, "profit_margin": 0.3072662267121265, "quarter": 4, "return_on_assets": 0.23642052199716623, "return_on_equity": 0.3304484195304226 } ], "income_statement": [ { "depreciation": 825720, "expenses": 10304729, "income_tax": 2000199, "marketing_expense": 1507212, "net_income": 6681778, "net_profit": 4681579, "operational_expense": 5676029, "product_revenue": 5772691, "quarter": 1, "rd_expense": 2020426, "revenue": 16986507, "salaries_expense": 4897334, "service_revenue": 11213816 }, { "depreciation": 631175, "expenses": 10474564, "income_tax": 1545548, "marketing_expense": 1182637, "net_income": 6926419, "net_profit": 5380871, "operational_expense": 7216747, "product_revenue": 3601650, "quarter": 2, "rd_expense": 1452849, "revenue": 17400983, "salaries_expense": 4477361, "service_revenue": 13799333 }, { "depreciation": 748989, "expenses": 10647199, "income_tax": 1686624, "marketing_expense": 1090986, "net_income": 7178374, "net_profit": 5491750, "operational_expense": 5594246, "product_revenue": 4676796, "quarter": 3, "rd_expense": 1518072, "revenue": 17825573, "salaries_expense": 4456166, "service_revenue": 13148777 }, { "depreciation": 905049, "expenses": 10822680, "income_tax": 1827001, "marketing_expense": 1330508, "net_income": 7437843, "net_profit": 5610842, "operational_expense": 6516562, "product_revenue": 4793672, "quarter": 4, "rd_expense": 2152390, "revenue": 18260523, "salaries_expense": 3334279, "service_revenue": 13466851 } ], "market_conditions": { "gdp_growth": [ 0.05864441032310045, 0.05325961842957313, 0.05178249086247614, 0.054258749397850595 ], "inflation_rate": [ 0.0027664546911696612, 0.0008751537367697876, 0.006240203245996903, 0.0072093871094285715 ], "interest_rate": [ 0.015574497521109919, 0.007577491531477782, 0.008646667005493585, 0.014172865084531236 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 60456, "billable_hours_per_employee": 128, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 23816547, "net_revenue": 18634611, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 49959 }, { "average_project_size": 57066, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 22466314, "net_revenue": 19392531, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 51991 }, { "average_project_size": 182095, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 23065298, "net_revenue": 20181277, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 54105 }, { "average_project_size": 79436, "billable_hours_per_employee": 142, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 25547228, "net_revenue": 21002104, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 56306 } ], "balance_sheet": [ { "assets": 25438741, "current_assets": 8877342, "current_liabilities": 6523023, "equity": 19074314, "fixed_assets": 16561399, "liabilities": 11676038, "long_term_liabilities": 5153015, "quarter": 1 }, { "assets": 26317647, "current_assets": 9964274, "current_liabilities": 4845052, "equity": 20071965, "fixed_assets": 16353373, "liabilities": 11926774, "long_term_liabilities": 7081722, "quarter": 2 }, { "assets": 27226919, "current_assets": 8309776, "current_liabilities": 5225636, "equity": 20408418, "fixed_assets": 18917143, "liabilities": 12182895, "long_term_liabilities": 6957259, "quarter": 3 }, { "assets": 28167606, "current_assets": 12168623, "current_liabilities": 6623104, "equity": 21745491, "fixed_assets": 15998983, "liabilities": 12444516, "long_term_liabilities": 5821412, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68457, "financing_cash_flow": 94762, "investing_cash_flow": -419954, "net_cash_flow": 5894495, "operating_cash_flow": 6236551, "quarter": 1 }, { "change_in_working_capital": -47342, "financing_cash_flow": 31804, "investing_cash_flow": -410112, "net_cash_flow": 6262428, "operating_cash_flow": 6565771, "quarter": 2 }, { "change_in_working_capital": 61735, "financing_cash_flow": -160458, "investing_cash_flow": -104179, "net_cash_flow": 5643906, "operating_cash_flow": 6051700, "quarter": 3 }, { "change_in_working_capital": 5819, "financing_cash_flow": -34259, "investing_cash_flow": -328388, "net_cash_flow": 6588409, "operating_cash_flow": 7069934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7325288228690249, "current_ratio": 1.3609245283973397, "debt_to_equity_ratio": 0.6121340982433234, "profit_margin": 0.2850400794521549, "quarter": 1, "return_on_assets": 0.20880007387158037, "return_on_equity": 0.2784693069433585 }, { "asset_turnover_ratio": 0.7368641657059994, "current_ratio": 2.056587627955283, "debt_to_equity_ratio": 0.5942006176276214, "profit_margin": 0.2929525805579478, "quarter": 2, "return_on_assets": 0.21586625886425181, "return_on_equity": 0.28303616511886104 }, { "asset_turnover_ratio": 0.7412251455994708, "current_ratio": 1.590194188803047, "debt_to_equity_ratio": 0.5969544038151315, "profit_margin": 0.26581043409691074, "quarter": 3, "return_on_assets": 0.1970253777153412, "return_on_equity": 0.26285202508102296 }, { "asset_turnover_ratio": 0.7456119629051897, "current_ratio": 1.83729909722088, "debt_to_equity_ratio": 0.5722802947976663, "profit_margin": 0.28675227015350463, "quarter": 4, "return_on_assets": 0.21380592301667384, "return_on_equity": 0.2769494144786154 } ], "income_statement": [ { "depreciation": 924940, "expenses": 11720709, "income_tax": 1602291, "marketing_expense": 1245621, "net_income": 6913902, "net_profit": 5311611, "operational_expense": 7814478, "product_revenue": 4373084, "quarter": 1, "rd_expense": 1810323, "revenue": 18634611, "salaries_expense": 5360270, "service_revenue": 14261527 }, { "depreciation": 884679, "expenses": 12139151, "income_tax": 1572288, "marketing_expense": 1601089, "net_income": 7253380, "net_profit": 5681092, "operational_expense": 6962902, "product_revenue": 4765678, "quarter": 2, "rd_expense": 1284564, "revenue": 19392531, "salaries_expense": 4977071, "service_revenue": 14626853 }, { "depreciation": 687306, "expenses": 12572533, "income_tax": 2244350, "marketing_expense": 1288728, "net_income": 7608744, "net_profit": 5364394, "operational_expense": 7087857, "product_revenue": 7276888, "quarter": 3, "rd_expense": 1717292, "revenue": 20181277, "salaries_expense": 5518171, "service_revenue": 12904389 }, { "depreciation": 1047533, "expenses": 13021386, "income_tax": 1958317, "marketing_expense": 2254306, "net_income": 7980718, "net_profit": 6022401, "operational_expense": 8317608, "product_revenue": 4456424, "quarter": 4, "rd_expense": 1792684, "revenue": 21002104, "salaries_expense": 3976269, "service_revenue": 16545680 } ], "market_conditions": { "gdp_growth": [ 0.051412799801633546, 0.05417112752333376, 0.0652086788732758, 0.06018547936374747 ], "inflation_rate": [ 0.006976798350048104, 0.00938991274817751, 0.004086525522979613, 0.010105981420674157 ], "interest_rate": [ 0.008625935640295493, 0.005957456870323305, 0.00612246824470716, 0.012428973124192364 ], "year": 2015 }, "random_event": { "description": "Bradshaw-Guzman Data Privacy Regulation Impact in 2015", "impact": -0.09, "type": "Data Privacy Regulation Impact" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 120980, "billable_hours_per_employee": 159, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 14224228, "net_revenue": 11420672, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 30618 }, { "average_project_size": 189713, "billable_hours_per_employee": 147, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 14392777, "net_revenue": 11863543, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 31806 }, { "average_project_size": 197969, "billable_hours_per_employee": 131, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 15439981, "net_revenue": 12323588, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 33039 }, { "average_project_size": 87509, "billable_hours_per_employee": 107, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 15150585, "net_revenue": 12801473, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 34320 } ], "balance_sheet": [ { "assets": 14831643, "current_assets": 5712365, "current_liabilities": 5019799, "equity": 8657194, "fixed_assets": 9119278, "liabilities": 8409749, "long_term_liabilities": 3389950, "quarter": 1 }, { "assets": 15108522, "current_assets": 5012726, "current_liabilities": 4052980, "equity": 9020612, "fixed_assets": 10095796, "liabilities": 8579959, "long_term_liabilities": 4526979, "quarter": 2 }, { "assets": 15390569, "current_assets": 5482059, "current_liabilities": 3661293, "equity": 9278243, "fixed_assets": 9908510, "liabilities": 8753613, "long_term_liabilities": 5092320, "quarter": 3 }, { "assets": 15677882, "current_assets": 6882544, "current_liabilities": 5321383, "equity": 9425926, "fixed_assets": 8795338, "liabilities": 8930782, "long_term_liabilities": 3609399, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57681, "financing_cash_flow": 183352, "investing_cash_flow": -253119, "net_cash_flow": 2335610, "operating_cash_flow": 2744752, "quarter": 1 }, { "change_in_working_capital": -24095, "financing_cash_flow": -138552, "investing_cash_flow": -455144, "net_cash_flow": 2854670, "operating_cash_flow": 3015441, "quarter": 2 }, { "change_in_working_capital": -17445, "financing_cash_flow": -42220, "investing_cash_flow": -288780, "net_cash_flow": 3131781, "operating_cash_flow": 3206776, "quarter": 3 }, { "change_in_working_capital": 66663, "financing_cash_flow": 183429, "investing_cash_flow": -133638, "net_cash_flow": 3231115, "operating_cash_flow": 3441655, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7700206915713923, "current_ratio": 1.1379668787535118, "debt_to_equity_ratio": 0.9714174130786488, "profit_margin": 0.19572403445261366, "quarter": 1, "return_on_assets": 0.1507115563663446, "return_on_equity": 0.25820144494855957 }, { "asset_turnover_ratio": 0.7852219429537847, "current_ratio": 1.2368000829019634, "debt_to_equity_ratio": 0.951150431921914, "profit_margin": 0.21005942322626556, "quarter": 2, "return_on_assets": 0.16494326844147958, "return_on_equity": 0.2762616328027411 }, { "asset_turnover_ratio": 0.8007233520735978, "current_ratio": 1.4973013632069325, "debt_to_equity_ratio": 0.9434558892238541, "profit_margin": 0.21432775909094007, "quarter": 3, "return_on_assets": 0.17161724170172005, "return_on_equity": 0.28467534208793627 }, { "asset_turnover_ratio": 0.816530766081796, "current_ratio": 1.2933750493057914, "debt_to_equity_ratio": 0.9474699886249902, "profit_margin": 0.20925920009361423, "quarter": 4, "return_on_assets": 0.17086657496210267, "return_on_equity": 0.28419764806131514 } ], "income_statement": [ { "depreciation": 509452, "expenses": 8378686, "income_tax": 806686, "marketing_expense": 1423659, "net_income": 3041986, "net_profit": 2235300, "operational_expense": 5805898, "product_revenue": 3478459, "quarter": 1, "rd_expense": 997976, "revenue": 11420672, "salaries_expense": 3125726, "service_revenue": 7942213 }, { "depreciation": 523392, "expenses": 8680728, "income_tax": 690766, "marketing_expense": 998792, "net_income": 3182815, "net_profit": 2492049, "operational_expense": 4700997, "product_revenue": 3195170, "quarter": 2, "rd_expense": 1389013, "revenue": 11863543, "salaries_expense": 3227457, "service_revenue": 8668373 }, { "depreciation": 565489, "expenses": 8993658, "income_tax": 688643, "marketing_expense": 1032913, "net_income": 3329930, "net_profit": 2641287, "operational_expense": 5284606, "product_revenue": 4747787, "quarter": 3, "rd_expense": 1285263, "revenue": 12323588, "salaries_expense": 3806345, "service_revenue": 7575801 }, { "depreciation": 762829, "expenses": 9317870, "income_tax": 804777, "marketing_expense": 989175, "net_income": 3483603, "net_profit": 2678826, "operational_expense": 5308501, "product_revenue": 3109543, "quarter": 4, "rd_expense": 1674560, "revenue": 12801473, "salaries_expense": 3103610, "service_revenue": 9691930 } ], "market_conditions": { "gdp_growth": [ 0.04609713990156459, 0.05138932910379277, 0.049955290082465305, 0.042151733662748124 ], "inflation_rate": [ 0.006809298598789933, 0.014693965279949407, 0.0065872474505855524, 0.014108445045804933 ], "interest_rate": [ 0.0200654132399198, 0.021978297768986032, 0.022197080850770944, 0.01922545851912781 ], "year": 2016 }, "random_event": { "description": "Bradshaw-Guzman Partnership with Major Brand in 2016", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 2016 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "South Erintown", "name": "Mclaughlin LLC", "num_employees": 253, "region": "Europe", "revenue_size": "Large", "website": "www.mclaughlinllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 72073, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 104280919, "net_revenue": 93123151, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 368076 }, { "average_project_size": 189893, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 103722471, "net_revenue": 90582900, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 358035 }, { "average_project_size": 119159, "billable_hours_per_employee": 111, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 102059917, "net_revenue": 88111944, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 348269 }, { "average_project_size": 157829, "billable_hours_per_employee": 159, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 98951249, "net_revenue": 85708391, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 338768 } ], "balance_sheet": [ { "assets": 112524490, "current_assets": 51464353, "current_liabilities": 30302497, "equity": 69806161, "fixed_assets": 61060137, "liabilities": 66844203, "long_term_liabilities": 36541706, "quarter": 1 }, { "assets": 115149303, "current_assets": 53760436, "current_liabilities": 37882918, "equity": 71291856, "fixed_assets": 61388867, "liabilities": 67857538, "long_term_liabilities": 29974620, "quarter": 2 }, { "assets": 117835345, "current_assets": 41774272, "current_liabilities": 34692619, "equity": 72507842, "fixed_assets": 76061073, "liabilities": 68886234, "long_term_liabilities": 34193615, "quarter": 3 }, { "assets": 120584043, "current_assets": 50334155, "current_liabilities": 32116537, "equity": 71740265, "fixed_assets": 70249888, "liabilities": 69930524, "long_term_liabilities": 37813987, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26787, "financing_cash_flow": 15065, "investing_cash_flow": -244481, "net_cash_flow": 29556681, "operating_cash_flow": 29780347, "quarter": 1 }, { "change_in_working_capital": 53512, "financing_cash_flow": 182501, "investing_cash_flow": -185097, "net_cash_flow": 27954855, "operating_cash_flow": 28319629, "quarter": 2 }, { "change_in_working_capital": -59525, "financing_cash_flow": 91798, "investing_cash_flow": -173203, "net_cash_flow": 27879789, "operating_cash_flow": 28213374, "quarter": 3 }, { "change_in_working_capital": -32210, "financing_cash_flow": -94746, "investing_cash_flow": -299898, "net_cash_flow": 25701131, "operating_cash_flow": 26328292, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8275811869931603, "current_ratio": 1.698353538323921, "debt_to_equity_ratio": 0.9575688168842289, "profit_margin": 0.259074931860929, "quarter": 1, "return_on_assets": 0.21440553962963974, "return_on_equity": 0.3456123879953805 }, { "asset_turnover_ratio": 0.7866560859686662, "current_ratio": 1.419120776282334, "debt_to_equity_ratio": 0.9518273447671218, "profit_margin": 0.26495167410184484, "quarter": 2, "return_on_assets": 0.2084258469198029, "return_on_equity": 0.33664561910128976 }, { "asset_turnover_ratio": 0.7477547929273682, "current_ratio": 1.2041256383670544, "debt_to_equity_ratio": 0.950052188837726, "profit_margin": 0.2673727298537415, "quarter": 3, "return_on_assets": 0.19992924024620967, "return_on_equity": 0.32491286942452374 }, { "asset_turnover_ratio": 0.7107772211618415, "current_ratio": 1.5672348173777266, "debt_to_equity_ratio": 0.9747737062303854, "profit_margin": 0.24602895648805262, "quarter": 4, "return_on_assets": 0.17487177801792564, "return_on_equity": 0.29393181081781616 } ], "income_statement": [ { "depreciation": 5654473, "expenses": 60430282, "income_tax": 8566995, "marketing_expense": 10913710, "net_income": 32692869, "net_profit": 24125874, "operational_expense": 36837895, "product_revenue": 31631098, "quarter": 1, "rd_expense": 10454428, "revenue": 93123151, "salaries_expense": 19396179, "service_revenue": 61492053 }, { "depreciation": 4319538, "expenses": 59103708, "income_tax": 7479101, "marketing_expense": 7114061, "net_income": 31479192, "net_profit": 24000091, "operational_expense": 35363032, "product_revenue": 28096176, "quarter": 2, "rd_expense": 7440876, "revenue": 90582900, "salaries_expense": 21135401, "service_revenue": 62486724 }, { "depreciation": 4654643, "expenses": 57806256, "income_tax": 6746957, "marketing_expense": 9469807, "net_income": 30305688, "net_profit": 23558731, "operational_expense": 34109574, "product_revenue": 31635477, "quarter": 3, "rd_expense": 8923130, "revenue": 88111944, "salaries_expense": 22049481, "service_revenue": 56476467 }, { "depreciation": 5241546, "expenses": 56537286, "income_tax": 8084359, "marketing_expense": 8798977, "net_income": 29171105, "net_profit": 21086746, "operational_expense": 32247897, "product_revenue": 33177116, "quarter": 4, "rd_expense": 9899827, "revenue": 85708391, "salaries_expense": 18272034, "service_revenue": 52531275 } ], "market_conditions": { "gdp_growth": [ 0.008954342903012688, 0.0205008249089908, 0.022194949068111508, 0.020315120980598563 ], "inflation_rate": [ 0.022009661674172707, 0.020741611076614788, 0.014091420718006977, 0.02071943454717626 ], "interest_rate": [ 0.03420434002465698, 0.035090990709141096, 0.03167493783899393, 0.03164241016695369 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 163896, "billable_hours_per_employee": 84, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 23665644, "net_revenue": 21221477, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 83879 }, { "average_project_size": 101311, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 24373267, "net_revenue": 21294319, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 84167 }, { "average_project_size": 147986, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 27506143, "net_revenue": 21367411, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 84456 }, { "average_project_size": 95738, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 26395760, "net_revenue": 21440754, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 84746 } ], "balance_sheet": [ { "assets": 23178257, "current_assets": 11512733, "current_liabilities": 6446955, "equity": 14122530, "fixed_assets": 11665524, "liabilities": 13248288, "long_term_liabilities": 6801333, "quarter": 1 }, { "assets": 23502193, "current_assets": 11428700, "current_liabilities": 7965842, "equity": 14027378, "fixed_assets": 12073493, "liabilities": 13569953, "long_term_liabilities": 5604111, "quarter": 2 }, { "assets": 23830657, "current_assets": 8516763, "current_liabilities": 7702915, "equity": 13836317, "fixed_assets": 15313894, "liabilities": 13899428, "long_term_liabilities": 6196513, "quarter": 3 }, { "assets": 24163711, "current_assets": 10713718, "current_liabilities": 6604602, "equity": 13942919, "fixed_assets": 13449993, "liabilities": 14236903, "long_term_liabilities": 7632301, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48112, "financing_cash_flow": 183712, "investing_cash_flow": -157345, "net_cash_flow": 5289246, "operating_cash_flow": 5530215, "quarter": 1 }, { "change_in_working_capital": -29351, "financing_cash_flow": -123134, "investing_cash_flow": -423496, "net_cash_flow": 5173745, "operating_cash_flow": 5320684, "quarter": 2 }, { "change_in_working_capital": 58469, "financing_cash_flow": -154962, "investing_cash_flow": -228116, "net_cash_flow": 4266933, "operating_cash_flow": 4765036, "quarter": 3 }, { "change_in_working_capital": -36848, "financing_cash_flow": 185538, "investing_cash_flow": -206331, "net_cash_flow": 5015109, "operating_cash_flow": 5042857, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9155769133114712, "current_ratio": 1.7857628911633476, "debt_to_equity_ratio": 0.9380959360681125, "profit_margin": 0.19756216779821686, "quarter": 1, "return_on_assets": 0.18088335977981435, "return_on_equity": 0.2968703907869199 }, { "asset_turnover_ratio": 0.906056681604138, "current_ratio": 1.4347133674004582, "debt_to_equity_ratio": 0.967390555811642, "profit_margin": 0.1923112920399098, "quarter": 2, "return_on_assets": 0.17424493110068495, "return_on_equity": 0.29193894967398754 }, { "asset_turnover_ratio": 0.8966354137865356, "current_ratio": 1.105654547661502, "debt_to_equity_ratio": 1.0045612571611362, "profit_margin": 0.18275906238710904, "quarter": 3, "return_on_assets": 0.16386824752670479, "return_on_equity": 0.2822346438000806 }, { "asset_turnover_ratio": 0.8873121351269265, "current_ratio": 1.6221595184690918, "debt_to_equity_ratio": 1.0210848244904815, "profit_margin": 0.1873120227021867, "quarter": 4, "return_on_assets": 0.1662042307988206, "return_on_equity": 0.28803947007079367 } ], "income_statement": [ { "depreciation": 1337654, "expenses": 15928185, "income_tax": 1100731, "marketing_expense": 2316854, "net_income": 5293292, "net_profit": 4192561, "operational_expense": 9255463, "product_revenue": 7021843, "quarter": 1, "rd_expense": 2277365, "revenue": 21221477, "salaries_expense": 4841447, "service_revenue": 14199634 }, { "depreciation": 1225546, "expenses": 15940730, "income_tax": 1258451, "marketing_expense": 2442778, "net_income": 5353589, "net_profit": 4095138, "operational_expense": 8133367, "product_revenue": 5129934, "quarter": 2, "rd_expense": 2003606, "revenue": 21294319, "salaries_expense": 6604749, "service_revenue": 16164385 }, { "depreciation": 859948, "expenses": 15953285, "income_tax": 1509038, "marketing_expense": 1769482, "net_income": 5414126, "net_profit": 3905088, "operational_expense": 10656729, "product_revenue": 8106935, "quarter": 3, "rd_expense": 3138658, "revenue": 21367411, "salaries_expense": 4874014, "service_revenue": 13260476 }, { "depreciation": 1026746, "expenses": 15965850, "income_tax": 1458793, "marketing_expense": 1900889, "net_income": 5474904, "net_profit": 4016111, "operational_expense": 8981992, "product_revenue": 4303980, "quarter": 4, "rd_expense": 2755416, "revenue": 21440754, "salaries_expense": 6448824, "service_revenue": 17136774 } ], "market_conditions": { "gdp_growth": [ 0.02360658302895536, 0.028681085904929446, 0.027854828307653866, 0.026110147384137968 ], "inflation_rate": [ 0.015939291296331655, 0.014592960159781947, 0.015574375445059109, 0.012663706648836152 ], "interest_rate": [ 0.01918395196487143, 0.016983939253229968, 0.020559914232804784, 0.01626167213714594 ], "year": 2010 }, "random_event": { "description": "Mclaughlin LLC Technology Adoption in 2010", "impact": -0.01, "type": "Technology Adoption" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 157151, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 67530314, "net_revenue": 52245591, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 206504 }, { "average_project_size": 58044, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 62608171, "net_revenue": 51551752, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 203762 }, { "average_project_size": 196510, "billable_hours_per_employee": 138, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 64821423, "net_revenue": 50867127, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 201056 }, { "average_project_size": 96857, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 62260957, "net_revenue": 50191595, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 198386 } ], "balance_sheet": [ { "assets": 56929473, "current_assets": 22038991, "current_liabilities": 11829546, "equity": 42415743, "fixed_assets": 34890482, "liabilities": 25396021, "long_term_liabilities": 13566475, "quarter": 1 }, { "assets": 57664089, "current_assets": 19794034, "current_liabilities": 13170093, "equity": 43161427, "fixed_assets": 37870055, "liabilities": 25863217, "long_term_liabilities": 12693124, "quarter": 2 }, { "assets": 58408183, "current_assets": 19995737, "current_liabilities": 11183149, "equity": 43151032, "fixed_assets": 38412446, "liabilities": 26339006, "long_term_liabilities": 15155857, "quarter": 3 }, { "assets": 59161880, "current_assets": 28244639, "current_liabilities": 13504481, "equity": 43615999, "fixed_assets": 30917241, "liabilities": 26823549, "long_term_liabilities": 13319068, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70175, "financing_cash_flow": -184383, "investing_cash_flow": -301782, "net_cash_flow": 13713200, "operating_cash_flow": 13699326, "quarter": 1 }, { "change_in_working_capital": 7061, "financing_cash_flow": 1615, "investing_cash_flow": -326262, "net_cash_flow": 14692504, "operating_cash_flow": 14965479, "quarter": 2 }, { "change_in_working_capital": -77367, "financing_cash_flow": 155279, "investing_cash_flow": -247656, "net_cash_flow": 14338133, "operating_cash_flow": 14357621, "quarter": 3 }, { "change_in_working_capital": -39014, "financing_cash_flow": 60734, "investing_cash_flow": -390803, "net_cash_flow": 13397443, "operating_cash_flow": 13578182, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9177248312135262, "current_ratio": 1.8630462234138148, "debt_to_equity_ratio": 0.5987404487998713, "profit_margin": 0.20829108814177258, "quarter": 1, "return_on_assets": 0.19115390370818997, "return_on_equity": 0.2565625456566917 }, { "asset_turnover_ratio": 0.8940009786680233, "current_ratio": 1.5029532441418598, "debt_to_equity_ratio": 0.5992206189104915, "profit_margin": 0.22037185079568197, "quarter": 2, "return_on_assets": 0.1970126502822233, "return_on_equity": 0.26321082942878604 }, { "asset_turnover_ratio": 0.8708904195838449, "current_ratio": 1.788023838366099, "debt_to_equity_ratio": 0.6103911025812778, "profit_margin": 0.21785887376733504, "quarter": 3, "return_on_assets": 0.18973120598529833, "return_on_equity": 0.256815526451372 }, { "asset_turnover_ratio": 0.8483772828044004, "current_ratio": 2.0915012579898478, "debt_to_equity_ratio": 0.6149933422366411, "profit_margin": 0.22469236134057904, "quarter": 4, "return_on_assets": 0.19062389498102494, "return_on_equity": 0.25856722896568296 } ], "income_statement": [ { "depreciation": 2817035, "expenses": 38005023, "income_tax": 3358277, "marketing_expense": 6339285, "net_income": 14240568, "net_profit": 10882291, "operational_expense": 22329758, "product_revenue": 19135095, "quarter": 1, "rd_expense": 5525406, "revenue": 52245591, "salaries_expense": 14470834, "service_revenue": 33110496 }, { "depreciation": 3604924, "expenses": 37231341, "income_tax": 2959856, "marketing_expense": 4947006, "net_income": 14320411, "net_profit": 11360555, "operational_expense": 24337686, "product_revenue": 19484561, "quarter": 2, "rd_expense": 4637950, "revenue": 51551752, "salaries_expense": 16789352, "service_revenue": 32067191 }, { "depreciation": 3275766, "expenses": 36473409, "income_tax": 3311863, "marketing_expense": 5106154, "net_income": 14393718, "net_profit": 11081855, "operational_expense": 22361711, "product_revenue": 11424718, "quarter": 3, "rd_expense": 3672086, "revenue": 50867127, "salaries_expense": 14709006, "service_revenue": 39442409 }, { "depreciation": 2300514, "expenses": 35730907, "income_tax": 3183020, "marketing_expense": 4934053, "net_income": 14460688, "net_profit": 11277668, "operational_expense": 23122475, "product_revenue": 14840386, "quarter": 4, "rd_expense": 6059309, "revenue": 50191595, "salaries_expense": 13387609, "service_revenue": 35351209 } ], "market_conditions": { "gdp_growth": [ 0.029357745487601443, 0.02974696826362403, 0.025082074444762965, 0.026714134566019978 ], "inflation_rate": [ 0.007143161538909655, 0.015299416888539571, 0.012011967764439536, 0.010293807160736279 ], "interest_rate": [ 0.023995935332988428, 0.02436123711665219, 0.026778952856725977, 0.02685939515524873 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 153489, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 98356040, "net_revenue": 85110824, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 336406 }, { "average_project_size": 171466, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 102334509, "net_revenue": 84960328, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 335812 }, { "average_project_size": 149209, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 99885502, "net_revenue": 84810098, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 335218 }, { "average_project_size": 134861, "billable_hours_per_employee": 87, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 97901203, "net_revenue": 84660134, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 334625 } ], "balance_sheet": [ { "assets": 91957260, "current_assets": 39994060, "current_liabilities": 30868471, "equity": 61431471, "fixed_assets": 51963200, "liabilities": 52517938, "long_term_liabilities": 21649467, "quarter": 1 }, { "assets": 94989068, "current_assets": 29856412, "current_liabilities": 26654025, "equity": 62920377, "fixed_assets": 65132656, "liabilities": 54021016, "long_term_liabilities": 27366991, "quarter": 2 }, { "assets": 98120833, "current_assets": 44718250, "current_liabilities": 22349295, "equity": 65279936, "fixed_assets": 53402583, "liabilities": 55567112, "long_term_liabilities": 33217817, "quarter": 3 }, { "assets": 101355853, "current_assets": 36590282, "current_liabilities": 27674394, "equity": 66638129, "fixed_assets": 64765571, "liabilities": 57157457, "long_term_liabilities": 29483063, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62057, "financing_cash_flow": -163412, "investing_cash_flow": -341608, "net_cash_flow": 24912055, "operating_cash_flow": 25238217, "quarter": 1 }, { "change_in_working_capital": 7485, "financing_cash_flow": 108351, "investing_cash_flow": -169441, "net_cash_flow": 24387357, "operating_cash_flow": 24725977, "quarter": 2 }, { "change_in_working_capital": -72204, "financing_cash_flow": -134144, "investing_cash_flow": -188255, "net_cash_flow": 25580765, "operating_cash_flow": 25841565, "quarter": 3 }, { "change_in_working_capital": 58648, "financing_cash_flow": 140505, "investing_cash_flow": -176748, "net_cash_flow": 25970833, "operating_cash_flow": 26519209, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9255476294095757, "current_ratio": 1.2956281508079879, "debt_to_equity_ratio": 0.8549028233427781, "profit_margin": 0.2583942672203479, "quarter": 1, "return_on_assets": 0.23915620147881744, "return_on_equity": 0.3579948297184679 }, { "asset_turnover_ratio": 0.8944221665592087, "current_ratio": 1.1201464694356669, "debt_to_equity_ratio": 0.8585615435838854, "profit_margin": 0.25838324211742686, "quarter": 2, "return_on_assets": 0.2311036992172615, "return_on_equity": 0.3488905509895467 }, { "asset_turnover_ratio": 0.864343436627775, "current_ratio": 2.0008796698061393, "debt_to_equity_ratio": 0.8512127217771782, "profit_margin": 0.2679659089652272, "quarter": 3, "return_on_assets": 0.23161457465409002, "return_on_equity": 0.3481347622644728 }, { "asset_turnover_ratio": 0.8352762222819041, "current_ratio": 1.3221710292915538, "debt_to_equity_ratio": 0.8577290187724208, "profit_margin": 0.26505666764004887, "quarter": 4, "return_on_assets": 0.22139553203701023, "return_on_equity": 0.33674014166874344 } ], "income_statement": [ { "depreciation": 3246068, "expenses": 54184814, "income_tax": 8933861, "marketing_expense": 7035934, "net_income": 30926010, "net_profit": 21992149, "operational_expense": 29796067, "product_revenue": 33973331, "quarter": 1, "rd_expense": 10739209, "revenue": 85110824, "salaries_expense": 19172364, "service_revenue": 51137493 }, { "depreciation": 2773652, "expenses": 54011827, "income_tax": 8996176, "marketing_expense": 8640514, "net_income": 30948501, "net_profit": 21952325, "operational_expense": 28497065, "product_revenue": 33179342, "quarter": 2, "rd_expense": 8183539, "revenue": 84960328, "salaries_expense": 21754186, "service_revenue": 51780986 }, { "depreciation": 3115350, "expenses": 53839393, "income_tax": 8244490, "marketing_expense": 9560322, "net_income": 30970705, "net_profit": 22726215, "operational_expense": 27123622, "product_revenue": 30508863, "quarter": 3, "rd_expense": 9047570, "revenue": 84810098, "salaries_expense": 20184851, "service_revenue": 54301235 }, { "depreciation": 4079476, "expenses": 53667509, "income_tax": 8552892, "marketing_expense": 5668875, "net_income": 30992625, "net_profit": 22439733, "operational_expense": 36556329, "product_revenue": 32046871, "quarter": 4, "rd_expense": 6265283, "revenue": 84660134, "salaries_expense": 18700263, "service_revenue": 52613263 } ], "market_conditions": { "gdp_growth": [ 0.036882133225477017, 0.021469100578796224, 0.039349676354162, 0.03655124685023614 ], "inflation_rate": [ 0.017908771032315862, 0.015027509100627985, 0.016961965514839434, 0.01631421371885937 ], "interest_rate": [ 0.035155385627768036, 0.0359263830843749, 0.03554190727642271, 0.034029076209726505 ], "year": 2012 }, "random_event": { "description": "Mclaughlin LLC Economic Slowdown Impact in 2012", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 136067, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 54112242, "net_revenue": 47667889, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 188411 }, { "average_project_size": 160909, "billable_hours_per_employee": 122, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 59222284, "net_revenue": 47595061, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 188123 }, { "average_project_size": 169062, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 61112304, "net_revenue": 47522344, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 187835 }, { "average_project_size": 59398, "billable_hours_per_employee": 114, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 53031347, "net_revenue": 47449739, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 187548 } ], "balance_sheet": [ { "assets": 52584884, "current_assets": 22712579, "current_liabilities": 8650423, "equity": 45572307, "fixed_assets": 29872305, "liabilities": 21377781, "long_term_liabilities": 12727358, "quarter": 1 }, { "assets": 54327937, "current_assets": 18303101, "current_liabilities": 9018766, "equity": 46299019, "fixed_assets": 36024836, "liabilities": 21945502, "long_term_liabilities": 12926736, "quarter": 2 }, { "assets": 56128768, "current_assets": 22165519, "current_liabilities": 9665592, "equity": 48131591, "fixed_assets": 33963249, "liabilities": 22528300, "long_term_liabilities": 12862708, "quarter": 3 }, { "assets": 57989291, "current_assets": 22853287, "current_liabilities": 10909050, "equity": 49798871, "fixed_assets": 35136004, "liabilities": 23126575, "long_term_liabilities": 12217525, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86361, "financing_cash_flow": -53964, "investing_cash_flow": -278581, "net_cash_flow": 16959984, "operating_cash_flow": 17172785, "quarter": 1 }, { "change_in_working_capital": -16093, "financing_cash_flow": -118119, "investing_cash_flow": -260188, "net_cash_flow": 15157402, "operating_cash_flow": 15385057, "quarter": 2 }, { "change_in_working_capital": -35978, "financing_cash_flow": 22366, "investing_cash_flow": -183163, "net_cash_flow": 16307726, "operating_cash_flow": 16364243, "quarter": 3 }, { "change_in_working_capital": -10156, "financing_cash_flow": -93174, "investing_cash_flow": -273163, "net_cash_flow": 16249904, "operating_cash_flow": 16690456, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9064941362236342, "current_ratio": 2.625603279747129, "debt_to_equity_ratio": 0.4690958699984181, "profit_margin": 0.30136018819713206, "quarter": 1, "return_on_assets": 0.27318124349195105, "return_on_equity": 0.3152178361301744 }, { "asset_turnover_ratio": 0.8760697281768678, "current_ratio": 2.029446267926233, "debt_to_equity_ratio": 0.4739949673663712, "profit_margin": 0.2923955491936443, "quarter": 2, "return_on_assets": 0.25615888930220193, "return_on_equity": 0.3005805371383787 }, { "asset_turnover_ratio": 0.8466664367192239, "current_ratio": 2.293239669127354, "debt_to_equity_ratio": 0.4680564164188963, "profit_margin": 0.3057745426025282, "quarter": 3, "return_on_assets": 0.2588890424247331, "return_on_equity": 0.3019040654608737 }, { "asset_turnover_ratio": 0.8182500282681504, "current_ratio": 2.0948924975135323, "debt_to_equity_ratio": 0.46439958448053975, "profit_margin": 0.31477844377605535, "quarter": 4, "return_on_assets": 0.2575674705179617, "return_on_equity": 0.29992959077325265 } ], "income_statement": [ { "depreciation": 2807581, "expenses": 28612864, "income_tax": 4689821, "marketing_expense": 3877674, "net_income": 19055025, "net_profit": 14365204, "operational_expense": 17723843, "product_revenue": 13356226, "quarter": 1, "rd_expense": 5542482, "revenue": 47667889, "salaries_expense": 9365993, "service_revenue": 34311663 }, { "depreciation": 1468473, "expenses": 28556816, "income_tax": 5121661, "marketing_expense": 3815832, "net_income": 19038245, "net_profit": 13916584, "operational_expense": 14951444, "product_revenue": 18868833, "quarter": 2, "rd_expense": 4490115, "revenue": 47595061, "salaries_expense": 13813567, "service_revenue": 28726228 }, { "depreciation": 1833120, "expenses": 28500879, "income_tax": 4490342, "marketing_expense": 3422176, "net_income": 19021465, "net_profit": 14531123, "operational_expense": 16414085, "product_revenue": 18323894, "quarter": 3, "rd_expense": 4923680, "revenue": 47522344, "salaries_expense": 9949641, "service_revenue": 29198450 }, { "depreciation": 1754301, "expenses": 28445051, "income_tax": 4068533, "marketing_expense": 4949900, "net_income": 19004688, "net_profit": 14936155, "operational_expense": 17903587, "product_revenue": 10732890, "quarter": 4, "rd_expense": 4950663, "revenue": 47449739, "salaries_expense": 10135753, "service_revenue": 36716849 } ], "market_conditions": { "gdp_growth": [ 0.013914055959082027, 0.01288407656517862, 0.015043793505840909, 0.026210701379131986 ], "inflation_rate": [ 0.018203858569986447, 0.02129367943182354, 0.018801014047584535, 0.016488325596888228 ], "interest_rate": [ 0.03021023606889824, 0.034020791781584694, 0.03127831037955525, 0.03502638160438271 ], "year": 2013 }, "random_event": { "description": "Mclaughlin LLC Partnership with Major Brand in 2013", "impact": 0.01, "type": "Partnership with Major Brand" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 50537, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 42369291, "net_revenue": 35073680, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 138631 }, { "average_project_size": 56139, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 43458957, "net_revenue": 35169547, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 139010 }, { "average_project_size": 57532, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 42011363, "net_revenue": 35265676, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 139390 }, { "average_project_size": 190793, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 45403989, "net_revenue": 35362068, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 139771 } ], "balance_sheet": [ { "assets": 38327362, "current_assets": 17796397, "current_liabilities": 10337296, "equity": 29876529, "fixed_assets": 20530965, "liabilities": 18029961, "long_term_liabilities": 7692665, "quarter": 1 }, { "assets": 38856363, "current_assets": 18811222, "current_liabilities": 8155604, "equity": 29545622, "fixed_assets": 20045141, "liabilities": 18265043, "long_term_liabilities": 10109439, "quarter": 2 }, { "assets": 39392665, "current_assets": 14215469, "current_liabilities": 10806862, "equity": 30646407, "fixed_assets": 25177196, "liabilities": 18503190, "long_term_liabilities": 7696328, "quarter": 3 }, { "assets": 39936369, "current_assets": 18653530, "current_liabilities": 11026750, "equity": 30096895, "fixed_assets": 21282839, "liabilities": 18744442, "long_term_liabilities": 7717692, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67153, "financing_cash_flow": -27419, "investing_cash_flow": -485209, "net_cash_flow": 11067267, "operating_cash_flow": 11356815, "quarter": 1 }, { "change_in_working_capital": -7971, "financing_cash_flow": -135250, "investing_cash_flow": -480400, "net_cash_flow": 10165983, "operating_cash_flow": 10724413, "quarter": 2 }, { "change_in_working_capital": -67201, "financing_cash_flow": -157802, "investing_cash_flow": -414870, "net_cash_flow": 11588932, "operating_cash_flow": 11874003, "quarter": 3 }, { "change_in_working_capital": -43959, "financing_cash_flow": -45364, "investing_cash_flow": -293723, "net_cash_flow": 10026594, "operating_cash_flow": 10311781, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9151081151893522, "current_ratio": 1.7215717727343784, "debt_to_equity_ratio": 0.6034824527307038, "profit_margin": 0.2731144265443489, "quarter": 1, "return_on_assets": 0.24992922810601992, "return_on_equity": 0.32062385828019047 }, { "asset_turnover_ratio": 0.9051168015905142, "current_ratio": 2.3065394052972654, "debt_to_equity_ratio": 0.6181979516288403, "profit_margin": 0.2546038480393279, "quarter": 2, "return_on_assets": 0.23044622060999378, "return_on_equity": 0.30306696538661465 }, { "asset_turnover_ratio": 0.8952345823772014, "current_ratio": 1.315411356229033, "debt_to_equity_ratio": 0.6037637625839792, "profit_margin": 0.2766693597479884, "quarter": 3, "return_on_assets": 0.24768397873055809, "return_on_equity": 0.31837115522220927 }, { "asset_turnover_ratio": 0.8854602680579199, "current_ratio": 1.6916616410093637, "debt_to_equity_ratio": 0.6228031828532479, "profit_margin": 0.2518226026826259, "quarter": 4, "return_on_assets": 0.22297890927440098, "return_on_equity": 0.29587663445016504 } ], "income_statement": [ { "depreciation": 1777687, "expenses": 22579425, "income_tax": 2915127, "marketing_expense": 3811123, "net_income": 12494255, "net_profit": 9579128, "operational_expense": 15441188, "product_revenue": 10006259, "quarter": 1, "rd_expense": 2291037, "revenue": 35073680, "salaries_expense": 10347986, "service_revenue": 25067421 }, { "depreciation": 1770111, "expenses": 22726429, "income_tax": 3488816, "marketing_expense": 3344655, "net_income": 12443118, "net_profit": 8954302, "operational_expense": 14822698, "product_revenue": 11443060, "quarter": 2, "rd_expense": 3907777, "revenue": 35169547, "salaries_expense": 10340607, "service_revenue": 23726487 }, { "depreciation": 2117071, "expenses": 22874391, "income_tax": 2634353, "marketing_expense": 4255872, "net_income": 12391285, "net_profit": 9756932, "operational_expense": 13802366, "product_revenue": 9214391, "quarter": 3, "rd_expense": 4363379, "revenue": 35265676, "salaries_expense": 7666347, "service_revenue": 26051285 }, { "depreciation": 1406813, "expenses": 23023316, "income_tax": 3433784, "marketing_expense": 4367572, "net_income": 12338752, "net_profit": 8904968, "operational_expense": 13707770, "product_revenue": 11864360, "quarter": 4, "rd_expense": 3554982, "revenue": 35362068, "salaries_expense": 11139853, "service_revenue": 23497708 } ], "market_conditions": { "gdp_growth": [ 0.0230400195292823, 0.02275245270954651, 0.015300446846766083, 0.022018581055992942 ], "inflation_rate": [ 0.019634442431614052, 0.02399242137050611, 0.01890228719773799, 0.02343628113288604 ], "interest_rate": [ 0.021857045396434637, 0.027554927942449778, 0.02198441519066951, 0.024040961323643882 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 189133, "billable_hours_per_employee": 82, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 115269726, "net_revenue": 98232334, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 388270 }, { "average_project_size": 198873, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 125183892, "net_revenue": 96722477, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 382302 }, { "average_project_size": 74524, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 108983367, "net_revenue": 95235828, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 376426 }, { "average_project_size": 75691, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 109325267, "net_revenue": 93772029, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 370640 } ], "balance_sheet": [ { "assets": 129686280, "current_assets": 49754249, "current_liabilities": 43951956, "equity": 76765852, "fixed_assets": 79932031, "liabilities": 73750428, "long_term_liabilities": 29798472, "quarter": 1 }, { "assets": 133100243, "current_assets": 57046085, "current_liabilities": 44049217, "equity": 78456710, "fixed_assets": 76054158, "liabilities": 74402936, "long_term_liabilities": 30353719, "quarter": 2 }, { "assets": 136604078, "current_assets": 52307253, "current_liabilities": 41832770, "equity": 82368784, "fixed_assets": 84296825, "liabilities": 75061217, "long_term_liabilities": 33228447, "quarter": 3 }, { "assets": 140200150, "current_assets": 58721873, "current_liabilities": 36508504, "equity": 83322199, "fixed_assets": 81478277, "liabilities": 75725322, "long_term_liabilities": 39216818, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88972, "financing_cash_flow": 95525, "investing_cash_flow": -321277, "net_cash_flow": 26237214, "operating_cash_flow": 26521542, "quarter": 1 }, { "change_in_working_capital": -6318, "financing_cash_flow": 181560, "investing_cash_flow": -459922, "net_cash_flow": 24544193, "operating_cash_flow": 24833532, "quarter": 2 }, { "change_in_working_capital": 56635, "financing_cash_flow": -132730, "investing_cash_flow": -424571, "net_cash_flow": 24047793, "operating_cash_flow": 24575135, "quarter": 3 }, { "change_in_working_capital": -45884, "financing_cash_flow": 162244, "investing_cash_flow": -152517, "net_cash_flow": 24380216, "operating_cash_flow": 24519333, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7574612672982832, "current_ratio": 1.1320144432252344, "debt_to_equity_ratio": 0.9607192010322506, "profit_margin": 0.21204830580529624, "quarter": 1, "return_on_assets": 0.1606183784437336, "return_on_equity": 0.2713446077560632 }, { "asset_turnover_ratio": 0.7266889587872503, "current_ratio": 1.2950533263735426, "debt_to_equity_ratio": 0.9483310732759506, "profit_margin": 0.2042896709520787, "quarter": 2, "return_on_assets": 0.14845504827515604, "return_on_equity": 0.2518510271460529 }, { "asset_turnover_ratio": 0.6971668005401713, "current_ratio": 1.2503894195866063, "debt_to_equity_ratio": 0.9112823251099591, "profit_margin": 0.21867739733412095, "quarter": 3, "return_on_assets": 0.15245462144988087, "return_on_equity": 0.25283756768826404 }, { "asset_turnover_ratio": 0.6688439990970052, "current_ratio": 1.6084436930091686, "debt_to_equity_ratio": 0.9088252939651773, "profit_margin": 0.20099139584576975, "quarter": 4, "return_on_assets": 0.13443188898157385, "return_on_equity": 0.22619867485734504 } ], "income_statement": [ { "depreciation": 5691542, "expenses": 71479664, "income_tax": 5922670, "marketing_expense": 8205149, "net_income": 26752670, "net_profit": 20830000, "operational_expense": 46425380, "product_revenue": 27808298, "quarter": 1, "rd_expense": 10871618, "revenue": 98232334, "salaries_expense": 26150374, "service_revenue": 70424036 }, { "depreciation": 5074129, "expenses": 70145779, "income_tax": 6817295, "marketing_expense": 7612455, "net_income": 26576698, "net_profit": 19759403, "operational_expense": 36741892, "product_revenue": 20366324, "quarter": 2, "rd_expense": 8667715, "revenue": 96722477, "salaries_expense": 25566769, "service_revenue": 76356153 }, { "depreciation": 3749212, "expenses": 68836786, "income_tax": 5573119, "marketing_expense": 9308799, "net_income": 26399042, "net_profit": 20825923, "operational_expense": 39773874, "product_revenue": 34309832, "quarter": 3, "rd_expense": 9484724, "revenue": 95235828, "salaries_expense": 34060158, "service_revenue": 60925996 }, { "depreciation": 5671962, "expenses": 67552220, "income_tax": 7372438, "marketing_expense": 8805604, "net_income": 26219809, "net_profit": 18847371, "operational_expense": 41687909, "product_revenue": 27689101, "quarter": 4, "rd_expense": 9041781, "revenue": 93772029, "salaries_expense": 32686138, "service_revenue": 66082928 } ], "market_conditions": { "gdp_growth": [ 0.01563562599227541, 0.015307827133628316, 0.029526468029563366, 0.031108661310839343 ], "inflation_rate": [ 0.00556988570278906, 0.013452263206044961, 0.01420497219593345, 0.013324619342443635 ], "interest_rate": [ 0.028706567670749212, 0.025462263651880927, 0.02815964794194002, 0.023729371205613126 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 92152, "billable_hours_per_employee": 95, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 57493707, "net_revenue": 44237344, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 174851 }, { "average_project_size": 153838, "billable_hours_per_employee": 155, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 48682338, "net_revenue": 44104544, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 174326 }, { "average_project_size": 82168, "billable_hours_per_employee": 140, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 56455817, "net_revenue": 43972143, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 173803 }, { "average_project_size": 181522, "billable_hours_per_employee": 118, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 48545625, "net_revenue": 43840140, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 173281 } ], "balance_sheet": [ { "assets": 66168170, "current_assets": 20329612, "current_liabilities": 20767253, "equity": 38574686, "fixed_assets": 45838558, "liabilities": 38187272, "long_term_liabilities": 17420019, "quarter": 1 }, { "assets": 68327922, "current_assets": 22317518, "current_liabilities": 21902609, "equity": 40309958, "fixed_assets": 46010404, "liabilities": 39182076, "long_term_liabilities": 17279467, "quarter": 2 }, { "assets": 70558169, "current_assets": 34001423, "current_liabilities": 22771822, "equity": 41215580, "fixed_assets": 36556746, "liabilities": 40202796, "long_term_liabilities": 17430974, "quarter": 3 }, { "assets": 72861212, "current_assets": 36263656, "current_liabilities": 17066550, "equity": 42914459, "fixed_assets": 36597556, "liabilities": 41250105, "long_term_liabilities": 24183555, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39836, "financing_cash_flow": 160338, "investing_cash_flow": -104043, "net_cash_flow": 11799001, "operating_cash_flow": 12256125, "quarter": 1 }, { "change_in_working_capital": -62036, "financing_cash_flow": -60861, "investing_cash_flow": -107350, "net_cash_flow": 12632333, "operating_cash_flow": 13086497, "quarter": 2 }, { "change_in_working_capital": 34799, "financing_cash_flow": 119671, "investing_cash_flow": -361348, "net_cash_flow": 12778206, "operating_cash_flow": 13057729, "quarter": 3 }, { "change_in_working_capital": 90409, "financing_cash_flow": 146438, "investing_cash_flow": -153801, "net_cash_flow": 13384384, "operating_cash_flow": 13861416, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6685592785776001, "current_ratio": 0.9789263895422279, "debt_to_equity_ratio": 0.989956781501734, "profit_margin": 0.2394761312975752, "quarter": 1, "return_on_assets": 0.1601039895768615, "return_on_equity": 0.2746305699027595 }, { "asset_turnover_ratio": 0.6454834672127158, "current_ratio": 1.018943359670074, "debt_to_equity_ratio": 0.9720197674232258, "profit_margin": 0.25312838513872854, "quarter": 2, "return_on_assets": 0.1633901876893022, "return_on_equity": 0.2769566765611614 }, { "asset_turnover_ratio": 0.6232041395518639, "current_ratio": 1.4931358149558696, "debt_to_equity_ratio": 0.9754271564296803, "profit_margin": 0.24697925229616396, "quarter": 3, "return_on_assets": 0.15391849241439357, "return_on_equity": 0.26349761425169804 }, { "asset_turnover_ratio": 0.6016938065757127, "current_ratio": 2.124838119010579, "debt_to_equity_ratio": 0.9612169408916468, "profit_margin": 0.25783111094079536, "quarter": 4, "return_on_assets": 0.15513538259561205, "return_on_equity": 0.2633926248493544 } ], "income_statement": [ { "depreciation": 1662337, "expenses": 29711219, "income_tax": 3932337, "marketing_expense": 3133354, "net_income": 14526125, "net_profit": 10593788, "operational_expense": 20573619, "product_revenue": 11749978, "quarter": 1, "rd_expense": 5302937, "revenue": 44237344, "salaries_expense": 14676429, "service_revenue": 32487366 }, { "depreciation": 1922385, "expenses": 29449743, "income_tax": 3490689, "marketing_expense": 4991751, "net_income": 14654801, "net_profit": 11164112, "operational_expense": 16880241, "product_revenue": 17371723, "quarter": 2, "rd_expense": 3465073, "revenue": 44104544, "salaries_expense": 10767432, "service_revenue": 26732821 }, { "depreciation": 2197522, "expenses": 29190569, "income_tax": 3921367, "marketing_expense": 3982677, "net_income": 14781574, "net_profit": 10860207, "operational_expense": 15039588, "product_revenue": 13766515, "quarter": 3, "rd_expense": 4874809, "revenue": 43972143, "salaries_expense": 10573614, "service_revenue": 30205628 }, { "depreciation": 2558064, "expenses": 28933675, "income_tax": 3603113, "marketing_expense": 4784598, "net_income": 14906465, "net_profit": 11303352, "operational_expense": 16042159, "product_revenue": 17275613, "quarter": 4, "rd_expense": 5393383, "revenue": 43840140, "salaries_expense": 13690421, "service_revenue": 26564527 } ], "market_conditions": { "gdp_growth": [ 0.02250649019450478, 0.03194150885280189, 0.03228149951416957, 0.018271584849975514 ], "inflation_rate": [ 0.023260412170463877, 0.0207481184200932, 0.01864395616000912, 0.015035119173844091 ], "interest_rate": [ 0.02161267798651594, 0.02397707881287694, 0.02946489111451209, 0.02617595060146919 ], "year": 2016 }, "random_event": { "description": "Mclaughlin LLC Award Nomination in 2016", "impact": 0.03, "type": "Award Nomination" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 100944, "billable_hours_per_employee": 125, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 81895190, "net_revenue": 72894541, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 288121 }, { "average_project_size": 69455, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 79443651, "net_revenue": 71821695, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 283880 }, { "average_project_size": 79204, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 83365177, "net_revenue": 70764640, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 279702 }, { "average_project_size": 59549, "billable_hours_per_employee": 151, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 86712633, "net_revenue": 69723142, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 275586 } ], "balance_sheet": [ { "assets": 93957035, "current_assets": 44616803, "current_liabilities": 20650440, "equity": 62525326, "fixed_assets": 49340232, "liabilities": 49271376, "long_term_liabilities": 28620936, "quarter": 1 }, { "assets": 96896861, "current_assets": 35095955, "current_liabilities": 25889877, "equity": 64176378, "fixed_assets": 61800906, "liabilities": 50194974, "long_term_liabilities": 24305097, "quarter": 2 }, { "assets": 99928672, "current_assets": 39649821, "current_liabilities": 26439337, "equity": 66141733, "fixed_assets": 60278851, "liabilities": 51135885, "long_term_liabilities": 24696548, "quarter": 3 }, { "assets": 103055345, "current_assets": 37928428, "current_liabilities": 25322122, "equity": 67947056, "fixed_assets": 65126917, "liabilities": 52094434, "long_term_liabilities": 26772312, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90531, "financing_cash_flow": -187808, "investing_cash_flow": -355543, "net_cash_flow": 21346608, "operating_cash_flow": 21741146, "quarter": 1 }, { "change_in_working_capital": -11426, "financing_cash_flow": 133407, "investing_cash_flow": -261583, "net_cash_flow": 20085719, "operating_cash_flow": 20413747, "quarter": 2 }, { "change_in_working_capital": 42008, "financing_cash_flow": -155871, "investing_cash_flow": -333245, "net_cash_flow": 19782049, "operating_cash_flow": 20219370, "quarter": 3 }, { "change_in_working_capital": 96252, "financing_cash_flow": 199492, "investing_cash_flow": -265076, "net_cash_flow": 20864374, "operating_cash_flow": 20932263, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7758284518024648, "current_ratio": 2.160573963557193, "debt_to_equity_ratio": 0.7880226965949766, "profit_margin": 0.24473255137171382, "quarter": 1, "return_on_assets": 0.18987047643638394, "return_on_equity": 0.28531905615334174 }, { "asset_turnover_ratio": 0.741217974027043, "current_ratio": 1.3555860076121644, "debt_to_equity_ratio": 0.7821409615855853, "profit_margin": 0.2433037956010367, "quarter": 2, "return_on_assets": 0.18034114644849022, "return_on_equity": 0.2722885202402666 }, { "asset_turnover_ratio": 0.7081515103092734, "current_ratio": 1.499652619882261, "debt_to_equity_ratio": 0.7731258719816125, "profit_margin": 0.2451640536855695, "quarter": 3, "return_on_assets": 0.17361329489097985, "return_on_equity": 0.2622995378727074 }, { "asset_turnover_ratio": 0.6765601725946383, "current_ratio": 1.497837661472447, "debt_to_equity_ratio": 0.7666915546716255, "profit_margin": 0.24362277018439588, "quarter": 4, "return_on_assets": 0.16482546344393878, "return_on_equity": 0.2499908899658581 } ], "income_statement": [ { "depreciation": 3901479, "expenses": 49436953, "income_tax": 5617921, "marketing_expense": 7975373, "net_income": 23457588, "net_profit": 17839667, "operational_expense": 24934383, "product_revenue": 23501087, "quarter": 1, "rd_expense": 9624950, "revenue": 72894541, "salaries_expense": 19970235, "service_revenue": 49393454 }, { "depreciation": 2939256, "expenses": 48352103, "income_tax": 5995101, "marketing_expense": 6256528, "net_income": 23469592, "net_profit": 17474491, "operational_expense": 27257437, "product_revenue": 24447810, "quarter": 2, "rd_expense": 7789496, "revenue": 71821695, "salaries_expense": 19226362, "service_revenue": 47373885 }, { "depreciation": 2870424, "expenses": 47291060, "income_tax": 6124634, "marketing_expense": 7225704, "net_income": 23473580, "net_profit": 17348946, "operational_expense": 27034017, "product_revenue": 19207885, "quarter": 3, "rd_expense": 6685861, "revenue": 70764640, "salaries_expense": 20851492, "service_revenue": 51556755 }, { "depreciation": 3946118, "expenses": 46253300, "income_tax": 6483697, "marketing_expense": 7005287, "net_income": 23469842, "net_profit": 16986145, "operational_expense": 23530542, "product_revenue": 27106507, "quarter": 4, "rd_expense": 4862140, "revenue": 69723142, "salaries_expense": 20548961, "service_revenue": 42616635 } ], "market_conditions": { "gdp_growth": [ 0.002669483066638511, 0.0181644965190932, 0.004260983760287256, 0.01580650673524218 ], "inflation_rate": [ 0.01682594518594868, 0.018021084306119463, 0.01636135964586663, 0.021236190435330447 ], "interest_rate": [ 0.020951414726563748, 0.025330487256867942, 0.026405110080526255, 0.024418229381014633 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2001, "industry": "Advertising", "location": "South Mollyton", "name": "Saunders LLC", "num_employees": 479, "region": "Europe", "revenue_size": "Large", "website": "www.saundersllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 57291, "billable_hours_per_employee": 123, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 45126260, "net_revenue": 40703005, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 84975 }, { "average_project_size": 97890, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 49171587, "net_revenue": 40013238, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 83535 }, { "average_project_size": 199496, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 43308267, "net_revenue": 39335161, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 82119 }, { "average_project_size": 65000, "billable_hours_per_employee": 143, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 48771924, "net_revenue": 38668574, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 80728 } ], "balance_sheet": [ { "assets": 52137727, "current_assets": 24966599, "current_liabilities": 11885652, "equity": 40204070, "fixed_assets": 27171128, "liabilities": 21332482, "long_term_liabilities": 9446830, "quarter": 1 }, { "assets": 52954324, "current_assets": 18204770, "current_liabilities": 11161721, "equity": 40783296, "fixed_assets": 34749554, "liabilities": 21608293, "long_term_liabilities": 10446572, "quarter": 2 }, { "assets": 53783711, "current_assets": 22064178, "current_liabilities": 9854020, "equity": 41377986, "fixed_assets": 31719533, "liabilities": 21887670, "long_term_liabilities": 12033650, "quarter": 3 }, { "assets": 54626089, "current_assets": 21363741, "current_liabilities": 13003651, "equity": 40646183, "fixed_assets": 33262348, "liabilities": 22170659, "long_term_liabilities": 9167008, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56831, "financing_cash_flow": -101113, "investing_cash_flow": -122557, "net_cash_flow": 10570214, "operating_cash_flow": 11003877, "quarter": 1 }, { "change_in_working_capital": 71640, "financing_cash_flow": 81488, "investing_cash_flow": -483006, "net_cash_flow": 11855607, "operating_cash_flow": 11724822, "quarter": 2 }, { "change_in_working_capital": 74200, "financing_cash_flow": 181243, "investing_cash_flow": -451062, "net_cash_flow": 11110954, "operating_cash_flow": 11358927, "quarter": 3 }, { "change_in_working_capital": 60935, "financing_cash_flow": -132294, "investing_cash_flow": -272668, "net_cash_flow": 10532180, "operating_cash_flow": 10819195, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.780682383794752, "current_ratio": 2.1005662121017847, "debt_to_equity_ratio": 0.5306050357588175, "profit_margin": 0.2309123122481989, "quarter": 1, "return_on_assets": 0.180269174373482, "return_on_equity": 0.2337779483519952 }, { "asset_turnover_ratio": 0.7556179548246145, "current_ratio": 1.63100027316576, "debt_to_equity_ratio": 0.5298319439409703, "profit_margin": 0.23585356926125298, "quarter": 2, "return_on_assets": 0.17821519164327354, "return_on_equity": 0.23140025269169023 }, { "asset_turnover_ratio": 0.7313582545466228, "current_ratio": 2.2391042437502664, "debt_to_equity_ratio": 0.5289689546513936, "profit_margin": 0.2410551974097678, "quarter": 3, "return_on_assets": 0.1762977084269994, "return_on_equity": 0.22915433825126238 }, { "asset_turnover_ratio": 0.7078774026820774, "current_ratio": 1.6429032892377686, "debt_to_equity_ratio": 0.5454548831805437, "profit_margin": 0.2118193704272622, "quarter": 4, "return_on_assets": 0.1499421457758032, "return_on_equity": 0.20151346068584103 } ], "income_statement": [ { "depreciation": 1605052, "expenses": 27947776, "income_tax": 3356404, "marketing_expense": 4295399, "net_income": 12755229, "net_profit": 9398825, "operational_expense": 14160987, "product_revenue": 13010951, "quarter": 1, "rd_expense": 3106425, "revenue": 40703005, "salaries_expense": 10481078, "service_revenue": 27692054 }, { "depreciation": 2287557, "expenses": 27674195, "income_tax": 2901778, "marketing_expense": 4642104, "net_income": 12339043, "net_profit": 9437265, "operational_expense": 15744047, "product_revenue": 10747113, "quarter": 2, "rd_expense": 5020876, "revenue": 40013238, "salaries_expense": 9010246, "service_revenue": 29266125 }, { "depreciation": 1876982, "expenses": 27403293, "income_tax": 2449923, "marketing_expense": 4862615, "net_income": 11931868, "net_profit": 9481945, "operational_expense": 14163325, "product_revenue": 15085080, "quarter": 3, "rd_expense": 4288088, "revenue": 39335161, "salaries_expense": 10480774, "service_revenue": 24250081 }, { "depreciation": 2628442, "expenses": 27135042, "income_tax": 3342779, "marketing_expense": 3259983, "net_income": 11533532, "net_profit": 8190753, "operational_expense": 14886447, "product_revenue": 13577144, "quarter": 4, "rd_expense": 3053612, "revenue": 38668574, "salaries_expense": 12707756, "service_revenue": 25091430 } ], "market_conditions": { "gdp_growth": [ 0.03923541971370407, 0.03457791522826321, 0.03955313316846204, 0.04618137898785004 ], "inflation_rate": [ 0.008816284183207021, 0.009080881748173536, 0.008050724798206678, 0.010719432278658191 ], "interest_rate": [ 0.012240930425713314, 0.013242535059902614, 0.013126512263330174, 0.009684682259773168 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 91750, "billable_hours_per_employee": 88, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 77744272, "net_revenue": 62883111, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 131280 }, { "average_project_size": 99727, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 77434148, "net_revenue": 63868475, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 133337 }, { "average_project_size": 113458, "billable_hours_per_employee": 159, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 83083535, "net_revenue": 64869280, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 135426 }, { "average_project_size": 195510, "billable_hours_per_employee": 152, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 82336917, "net_revenue": 65885767, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 137549 } ], "balance_sheet": [ { "assets": 79390772, "current_assets": 29302739, "current_liabilities": 17213415, "equity": 54535195, "fixed_assets": 50088033, "liabilities": 39742895, "long_term_liabilities": 22529480, "quarter": 1 }, { "assets": 82081756, "current_assets": 35643139, "current_liabilities": 19044796, "equity": 56425049, "fixed_assets": 46438617, "liabilities": 40327785, "long_term_liabilities": 21282989, "quarter": 2 }, { "assets": 84863952, "current_assets": 36823780, "current_liabilities": 18661723, "equity": 60229158, "fixed_assets": 48040172, "liabilities": 40921282, "long_term_liabilities": 22259559, "quarter": 3 }, { "assets": 87740453, "current_assets": 34156397, "current_liabilities": 22621368, "equity": 62255331, "fixed_assets": 53584056, "liabilities": 41523514, "long_term_liabilities": 18902146, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46805, "financing_cash_flow": -92706, "investing_cash_flow": -287695, "net_cash_flow": 17554307, "operating_cash_flow": 17606751, "quarter": 1 }, { "change_in_working_capital": -99066, "financing_cash_flow": 145954, "investing_cash_flow": -488043, "net_cash_flow": 16983358, "operating_cash_flow": 17064155, "quarter": 2 }, { "change_in_working_capital": -18435, "financing_cash_flow": 49158, "investing_cash_flow": -483751, "net_cash_flow": 20201430, "operating_cash_flow": 20520530, "quarter": 3 }, { "change_in_working_capital": -55794, "financing_cash_flow": -144151, "investing_cash_flow": -255601, "net_cash_flow": 18278940, "operating_cash_flow": 18591111, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7920707837429771, "current_ratio": 1.702319905724692, "debt_to_equity_ratio": 0.7287568147505478, "profit_margin": 0.2367458887331449, "quarter": 1, "return_on_assets": 0.18751950163678974, "return_on_equity": 0.27298550963281604 }, { "asset_turnover_ratio": 0.7781080487605553, "current_ratio": 1.871542178766315, "debt_to_equity_ratio": 0.7147142220470203, "profit_margin": 0.22970766093914094, "quarter": 2, "return_on_assets": 0.1787373798387062, "return_on_equity": 0.26001001789116746 }, { "asset_turnover_ratio": 0.7643914579891353, "current_ratio": 1.973225087522733, "debt_to_equity_ratio": 0.6794264332900022, "profit_margin": 0.25106626742273075, "quarter": 3, "return_on_assets": 0.19191291020715132, "return_on_equity": 0.2704086947388506 }, { "asset_turnover_ratio": 0.7509166495869357, "current_ratio": 1.50991739314793, "debt_to_equity_ratio": 0.666987281779933, "profit_margin": 0.24342726404019854, "quarter": 4, "return_on_assets": 0.18279358553118025, "return_on_equity": 0.25762278896244245 } ], "income_statement": [ { "depreciation": 2719433, "expenses": 42984417, "income_tax": 5011376, "marketing_expense": 6073128, "net_income": 19898694, "net_profit": 14887318, "operational_expense": 22725253, "product_revenue": 19714158, "quarter": 1, "rd_expense": 4941705, "revenue": 62883111, "salaries_expense": 15805567, "service_revenue": 43168953 }, { "depreciation": 2393077, "expenses": 43456370, "income_tax": 5741027, "marketing_expense": 6743154, "net_income": 20412105, "net_profit": 14671078, "operational_expense": 30285520, "product_revenue": 15661151, "quarter": 2, "rd_expense": 6611146, "revenue": 63868475, "salaries_expense": 13984705, "service_revenue": 48207324 }, { "depreciation": 4234042, "expenses": 43933505, "income_tax": 4649287, "marketing_expense": 6799433, "net_income": 20935775, "net_profit": 16286488, "operational_expense": 27524020, "product_revenue": 25625122, "quarter": 3, "rd_expense": 5665299, "revenue": 64869280, "salaries_expense": 15613930, "service_revenue": 39244158 }, { "depreciation": 2552719, "expenses": 44415878, "income_tax": 5431497, "marketing_expense": 5101394, "net_income": 21469889, "net_profit": 16038392, "operational_expense": 31085477, "product_revenue": 25881508, "quarter": 4, "rd_expense": 6022147, "revenue": 65885767, "salaries_expense": 21052785, "service_revenue": 40004259 } ], "market_conditions": { "gdp_growth": [ 0.053056325535488606, 0.04463812228017677, 0.05207441520294699, 0.051032943145813844 ], "inflation_rate": [ 0.003923698974090493, 0.0017236710899365586, 0.008541129867321508, 0.007942774575904196 ], "interest_rate": [ 0.017545600944685397, 0.01299677595600681, 0.01858381404324768, 0.012353670042774139 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 131752, "billable_hours_per_employee": 143, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 71168804, "net_revenue": 55860684, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 116619 }, { "average_project_size": 195146, "billable_hours_per_employee": 130, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 70905602, "net_revenue": 56214446, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 117358 }, { "average_project_size": 100963, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 68489718, "net_revenue": 56570449, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 118101 }, { "average_project_size": 60364, "billable_hours_per_employee": 101, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 65349345, "net_revenue": 56928706, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 118849 } ], "balance_sheet": [ { "assets": 82694691, "current_assets": 30789522, "current_liabilities": 20371123, "equity": 49591460, "fixed_assets": 51905169, "liabilities": 43365611, "long_term_liabilities": 22994488, "quarter": 1 }, { "assets": 85482499, "current_assets": 39420131, "current_liabilities": 21877768, "equity": 51166220, "fixed_assets": 46062368, "liabilities": 44514840, "long_term_liabilities": 22637072, "quarter": 2 }, { "assets": 88364290, "current_assets": 40522111, "current_liabilities": 23012390, "equity": 53484678, "fixed_assets": 47842179, "liabilities": 45694524, "long_term_liabilities": 22682134, "quarter": 3 }, { "assets": 91343232, "current_assets": 38637268, "current_liabilities": 24058024, "equity": 54731974, "fixed_assets": 52705964, "liabilities": 46905472, "long_term_liabilities": 22847448, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16566, "financing_cash_flow": 111551, "investing_cash_flow": -426494, "net_cash_flow": 13555449, "operating_cash_flow": 13675249, "quarter": 1 }, { "change_in_working_capital": -39879, "financing_cash_flow": -198919, "investing_cash_flow": -106599, "net_cash_flow": 12717738, "operating_cash_flow": 12752741, "quarter": 2 }, { "change_in_working_capital": -66529, "financing_cash_flow": -23568, "investing_cash_flow": -409830, "net_cash_flow": 13200949, "operating_cash_flow": 13200889, "quarter": 3 }, { "change_in_working_capital": 98518, "financing_cash_flow": 94629, "investing_cash_flow": -331326, "net_cash_flow": 14007438, "operating_cash_flow": 14327135, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6755050816986546, "current_ratio": 1.5114297822461726, "debt_to_equity_ratio": 0.8744572351771858, "profit_margin": 0.18371382634698852, "quarter": 1, "return_on_assets": 0.12409962327569493, "return_on_equity": 0.20693845270939795 }, { "asset_turnover_ratio": 0.657613507532109, "current_ratio": 1.8018351323590232, "debt_to_equity_ratio": 0.8700044677914452, "profit_margin": 0.18142242298358682, "quarter": 2, "return_on_assets": 0.11930583592321044, "return_on_equity": 0.1993221504344077 }, { "asset_turnover_ratio": 0.6401958189218744, "current_ratio": 1.7608823333864931, "debt_to_equity_ratio": 0.8543479311962952, "profit_margin": 0.1911759972065981, "quarter": 3, "return_on_assets": 0.12239007408988405, "return_on_equity": 0.20220579807921812 }, { "asset_turnover_ratio": 0.6232394535809724, "current_ratio": 1.6060033858142297, "debt_to_equity_ratio": 0.857003111197853, "profit_margin": 0.18082641822211803, "quarter": 4, "return_on_assets": 0.11269815808575724, "return_on_equity": 0.1880840987025244 } ], "income_statement": [ { "depreciation": 3412869, "expenses": 41564473, "income_tax": 4033831, "marketing_expense": 7015766, "net_income": 14296211, "net_profit": 10262380, "operational_expense": 28977337, "product_revenue": 13437618, "quarter": 1, "rd_expense": 4281429, "revenue": 55860684, "salaries_expense": 18833149, "service_revenue": 42423066 }, { "depreciation": 2554180, "expenses": 41880728, "income_tax": 4135157, "marketing_expense": 6049592, "net_income": 14333718, "net_profit": 10198561, "operational_expense": 27398556, "product_revenue": 22331610, "quarter": 2, "rd_expense": 5893912, "revenue": 56214446, "salaries_expense": 16093676, "service_revenue": 33882836 }, { "depreciation": 2385977, "expenses": 42199390, "income_tax": 3556147, "marketing_expense": 8388748, "net_income": 14371059, "net_profit": 10814912, "operational_expense": 21874716, "product_revenue": 13807215, "quarter": 3, "rd_expense": 4670788, "revenue": 56570449, "salaries_expense": 13424958, "service_revenue": 42763234 }, { "depreciation": 4032921, "expenses": 42520476, "income_tax": 4114016, "marketing_expense": 5677756, "net_income": 14408230, "net_profit": 10294214, "operational_expense": 24865945, "product_revenue": 21688051, "quarter": 4, "rd_expense": 6048811, "revenue": 56928706, "salaries_expense": 19505736, "service_revenue": 35240655 } ], "market_conditions": { "gdp_growth": [ 0.04687649967916596, 0.0508204996701952, 0.049830630953920395, 0.05192287065445859 ], "inflation_rate": [ 0.00560576258847137, 0.01325507711499899, 0.013066727632281488, 0.010748298429065054 ], "interest_rate": [ 0.011431104162605787, 0.008923120435512633, 0.01611987067315576, 0.014240564045068033 ], "year": 2003 }, "random_event": { "description": "Saunders LLC Expansion to New Market in 2003", "impact": -0.07, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 135730, "billable_hours_per_employee": 103, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 25308573, "net_revenue": 22730026, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 47453 }, { "average_project_size": 117132, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 27830713, "net_revenue": 23061918, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 48146 }, { "average_project_size": 167577, "billable_hours_per_employee": 96, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 25989914, "net_revenue": 23398658, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 48849 }, { "average_project_size": 169042, "billable_hours_per_employee": 140, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 27735535, "net_revenue": 23740314, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 49562 } ], "balance_sheet": [ { "assets": 27190671, "current_assets": 9793572, "current_liabilities": 6782026, "equity": 21607785, "fixed_assets": 17397099, "liabilities": 11595894, "long_term_liabilities": 4813868, "quarter": 1 }, { "assets": 27527762, "current_assets": 8670664, "current_liabilities": 5048546, "equity": 22052812, "fixed_assets": 18857098, "liabilities": 11876318, "long_term_liabilities": 6827772, "quarter": 2 }, { "assets": 27869032, "current_assets": 8918873, "current_liabilities": 6173645, "equity": 22121330, "fixed_assets": 18950159, "liabilities": 12163523, "long_term_liabilities": 5989878, "quarter": 3 }, { "assets": 28214533, "current_assets": 8904180, "current_liabilities": 5430048, "equity": 22326216, "fixed_assets": 19310353, "liabilities": 12457674, "long_term_liabilities": 7027626, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51043, "financing_cash_flow": 174950, "investing_cash_flow": -494916, "net_cash_flow": 6518830, "operating_cash_flow": 6819228, "quarter": 1 }, { "change_in_working_capital": -39111, "financing_cash_flow": -142279, "investing_cash_flow": -325686, "net_cash_flow": 7555013, "operating_cash_flow": 7664743, "quarter": 2 }, { "change_in_working_capital": 37385, "financing_cash_flow": -53731, "investing_cash_flow": -313867, "net_cash_flow": 7016967, "operating_cash_flow": 7298577, "quarter": 3 }, { "change_in_working_capital": -26799, "financing_cash_flow": -39216, "investing_cash_flow": -171089, "net_cash_flow": 7549661, "operating_cash_flow": 8010029, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8359494328036259, "current_ratio": 1.4440481354686638, "debt_to_equity_ratio": 0.5366535255696038, "profit_margin": 0.26454030452934807, "quarter": 1, "return_on_assets": 0.22114231752500701, "return_on_equity": 0.2782797033569151 }, { "asset_turnover_ratio": 0.8377694488930847, "current_ratio": 1.7174576600866864, "debt_to_equity_ratio": 0.5385398469818724, "profit_margin": 0.2775730969124077, "quarter": 2, "return_on_assets": 0.2325422604278546, "return_on_equity": 0.2902744557020665 }, { "asset_turnover_ratio": 0.8395934957482556, "current_ratio": 1.4446689111537836, "debt_to_equity_ratio": 0.5498549589920678, "profit_margin": 0.274196109879464, "quarter": 3, "return_on_assets": 0.230213270414272, "return_on_equity": 0.29002871888805964 }, { "asset_turnover_ratio": 0.8414214759464564, "current_ratio": 1.639797659247211, "debt_to_equity_ratio": 0.5579841205513734, "profit_margin": 0.27671735934074, "quarter": 4, "return_on_assets": 0.23283592891649138, "return_on_equity": 0.2942440850702152 } ], "income_statement": [ { "depreciation": 806220, "expenses": 14740845, "income_tax": 1976173, "marketing_expense": 2151415, "net_income": 7989181, "net_profit": 6013008, "operational_expense": 7961887, "product_revenue": 6953871, "quarter": 1, "rd_expense": 1557577, "revenue": 22730026, "salaries_expense": 6775937, "service_revenue": 15776155 }, { "depreciation": 1263375, "expenses": 14889372, "income_tax": 1771178, "marketing_expense": 2945604, "net_income": 8172546, "net_profit": 6401368, "operational_expense": 8122330, "product_revenue": 5654972, "quarter": 2, "rd_expense": 1725150, "revenue": 23061918, "salaries_expense": 5223822, "service_revenue": 17406946 }, { "depreciation": 882756, "expenses": 15039396, "income_tax": 1943441, "marketing_expense": 2532491, "net_income": 8359262, "net_profit": 6415821, "operational_expense": 9892930, "product_revenue": 7865804, "quarter": 3, "rd_expense": 2201737, "revenue": 23398658, "salaries_expense": 6374519, "service_revenue": 15532854 }, { "depreciation": 1440672, "expenses": 15190932, "income_tax": 1980025, "marketing_expense": 1569940, "net_income": 8549382, "net_profit": 6569357, "operational_expense": 7877219, "product_revenue": 7984618, "quarter": 4, "rd_expense": 2943341, "revenue": 23740314, "salaries_expense": 7392499, "service_revenue": 15755696 } ], "market_conditions": { "gdp_growth": [ 0.06508998494346047, 0.060059216710278945, 0.06392925941333397, 0.05732416670722956 ], "inflation_rate": [ 0.009078548194395068, 0.007460602501563257, 0.006456263305971204, 0.009609671337684492 ], "interest_rate": [ 0.007679415920864135, 0.006233102282964104, 0.006853330484592973, 0.011255188970855005 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 177934, "billable_hours_per_employee": 150, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 93472152, "net_revenue": 78452860, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 163785 }, { "average_project_size": 67540, "billable_hours_per_employee": 93, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 90454724, "net_revenue": 79113777, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 165164 }, { "average_project_size": 67136, "billable_hours_per_employee": 118, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 99039076, "net_revenue": 79780262, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 166556 }, { "average_project_size": 131974, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 104182836, "net_revenue": 80452362, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 167959 } ], "balance_sheet": [ { "assets": 93243194, "current_assets": 39688642, "current_liabilities": 24674385, "equity": 65721009, "fixed_assets": 53554552, "liabilities": 47644273, "long_term_liabilities": 22969888, "quarter": 1 }, { "assets": 94722995, "current_assets": 46113952, "current_liabilities": 26998290, "equity": 65332461, "fixed_assets": 48609043, "liabilities": 48929958, "long_term_liabilities": 21931668, "quarter": 2 }, { "assets": 96226281, "current_assets": 47493934, "current_liabilities": 23823841, "equity": 66474578, "fixed_assets": 48732347, "liabilities": 50250337, "long_term_liabilities": 26426496, "quarter": 3 }, { "assets": 97753425, "current_assets": 30757578, "current_liabilities": 27700140, "equity": 65705285, "fixed_assets": 66995847, "liabilities": 51606347, "long_term_liabilities": 23906207, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21156, "financing_cash_flow": 74676, "investing_cash_flow": -385603, "net_cash_flow": 23630334, "operating_cash_flow": 24092520, "quarter": 1 }, { "change_in_working_capital": -78295, "financing_cash_flow": -89892, "investing_cash_flow": -138005, "net_cash_flow": 23235190, "operating_cash_flow": 23598283, "quarter": 2 }, { "change_in_working_capital": 9733, "financing_cash_flow": -32292, "investing_cash_flow": -402320, "net_cash_flow": 25568471, "operating_cash_flow": 25715811, "quarter": 3 }, { "change_in_working_capital": 84480, "financing_cash_flow": -112932, "investing_cash_flow": -187214, "net_cash_flow": 23675870, "operating_cash_flow": 23797208, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8413789428963576, "current_ratio": 1.608495693003088, "debt_to_equity_ratio": 0.7249473756557816, "profit_margin": 0.2564863537161042, "quarter": 1, "return_on_assets": 0.215802217156997, "return_on_equity": 0.3061743619913078 }, { "asset_turnover_ratio": 0.8352119461594305, "current_ratio": 1.7080323235286383, "debt_to_equity_ratio": 0.7489379284212178, "profit_margin": 0.24697877842439503, "quarter": 2, "return_on_assets": 0.20627962618791773, "return_on_equity": 0.29907680961229977 }, { "asset_turnover_ratio": 0.8290901526164146, "current_ratio": 1.993546464652782, "debt_to_equity_ratio": 0.7559331478569146, "profit_margin": 0.25693866485422173, "quarter": 3, "return_on_assets": 0.21302531685704448, "return_on_equity": 0.3083680200271448 }, { "asset_turnover_ratio": 0.8230132294597351, "current_ratio": 1.110376265246313, "debt_to_equity_ratio": 0.7854215532281764, "profit_margin": 0.24310295575908636, "quarter": 4, "return_on_assets": 0.20007694871049275, "return_on_equity": 0.29766565961931374 } ], "income_statement": [ { "depreciation": 3970432, "expenses": 52350340, "income_tax": 5980432, "marketing_expense": 7260543, "net_income": 26102520, "net_profit": 20122088, "operational_expense": 33914985, "product_revenue": 28410354, "quarter": 1, "rd_expense": 8354107, "revenue": 78452860, "salaries_expense": 21535968, "service_revenue": 50042506 }, { "depreciation": 4058859, "expenses": 53058338, "income_tax": 6516015, "marketing_expense": 7800248, "net_income": 26055439, "net_profit": 19539424, "operational_expense": 34583372, "product_revenue": 25209613, "quarter": 2, "rd_expense": 8617321, "revenue": 79113777, "salaries_expense": 17840507, "service_revenue": 53904164 }, { "depreciation": 5217177, "expenses": 53775912, "income_tax": 5505716, "marketing_expense": 6077524, "net_income": 26004350, "net_profit": 20498634, "operational_expense": 33819426, "product_revenue": 28116272, "quarter": 3, "rd_expense": 6683709, "revenue": 79780262, "salaries_expense": 26599060, "service_revenue": 51663990 }, { "depreciation": 4239001, "expenses": 54503190, "income_tax": 6390965, "marketing_expense": 8480989, "net_income": 25949172, "net_profit": 19558207, "operational_expense": 28279699, "product_revenue": 22314621, "quarter": 4, "rd_expense": 9537602, "revenue": 80452362, "salaries_expense": 20802575, "service_revenue": 58137741 } ], "market_conditions": { "gdp_growth": [ 0.04899155020504277, 0.06426457284331755, 0.06411511862406734, 0.05702903164767636 ], "inflation_rate": [ 0.004807355670296375, 0.012456191418157504, 0.0074852611326119926, 0.0028486427348128427 ], "interest_rate": [ 0.014159263348915783, 0.014410026453180225, 0.0064172980345075575, 0.01409060799757206 ], "year": 2005 }, "random_event": { "description": "Saunders LLC Industry Recognition in 2005", "impact": -0.05, "type": "Industry Recognition" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 163897, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 40635813, "net_revenue": 34129322, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 71251 }, { "average_project_size": 193645, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 43066906, "net_revenue": 33386576, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 69701 }, { "average_project_size": 161166, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 41329480, "net_revenue": 32659995, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 68184 }, { "average_project_size": 64513, "billable_hours_per_employee": 137, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 37990786, "net_revenue": 31949227, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 66700 } ], "balance_sheet": [ { "assets": 36407975, "current_assets": 11476858, "current_liabilities": 7148770, "equity": 27857890, "fixed_assets": 24931117, "liabilities": 15111569, "long_term_liabilities": 7962799, "quarter": 1 }, { "assets": 37139146, "current_assets": 11731808, "current_liabilities": 6461209, "equity": 27865774, "fixed_assets": 25407338, "liabilities": 15279639, "long_term_liabilities": 8818430, "quarter": 2 }, { "assets": 37885001, "current_assets": 17896460, "current_liabilities": 6613088, "equity": 28941792, "fixed_assets": 19988541, "liabilities": 15449578, "long_term_liabilities": 8836490, "quarter": 3 }, { "assets": 38645834, "current_assets": 13187390, "current_liabilities": 9179907, "equity": 28772934, "fixed_assets": 25458444, "liabilities": 15621406, "long_term_liabilities": 6441499, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6756, "financing_cash_flow": -199990, "investing_cash_flow": -137639, "net_cash_flow": 8073823, "operating_cash_flow": 8259969, "quarter": 1 }, { "change_in_working_capital": 35268, "financing_cash_flow": 48918, "investing_cash_flow": -339847, "net_cash_flow": 7726483, "operating_cash_flow": 8091691, "quarter": 2 }, { "change_in_working_capital": -65215, "financing_cash_flow": 160241, "investing_cash_flow": -340222, "net_cash_flow": 8384090, "operating_cash_flow": 8836353, "quarter": 3 }, { "change_in_working_capital": -43958, "financing_cash_flow": -135573, "investing_cash_flow": -147753, "net_cash_flow": 8143711, "operating_cash_flow": 8113243, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9374133551783641, "current_ratio": 1.6054311440989149, "debt_to_equity_ratio": 0.542452030645537, "profit_margin": 0.1922535701119407, "quarter": 1, "return_on_assets": 0.1802210642036532, "return_on_equity": 0.23553413413578703 }, { "asset_turnover_ratio": 0.8989591736977474, "current_ratio": 1.8157295329713061, "debt_to_equity_ratio": 0.548329969230354, "profit_margin": 0.17990065827654803, "quarter": 2, "return_on_assets": 0.16172334711196645, "return_on_equity": 0.2155428017179785 }, { "asset_turnover_ratio": 0.8620824637169734, "current_ratio": 2.7062183355188982, "debt_to_equity_ratio": 0.5338155287689166, "profit_margin": 0.19921524788965828, "quarter": 3, "return_on_assets": 0.17173997171070418, "return_on_equity": 0.224808781709163 }, { "asset_turnover_ratio": 0.8267185280566076, "current_ratio": 1.436549411666153, "debt_to_equity_ratio": 0.5429201623998442, "profit_margin": 0.17992629367840418, "quarter": 4, "return_on_assets": 0.1487484006684912, "return_on_equity": 0.19978866249788776 } ], "income_statement": [ { "depreciation": 1698485, "expenses": 25251463, "income_tax": 2316375, "marketing_expense": 3610016, "net_income": 8877859, "net_profit": 6561484, "operational_expense": 14590443, "product_revenue": 8695886, "quarter": 1, "rd_expense": 2893408, "revenue": 34129322, "salaries_expense": 11774724, "service_revenue": 25433436 }, { "depreciation": 2085424, "expenses": 24808910, "income_tax": 2571399, "marketing_expense": 3154675, "net_income": 8577666, "net_profit": 6006267, "operational_expense": 12546789, "product_revenue": 11435831, "quarter": 2, "rd_expense": 3186840, "revenue": 33386576, "salaries_expense": 9154829, "service_revenue": 21950745 }, { "depreciation": 2329984, "expenses": 24374114, "income_tax": 1779512, "marketing_expense": 4136437, "net_income": 8285881, "net_profit": 6506369, "operational_expense": 15246644, "product_revenue": 11332845, "quarter": 3, "rd_expense": 3284299, "revenue": 32659995, "salaries_expense": 9792270, "service_revenue": 21327150 }, { "depreciation": 2364737, "expenses": 23946938, "income_tax": 2253783, "marketing_expense": 2788904, "net_income": 8002289, "net_profit": 5748506, "operational_expense": 14421650, "product_revenue": 8938838, "quarter": 4, "rd_expense": 3438873, "revenue": 31949227, "salaries_expense": 10301339, "service_revenue": 23010389 } ], "market_conditions": { "gdp_growth": [ 0.03736225732715302, 0.028080772096086705, 0.02803481034491013, 0.023196503387958776 ], "inflation_rate": [ 0.0033913751211730606, 0.0068149005380299735, 0.005588336330718531, 0.010314538967506177 ], "interest_rate": [ 0.01112267472843753, 0.016504384225034724, 0.009272063626305171, 0.015906895845358166 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2000, "industry": "Advertising", "location": "South Alexandra", "name": "Ibarra PLC", "num_employees": 814, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.ibarraplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 140559, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 18301048, "net_revenue": 15991396, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 19645 }, { "average_project_size": 88470, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 19637702, "net_revenue": 16439273, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 20196 }, { "average_project_size": 167567, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 20861218, "net_revenue": 16899693, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 20761 }, { "average_project_size": 150253, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 20862613, "net_revenue": 17373010, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 21343 } ], "balance_sheet": [ { "assets": 18402602, "current_assets": 7252811, "current_liabilities": 3830108, "equity": 13818278, "fixed_assets": 11149791, "liabilities": 8960454, "long_term_liabilities": 5130346, "quarter": 1 }, { "assets": 18802813, "current_assets": 6457908, "current_liabilities": 5152097, "equity": 14064708, "fixed_assets": 12344905, "liabilities": 9104658, "long_term_liabilities": 3952561, "quarter": 2 }, { "assets": 19211728, "current_assets": 7146470, "current_liabilities": 5458779, "equity": 14549505, "fixed_assets": 12065258, "liabilities": 9251183, "long_term_liabilities": 3792404, "quarter": 3 }, { "assets": 19629536, "current_assets": 6237943, "current_liabilities": 3766455, "equity": 14938158, "fixed_assets": 13391593, "liabilities": 9400066, "long_term_liabilities": 5633611, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95397, "financing_cash_flow": 191306, "investing_cash_flow": -244954, "net_cash_flow": 4803218, "operating_cash_flow": 5080597, "quarter": 1 }, { "change_in_working_capital": 97936, "financing_cash_flow": -35963, "investing_cash_flow": -478062, "net_cash_flow": 4769246, "operating_cash_flow": 5031568, "quarter": 2 }, { "change_in_working_capital": 52935, "financing_cash_flow": -53938, "investing_cash_flow": -105699, "net_cash_flow": 4975915, "operating_cash_flow": 5349321, "quarter": 3 }, { "change_in_working_capital": -14823, "financing_cash_flow": -105013, "investing_cash_flow": -171058, "net_cash_flow": 5128139, "operating_cash_flow": 5689619, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8689747243351783, "current_ratio": 1.893630936777762, "debt_to_equity_ratio": 0.6484493943456631, "profit_margin": 0.27365528312850235, "quarter": 1, "return_on_assets": 0.2377995242194555, "return_on_equity": 0.3166914140821309 }, { "asset_turnover_ratio": 0.874298595640982, "current_ratio": 1.2534523321280635, "debt_to_equity_ratio": 0.6473407055446867, "profit_margin": 0.2656171595909381, "quarter": 2, "return_on_assets": 0.23222870960850378, "return_on_equity": 0.3104616889309042 }, { "asset_turnover_ratio": 0.8796550211412529, "current_ratio": 1.3091700543289992, "debt_to_equity_ratio": 0.6358417691873366, "profit_margin": 0.2715410274020954, "quarter": 3, "return_on_assets": 0.23886242820010778, "return_on_equity": 0.3154031700734836 }, { "asset_turnover_ratio": 0.8850443535700487, "current_ratio": 1.65618413070115, "debt_to_equity_ratio": 0.6292654020663057, "profit_margin": 0.27103466814328664, "quarter": 4, "return_on_assets": 0.2398777026619478, "return_on_equity": 0.3152120897369006 } ], "income_statement": [ { "depreciation": 704467, "expenses": 10325879, "income_tax": 1289387, "marketing_expense": 1377448, "net_income": 5665517, "net_profit": 4376130, "operational_expense": 5472705, "product_revenue": 4670892, "quarter": 1, "rd_expense": 1089780, "revenue": 15991396, "salaries_expense": 4984927, "service_revenue": 11320504 }, { "depreciation": 665015, "expenses": 10687303, "income_tax": 1385417, "marketing_expense": 1218559, "net_income": 5751970, "net_profit": 4366553, "operational_expense": 7134454, "product_revenue": 3435605, "quarter": 2, "rd_expense": 1817391, "revenue": 16439273, "salaries_expense": 3216219, "service_revenue": 13003668 }, { "depreciation": 760361, "expenses": 11061379, "income_tax": 1249354, "marketing_expense": 1545949, "net_income": 5838314, "net_profit": 4588960, "operational_expense": 7720255, "product_revenue": 5790300, "quarter": 3, "rd_expense": 1263371, "revenue": 16899693, "salaries_expense": 4261408, "service_revenue": 11109393 }, { "depreciation": 980931, "expenses": 11448547, "income_tax": 1215775, "marketing_expense": 1344796, "net_income": 5924463, "net_profit": 4708688, "operational_expense": 7640208, "product_revenue": 5176741, "quarter": 4, "rd_expense": 1899007, "revenue": 17373010, "salaries_expense": 4607174, "service_revenue": 12196269 } ], "market_conditions": { "gdp_growth": [ 0.04080852664952436, 0.03620930393888604, 0.027205875570802736, 0.02612004990953516 ], "inflation_rate": [ 0.003368642280940786, 0.0011434433348583234, 0.007896337154671503, 0.009848141661098368 ], "interest_rate": [ 0.012853841533850479, 0.010372075903611958, 0.010557837560758194, 0.008481377857289425 ], "year": 2000 }, "random_event": { "description": "Ibarra PLC Partnership with Major Brand in 2000", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 50439, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 16764693, "net_revenue": 14075235, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 17291 }, { "average_project_size": 73681, "billable_hours_per_employee": 127, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 18666326, "net_revenue": 14417861, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 17712 }, { "average_project_size": 137223, "billable_hours_per_employee": 156, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 17850000, "net_revenue": 14768827, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 18144 }, { "average_project_size": 132330, "billable_hours_per_employee": 97, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 18899020, "net_revenue": 15128337, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 18585 } ], "balance_sheet": [ { "assets": 17356235, "current_assets": 6617453, "current_liabilities": 3258209, "equity": 12919188, "fixed_assets": 10738782, "liabilities": 6947938, "long_term_liabilities": 3689729, "quarter": 1 }, { "assets": 17825093, "current_assets": 5938395, "current_liabilities": 3993290, "equity": 13325547, "fixed_assets": 11886698, "liabilities": 7076324, "long_term_liabilities": 3083034, "quarter": 2 }, { "assets": 18306616, "current_assets": 6055207, "current_liabilities": 2999102, "equity": 13638091, "fixed_assets": 12251409, "liabilities": 7207084, "long_term_liabilities": 4207982, "quarter": 3 }, { "assets": 18801147, "current_assets": 7388469, "current_liabilities": 4000855, "equity": 13905197, "fixed_assets": 11412678, "liabilities": 7340259, "long_term_liabilities": 3339404, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63720, "financing_cash_flow": 117728, "investing_cash_flow": -133009, "net_cash_flow": 2748105, "operating_cash_flow": 3073575, "quarter": 1 }, { "change_in_working_capital": 63306, "financing_cash_flow": -72224, "investing_cash_flow": -167104, "net_cash_flow": 3318418, "operating_cash_flow": 3582675, "quarter": 2 }, { "change_in_working_capital": -1567, "financing_cash_flow": 69236, "investing_cash_flow": -302690, "net_cash_flow": 3055052, "operating_cash_flow": 3209799, "quarter": 3 }, { "change_in_working_capital": 73810, "financing_cash_flow": -71332, "investing_cash_flow": -486754, "net_cash_flow": 2747474, "operating_cash_flow": 3055602, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8109613058362024, "current_ratio": 2.031009367416271, "debt_to_equity_ratio": 0.5377998988790936, "profit_margin": 0.1783906982725333, "quarter": 1, "return_on_assets": 0.14466795362012555, "return_on_equity": 0.1943536234630226 }, { "asset_turnover_ratio": 0.8088519369856864, "current_ratio": 1.4870933490931038, "debt_to_equity_ratio": 0.5310344108200586, "profit_margin": 0.17872124027274225, "quarter": 2, "return_on_assets": 0.14455902137509186, "return_on_equity": 0.19337127398972814 }, { "asset_turnover_ratio": 0.8067480631046174, "current_ratio": 2.0190066893356744, "debt_to_equity_ratio": 0.5284525524870013, "profit_margin": 0.17188629807905528, "quarter": 3, "return_on_assets": 0.13866893804950078, "return_on_equity": 0.18613741468655695 }, { "asset_turnover_ratio": 0.8046496844048929, "current_ratio": 1.8467225130628329, "debt_to_equity_ratio": 0.5278788211342853, "profit_margin": 0.16157155938554252, "quarter": 4, "return_on_assets": 0.1300085042683832, "return_on_equity": 0.1757838454212479 } ], "income_statement": [ { "depreciation": 562684, "expenses": 10897259, "income_tax": 667085, "marketing_expense": 1241903, "net_income": 3177976, "net_profit": 2510891, "operational_expense": 7384634, "product_revenue": 3976284, "quarter": 1, "rd_expense": 2109965, "revenue": 14075235, "salaries_expense": 5102959, "service_revenue": 10098951 }, { "depreciation": 1005897, "expenses": 11148181, "income_tax": 692902, "marketing_expense": 1506493, "net_income": 3269680, "net_profit": 2576778, "operational_expense": 6383209, "product_revenue": 3637578, "quarter": 2, "rd_expense": 1655201, "revenue": 14417861, "salaries_expense": 5429216, "service_revenue": 10780283 }, { "depreciation": 671240, "expenses": 11404882, "income_tax": 825386, "marketing_expense": 1989576, "net_income": 3363945, "net_profit": 2538559, "operational_expense": 7135200, "product_revenue": 5596711, "quarter": 3, "rd_expense": 1162688, "revenue": 14768827, "salaries_expense": 3462349, "service_revenue": 9172116 }, { "depreciation": 611293, "expenses": 11667493, "income_tax": 1016535, "marketing_expense": 1396038, "net_income": 3460844, "net_profit": 2444309, "operational_expense": 7770564, "product_revenue": 3531933, "quarter": 4, "rd_expense": 2310045, "revenue": 15128337, "salaries_expense": 3509701, "service_revenue": 11596404 } ], "market_conditions": { "gdp_growth": [ 0.0490568234609678, 0.05623138247038538, 0.050953598937174834, 0.05587183867141857 ], "inflation_rate": [ 0.0067584464469348, 0.01027184370800649, 0.0027045421698125485, 0.003558414285348128 ], "interest_rate": [ 0.024322520034668553, 0.016813990799140904, 0.01750163924418285, 0.015260433854672366 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 140975, "billable_hours_per_employee": 111, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 14483842, "net_revenue": 11245538, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 13815 }, { "average_project_size": 146003, "billable_hours_per_employee": 109, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 14880556, "net_revenue": 11686790, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 14357 }, { "average_project_size": 111259, "billable_hours_per_employee": 147, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 14789750, "net_revenue": 12145357, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 14921 }, { "average_project_size": 119925, "billable_hours_per_employee": 148, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 16166666, "net_revenue": 12621917, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 15506 } ], "balance_sheet": [ { "assets": 11293747, "current_assets": 4735236, "current_liabilities": 2512550, "equity": 8377073, "fixed_assets": 6558511, "liabilities": 5067874, "long_term_liabilities": 2555324, "quarter": 1 }, { "assets": 11570679, "current_assets": 4693606, "current_liabilities": 2647894, "equity": 8858147, "fixed_assets": 6877073, "liabilities": 5123310, "long_term_liabilities": 2475416, "quarter": 2 }, { "assets": 11854400, "current_assets": 5369423, "current_liabilities": 3036492, "equity": 9180790, "fixed_assets": 6484977, "liabilities": 5179352, "long_term_liabilities": 2142860, "quarter": 3 }, { "assets": 12145079, "current_assets": 5700943, "current_liabilities": 2821003, "equity": 9370211, "fixed_assets": 6444136, "liabilities": 5236008, "long_term_liabilities": 2415005, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5883, "financing_cash_flow": -20470, "investing_cash_flow": -417776, "net_cash_flow": 2735814, "operating_cash_flow": 2851246, "quarter": 1 }, { "change_in_working_capital": -80207, "financing_cash_flow": -94808, "investing_cash_flow": -147841, "net_cash_flow": 2177017, "operating_cash_flow": 2856322, "quarter": 2 }, { "change_in_working_capital": 27482, "financing_cash_flow": 189323, "investing_cash_flow": -224599, "net_cash_flow": 2850510, "operating_cash_flow": 3129457, "quarter": 3 }, { "change_in_working_capital": -58519, "financing_cash_flow": 46954, "investing_cash_flow": -379049, "net_cash_flow": 2550152, "operating_cash_flow": 2936994, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9957313547045104, "current_ratio": 1.884633539631052, "debt_to_equity_ratio": 0.6049695400768264, "profit_margin": 0.19129364908997684, "quarter": 1, "return_on_assets": 0.19047708435473187, "return_on_equity": 0.256796138699042 }, { "asset_turnover_ratio": 1.0100349339913415, "current_ratio": 1.7725807755144276, "debt_to_equity_ratio": 0.5783726551388231, "profit_margin": 0.20628230677542764, "quarter": 2, "return_on_assets": 0.2083523361075007, "return_on_equity": 0.2721537585682423 }, { "asset_turnover_ratio": 1.0245442198677284, "current_ratio": 1.7682980887155308, "debt_to_equity_ratio": 0.5641510153265678, "profit_margin": 0.20631274980224953, "quarter": 3, "return_on_assets": 0.2113765352949116, "return_on_equity": 0.27293315716839184 }, { "asset_turnover_ratio": 1.0392618277740309, "current_ratio": 2.020892214577581, "debt_to_equity_ratio": 0.5587929663483565, "profit_margin": 0.1949893982031414, "quarter": 4, "return_on_assets": 0.2026450383731551, "return_on_equity": 0.26265577157227304 } ], "income_statement": [ { "depreciation": 700046, "expenses": 8293000, "income_tax": 801338, "marketing_expense": 1511118, "net_income": 2952538, "net_profit": 2151200, "operational_expense": 5126638, "product_revenue": 2494614, "quarter": 1, "rd_expense": 1410009, "revenue": 11245538, "salaries_expense": 2537873, "service_revenue": 8750924 }, { "depreciation": 445544, "expenses": 8630968, "income_tax": 645044, "marketing_expense": 885132, "net_income": 3055822, "net_profit": 2410778, "operational_expense": 4564192, "product_revenue": 2651824, "quarter": 2, "rd_expense": 1096991, "revenue": 11686790, "salaries_expense": 3993612, "service_revenue": 9034966 }, { "depreciation": 623715, "expenses": 8982711, "income_tax": 656904, "marketing_expense": 983995, "net_income": 3162646, "net_profit": 2505742, "operational_expense": 6192867, "product_revenue": 3995136, "quarter": 3, "rd_expense": 1794448, "revenue": 12145357, "salaries_expense": 2848214, "service_revenue": 8150221 }, { "depreciation": 475854, "expenses": 9348788, "income_tax": 811989, "marketing_expense": 1543373, "net_income": 3273129, "net_profit": 2461140, "operational_expense": 5950591, "product_revenue": 3135396, "quarter": 4, "rd_expense": 1513029, "revenue": 12621917, "salaries_expense": 4175307, "service_revenue": 9486521 } ], "market_conditions": { "gdp_growth": [ 0.05032904745071575, 0.03949589908995927, 0.03720089942017192, 0.03810670630809977 ], "inflation_rate": [ 0.01351926615278842, 0.0054041268092790366, 0.005895022247376295, 0.012601681973950483 ], "interest_rate": [ 0.011148615574199817, 0.01480061623180763, 0.018892505505905956, 0.012700924534734006 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 186337, "billable_hours_per_employee": 123, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 16781790, "net_revenue": 13507787, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 16594 }, { "average_project_size": 122984, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 16481304, "net_revenue": 13954715, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 17143 }, { "average_project_size": 126475, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 17310341, "net_revenue": 14416432, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 17711 }, { "average_project_size": 105191, "billable_hours_per_employee": 113, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 18574948, "net_revenue": 14893425, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 18297 } ], "balance_sheet": [ { "assets": 14697487, "current_assets": 5849946, "current_liabilities": 4884761, "equity": 8887151, "fixed_assets": 8847541, "liabilities": 8363549, "long_term_liabilities": 3478788, "quarter": 1 }, { "assets": 14975466, "current_assets": 6690548, "current_liabilities": 4874026, "equity": 9174510, "fixed_assets": 8284918, "liabilities": 8544126, "long_term_liabilities": 3670100, "quarter": 2 }, { "assets": 15258702, "current_assets": 4714779, "current_liabilities": 4609620, "equity": 9260633, "fixed_assets": 10543923, "liabilities": 8728601, "long_term_liabilities": 4118981, "quarter": 3 }, { "assets": 15547294, "current_assets": 5277884, "current_liabilities": 4886478, "equity": 9394921, "fixed_assets": 10269410, "liabilities": 8917060, "long_term_liabilities": 4030582, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67618, "financing_cash_flow": -59135, "investing_cash_flow": -351677, "net_cash_flow": 3012941, "operating_cash_flow": 3351763, "quarter": 1 }, { "change_in_working_capital": 32482, "financing_cash_flow": -92594, "investing_cash_flow": -499272, "net_cash_flow": 3274466, "operating_cash_flow": 3566388, "quarter": 2 }, { "change_in_working_capital": -41739, "financing_cash_flow": 181250, "investing_cash_flow": -173871, "net_cash_flow": 3325232, "operating_cash_flow": 3780815, "quarter": 3 }, { "change_in_working_capital": -47229, "financing_cash_flow": -157578, "investing_cash_flow": -123941, "net_cash_flow": 3329110, "operating_cash_flow": 3705742, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9190541893318225, "current_ratio": 1.1975910387427349, "debt_to_equity_ratio": 0.9410832560400966, "profit_margin": 0.18901786058663791, "quarter": 1, "return_on_assets": 0.17371765663068794, "return_on_equity": 0.28729263180067494 }, { "asset_turnover_ratio": 0.9318384482993718, "current_ratio": 1.372694359857744, "debt_to_equity_ratio": 0.9312896274569432, "profit_margin": 0.1965765692814221, "quarter": 2, "return_on_assets": 0.18317760529121432, "return_on_equity": 0.29899907460997915 }, { "asset_turnover_ratio": 0.9448006783276848, "current_ratio": 1.0228129433662645, "debt_to_equity_ratio": 0.9425490676501271, "profit_margin": 0.18940414660160018, "quarter": 3, "return_on_assets": 0.17894916618726808, "return_on_equity": 0.2948537103241215 }, { "asset_turnover_ratio": 0.95794322793407, "current_ratio": 1.08009981831495, "debt_to_equity_ratio": 0.9491362407411409, "profit_margin": 0.18563137760454698, "quarter": 4, "return_on_assets": 0.17782432106834797, "return_on_equity": 0.29427464052119223 } ], "income_statement": [ { "depreciation": 798550, "expenses": 10053465, "income_tax": 901109, "marketing_expense": 1474608, "net_income": 3454322, "net_profit": 2553213, "operational_expense": 5769952, "product_revenue": 3945706, "quarter": 1, "rd_expense": 1404093, "revenue": 13507787, "salaries_expense": 4738792, "service_revenue": 9562081 }, { "depreciation": 823218, "expenses": 10387144, "income_tax": 824401, "marketing_expense": 1083876, "net_income": 3567571, "net_profit": 2743170, "operational_expense": 6242274, "product_revenue": 4071796, "quarter": 2, "rd_expense": 1492151, "revenue": 13954715, "salaries_expense": 4758753, "service_revenue": 9882919 }, { "depreciation": 1050283, "expenses": 10731898, "income_tax": 954002, "marketing_expense": 1449077, "net_income": 3684534, "net_profit": 2730532, "operational_expense": 5637183, "product_revenue": 5708072, "quarter": 3, "rd_expense": 1318103, "revenue": 14416432, "salaries_expense": 3325349, "service_revenue": 8708360 }, { "depreciation": 941055, "expenses": 11088095, "income_tax": 1040643, "marketing_expense": 1591148, "net_income": 3805330, "net_profit": 2764687, "operational_expense": 7208553, "product_revenue": 5045282, "quarter": 4, "rd_expense": 1269312, "revenue": 14893425, "salaries_expense": 5138318, "service_revenue": 9848143 } ], "market_conditions": { "gdp_growth": [ 0.036344959369640016, 0.04551425376668055, 0.04985608955520685, 0.0440086613495894 ], "inflation_rate": [ 0.01235806702835085, 0.004168658641129913, 0.006336446894646034, 0.004291685602679914 ], "interest_rate": [ 0.006578013951465229, 0.01402286654722665, 0.014701826498935307, 0.009771509198296453 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 66539, "billable_hours_per_employee": 109, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 20315436, "net_revenue": 17547947, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 21558 }, { "average_project_size": 91897, "billable_hours_per_employee": 133, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 22903870, "net_revenue": 18156577, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 22305 }, { "average_project_size": 119048, "billable_hours_per_employee": 145, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 24284859, "net_revenue": 18786317, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 23079 }, { "average_project_size": 83744, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 21613817, "net_revenue": 19437899, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 23879 } ], "balance_sheet": [ { "assets": 18031760, "current_assets": 7995607, "current_liabilities": 3454692, "equity": 12194354, "fixed_assets": 10036153, "liabilities": 8584844, "long_term_liabilities": 5130152, "quarter": 1 }, { "assets": 18531427, "current_assets": 8388098, "current_liabilities": 4046409, "equity": 12780498, "fixed_assets": 10143329, "liabilities": 8792019, "long_term_liabilities": 4745610, "quarter": 2 }, { "assets": 19044939, "current_assets": 6494431, "current_liabilities": 4403023, "equity": 12966657, "fixed_assets": 12550508, "liabilities": 9004193, "long_term_liabilities": 4601170, "quarter": 3 }, { "assets": 19572681, "current_assets": 7469716, "current_liabilities": 5263104, "equity": 13440548, "fixed_assets": 12102965, "liabilities": 9221487, "long_term_liabilities": 3958383, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99195, "financing_cash_flow": 139930, "investing_cash_flow": -454274, "net_cash_flow": 3132223, "operating_cash_flow": 3486103, "quarter": 1 }, { "change_in_working_capital": -78859, "financing_cash_flow": -14028, "investing_cash_flow": -356457, "net_cash_flow": 3682718, "operating_cash_flow": 3970707, "quarter": 2 }, { "change_in_working_capital": -19654, "financing_cash_flow": 105055, "investing_cash_flow": -140608, "net_cash_flow": 3052315, "operating_cash_flow": 3663637, "quarter": 3 }, { "change_in_working_capital": 37381, "financing_cash_flow": 89628, "investing_cash_flow": -491423, "net_cash_flow": 3812978, "operating_cash_flow": 3905628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9731688420875166, "current_ratio": 2.3144196356722975, "debt_to_equity_ratio": 0.7040015403850012, "profit_margin": 0.1565674890629656, "quarter": 1, "return_on_assets": 0.15236660203995617, "return_on_equity": 0.22530410385002764 }, { "asset_turnover_ratio": 0.9797721999498473, "current_ratio": 2.0729733450078824, "debt_to_equity_ratio": 0.687924601999077, "profit_margin": 0.1674924739393334, "quarter": 2, "return_on_assets": 0.16410446966658315, "return_on_equity": 0.2379476918661542 }, { "asset_turnover_ratio": 0.9864204343211601, "current_ratio": 1.4749936577664937, "debt_to_equity_ratio": 0.6944112888927346, "profit_margin": 0.15574691942012903, "quarter": 3, "return_on_assets": 0.1536319438985864, "return_on_equity": 0.22564883146056844 }, { "asset_turnover_ratio": 0.9931137691356642, "current_ratio": 1.41926057322827, "debt_to_equity_ratio": 0.6860945699535466, "profit_margin": 0.15893456386412955, "quarter": 4, "return_on_assets": 0.15784010376503863, "return_on_equity": 0.2298532768157965 } ], "income_statement": [ { "depreciation": 738665, "expenses": 13792368, "income_tax": 1008141, "marketing_expense": 1691156, "net_income": 3755579, "net_profit": 2747438, "operational_expense": 9214742, "product_revenue": 5431767, "quarter": 1, "rd_expense": 1816092, "revenue": 17547947, "salaries_expense": 6359960, "service_revenue": 12116180 }, { "depreciation": 929617, "expenses": 14211523, "income_tax": 903964, "marketing_expense": 2386387, "net_income": 3945054, "net_profit": 3041090, "operational_expense": 9631024, "product_revenue": 5227580, "quarter": 2, "rd_expense": 1730791, "revenue": 18156577, "salaries_expense": 6817317, "service_revenue": 12928997 }, { "depreciation": 737726, "expenses": 14643417, "income_tax": 1216989, "marketing_expense": 2861645, "net_income": 4142900, "net_profit": 2925911, "operational_expense": 9875474, "product_revenue": 3964135, "quarter": 3, "rd_expense": 1965643, "revenue": 18786317, "salaries_expense": 5955406, "service_revenue": 14822182 }, { "depreciation": 816274, "expenses": 15088436, "income_tax": 1260109, "marketing_expense": 1696666, "net_income": 4349463, "net_profit": 3089354, "operational_expense": 7549516, "product_revenue": 6647639, "quarter": 4, "rd_expense": 1594051, "revenue": 19437899, "salaries_expense": 4541427, "service_revenue": 12790260 } ], "market_conditions": { "gdp_growth": [ 0.04004694060159786, 0.028034359429991954, 0.034839274441797546, 0.03574983167754714 ], "inflation_rate": [ 0.0028536865888559564, 0.0073061792876913416, 0.010271761147959151, 0.004375709061075751 ], "interest_rate": [ 0.016112353881483986, 0.016719136485701273, 0.020214168506958112, 0.016514654481087184 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 164410, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 21745540, "net_revenue": 17569897, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 21585 }, { "average_project_size": 55370, "billable_hours_per_employee": 108, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 23605862, "net_revenue": 18196471, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 22354 }, { "average_project_size": 157089, "billable_hours_per_employee": 143, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 23253958, "net_revenue": 18845389, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 23152 }, { "average_project_size": 56492, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 24305812, "net_revenue": 19517450, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 23977 } ], "balance_sheet": [ { "assets": 22661730, "current_assets": 11109173, "current_liabilities": 3955590, "equity": 16542677, "fixed_assets": 11552557, "liabilities": 9497250, "long_term_liabilities": 5541660, "quarter": 1 }, { "assets": 23233227, "current_assets": 11395697, "current_liabilities": 5394609, "equity": 16798729, "fixed_assets": 11837530, "liabilities": 9626077, "long_term_liabilities": 4231468, "quarter": 2 }, { "assets": 23819136, "current_assets": 9118951, "current_liabilities": 4334544, "equity": 17380248, "fixed_assets": 14700185, "liabilities": 9756651, "long_term_liabilities": 5422107, "quarter": 3 }, { "assets": 24419821, "current_assets": 11347994, "current_liabilities": 5668197, "equity": 17756579, "fixed_assets": 13071827, "liabilities": 9888997, "long_term_liabilities": 4220800, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28659, "financing_cash_flow": 183046, "investing_cash_flow": -350443, "net_cash_flow": 4217144, "operating_cash_flow": 4517936, "quarter": 1 }, { "change_in_working_capital": 36096, "financing_cash_flow": -87806, "investing_cash_flow": -273053, "net_cash_flow": 4022400, "operating_cash_flow": 4209724, "quarter": 2 }, { "change_in_working_capital": 4350, "financing_cash_flow": 66685, "investing_cash_flow": -396172, "net_cash_flow": 4400441, "operating_cash_flow": 4391775, "quarter": 3 }, { "change_in_working_capital": 39289, "financing_cash_flow": 93110, "investing_cash_flow": -138841, "net_cash_flow": 3618501, "operating_cash_flow": 4048769, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7753113729622584, "current_ratio": 2.8084743363189815, "debt_to_equity_ratio": 0.5741059926395227, "profit_margin": 0.19227187273778554, "quarter": 1, "return_on_assets": 0.14907056963435714, "return_on_equity": 0.20421102340328592 }, { "asset_turnover_ratio": 0.7832089360638537, "current_ratio": 2.1124231617157054, "debt_to_equity_ratio": 0.573024125813328, "profit_margin": 0.1753954928952982, "quarter": 2, "return_on_assets": 0.13737131738092173, "return_on_equity": 0.18998931407251107 }, { "asset_turnover_ratio": 0.791186926343592, "current_ratio": 2.103785542377699, "debt_to_equity_ratio": 0.5613643142491408, "profit_margin": 0.1760517121721393, "quarter": 3, "return_on_assets": 0.13928981303100163, "return_on_equity": 0.19089273064457998 }, { "asset_turnover_ratio": 0.7992462352611021, "current_ratio": 2.002046506146487, "debt_to_equity_ratio": 0.556920170264779, "profit_margin": 0.16527543300994751, "quarter": 4, "return_on_assets": 0.13209576761434902, "return_on_equity": 0.18166534218105865 } ], "income_statement": [ { "depreciation": 1139739, "expenses": 13293450, "income_tax": 898250, "marketing_expense": 1763954, "net_income": 4276447, "net_profit": 3378197, "operational_expense": 7951457, "product_revenue": 4151640, "quarter": 1, "rd_expense": 2373528, "revenue": 17569897, "salaries_expense": 5457097, "service_revenue": 13418257 }, { "depreciation": 1018145, "expenses": 13881332, "income_tax": 1123560, "marketing_expense": 2467772, "net_income": 4315139, "net_profit": 3191579, "operational_expense": 7959960, "product_revenue": 3997738, "quarter": 2, "rd_expense": 2672134, "revenue": 18196471, "salaries_expense": 5278304, "service_revenue": 14198733 }, { "depreciation": 1074012, "expenses": 14495212, "income_tax": 1032414, "marketing_expense": 2238796, "net_income": 4350177, "net_profit": 3317763, "operational_expense": 7530520, "product_revenue": 4259737, "quarter": 3, "rd_expense": 2058392, "revenue": 18845389, "salaries_expense": 6602054, "service_revenue": 14585652 }, { "depreciation": 823014, "expenses": 15136240, "income_tax": 1155455, "marketing_expense": 2759319, "net_income": 4381210, "net_profit": 3225755, "operational_expense": 7683224, "product_revenue": 7059533, "quarter": 4, "rd_expense": 1614038, "revenue": 19517450, "salaries_expense": 6926564, "service_revenue": 12457917 } ], "market_conditions": { "gdp_growth": [ 0.04207541158700724, 0.03085858364223459, 0.030951105238494057, 0.04044506455735569 ], "inflation_rate": [ 0.003475502835686518, 0.008741810499569116, 0.005634294508081805, 0.010960361524363166 ], "interest_rate": [ 0.008923951907541357, 0.010585345144646732, 0.009407327834514789, 0.008415222116918747 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 109899, "billable_hours_per_employee": 96, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 8286751, "net_revenue": 6941230, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 8527 }, { "average_project_size": 75132, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 9126081, "net_revenue": 7058354, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 8671 }, { "average_project_size": 75191, "billable_hours_per_employee": 115, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 9320098, "net_revenue": 7177454, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 8818 }, { "average_project_size": 121274, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 8087146, "net_revenue": 7298565, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 8966 } ], "balance_sheet": [ { "assets": 7478020, "current_assets": 2819547, "current_liabilities": 2060232, "equity": 4911003, "fixed_assets": 4658473, "liabilities": 3810249, "long_term_liabilities": 1750017, "quarter": 1 }, { "assets": 7690605, "current_assets": 2689444, "current_liabilities": 1873646, "equity": 4935437, "fixed_assets": 5001161, "liabilities": 3903197, "long_term_liabilities": 2029551, "quarter": 2 }, { "assets": 7909234, "current_assets": 3764934, "current_liabilities": 1871756, "equity": 5177408, "fixed_assets": 4144300, "liabilities": 3998413, "long_term_liabilities": 2126657, "quarter": 3 }, { "assets": 8134078, "current_assets": 2661212, "current_liabilities": 1943148, "equity": 5331253, "fixed_assets": 5472866, "liabilities": 4095952, "long_term_liabilities": 2152804, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41820, "financing_cash_flow": 170861, "investing_cash_flow": -471604, "net_cash_flow": 1247062, "operating_cash_flow": 1520140, "quarter": 1 }, { "change_in_working_capital": 17259, "financing_cash_flow": 39418, "investing_cash_flow": -457207, "net_cash_flow": 1341258, "operating_cash_flow": 1620562, "quarter": 2 }, { "change_in_working_capital": -31859, "financing_cash_flow": -78380, "investing_cash_flow": -337974, "net_cash_flow": 1321565, "operating_cash_flow": 1578506, "quarter": 3 }, { "change_in_working_capital": 39096, "financing_cash_flow": -7824, "investing_cash_flow": -456934, "net_cash_flow": 1754484, "operating_cash_flow": 1742194, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9282176298004017, "current_ratio": 1.3685580070593992, "debt_to_equity_ratio": 0.7758596360051093, "profit_margin": 0.1791083136562252, "quarter": 1, "return_on_assets": 0.16625149437952827, "return_on_equity": 0.25315236011869674 }, { "asset_turnover_ratio": 0.9177891726333623, "current_ratio": 1.4354066883498804, "debt_to_equity_ratio": 0.7908513471046231, "profit_margin": 0.16264826048679337, "quarter": 2, "return_on_assets": 0.1492768124224297, "return_on_equity": 0.23260939203559888 }, { "asset_turnover_ratio": 0.9074777658620291, "current_ratio": 2.0114448678139674, "debt_to_equity_ratio": 0.7722808401424033, "profit_margin": 0.17646744932116598, "quarter": 3, "return_on_assets": 0.16014028665734253, "return_on_equity": 0.24463727795839155 }, { "asset_turnover_ratio": 0.897282396357645, "current_ratio": 1.3695364429266323, "debt_to_equity_ratio": 0.7682906813839073, "profit_margin": 0.17717551326870418, "quarter": 4, "return_on_assets": 0.15897646912163862, "return_on_equity": 0.2425559244702887 } ], "income_statement": [ { "depreciation": 276908, "expenses": 5314449, "income_tax": 383549, "marketing_expense": 646487, "net_income": 1626781, "net_profit": 1243232, "operational_expense": 3664802, "product_revenue": 2073756, "quarter": 1, "rd_expense": 594335, "revenue": 6941230, "salaries_expense": 2606390, "service_revenue": 4867474 }, { "depreciation": 472533, "expenses": 5422649, "income_tax": 487676, "marketing_expense": 947649, "net_income": 1635705, "net_profit": 1148029, "operational_expense": 2818418, "product_revenue": 1572922, "quarter": 2, "rd_expense": 584804, "revenue": 7058354, "salaries_expense": 2414855, "service_revenue": 5485432 }, { "depreciation": 311919, "expenses": 5533053, "income_tax": 377814, "marketing_expense": 778731, "net_income": 1644401, "net_profit": 1266587, "operational_expense": 3266134, "product_revenue": 1626539, "quarter": 3, "rd_expense": 813131, "revenue": 7177454, "salaries_expense": 1811115, "service_revenue": 5550915 }, { "depreciation": 449067, "expenses": 5645705, "income_tax": 359733, "marketing_expense": 801529, "net_income": 1652860, "net_profit": 1293127, "operational_expense": 3046837, "product_revenue": 2866824, "quarter": 4, "rd_expense": 928784, "revenue": 7298565, "salaries_expense": 1796748, "service_revenue": 4431741 } ], "market_conditions": { "gdp_growth": [ 0.039666228803479406, 0.031078527547708405, 0.040874989219889094, 0.037960370525525956 ], "inflation_rate": [ 0.004420572433030835, 0.008528891036659707, 0.011972255942140523, 0.00904574089530668 ], "interest_rate": [ 0.010005958507593797, 0.006172386029388022, 0.01135135724442157, 0.006308510066246891 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2003, "industry": "Advertising", "location": "Port Jacob", "name": "Mitchell, Prince and Peters", "num_employees": 777, "region": "Europe", "revenue_size": "Medium", "website": "www.mitchell,princeandpeters.com" }

[ { "advertising_kpis": [ { "average_project_size": 51709, "billable_hours_per_employee": 154, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 17914597, "net_revenue": 15171656, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 19526 }, { "average_project_size": 137609, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 17366592, "net_revenue": 15141490, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 19487 }, { "average_project_size": 162594, "billable_hours_per_employee": 113, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 19140490, "net_revenue": 15111384, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 19448 }, { "average_project_size": 51996, "billable_hours_per_employee": 145, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 17152064, "net_revenue": 15081338, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 19410 } ], "balance_sheet": [ { "assets": 19764006, "current_assets": 8111096, "current_liabilities": 4813137, "equity": 14170859, "fixed_assets": 11652910, "liabilities": 8776205, "long_term_liabilities": 3963068, "quarter": 1 }, { "assets": 20138812, "current_assets": 7085641, "current_liabilities": 4262713, "equity": 14553301, "fixed_assets": 13053171, "liabilities": 8954650, "long_term_liabilities": 4691937, "quarter": 2 }, { "assets": 20520727, "current_assets": 7502402, "current_liabilities": 4591059, "equity": 14658341, "fixed_assets": 13018325, "liabilities": 9136723, "long_term_liabilities": 4545664, "quarter": 3 }, { "assets": 20909884, "current_assets": 6523253, "current_liabilities": 4294833, "equity": 14877023, "fixed_assets": 14386631, "liabilities": 9322499, "long_term_liabilities": 5027666, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25900, "financing_cash_flow": -64286, "investing_cash_flow": -382084, "net_cash_flow": 3842427, "operating_cash_flow": 3909872, "quarter": 1 }, { "change_in_working_capital": 38972, "financing_cash_flow": 21165, "investing_cash_flow": -280488, "net_cash_flow": 3802184, "operating_cash_flow": 4085573, "quarter": 2 }, { "change_in_working_capital": -70656, "financing_cash_flow": 67949, "investing_cash_flow": -275488, "net_cash_flow": 3905885, "operating_cash_flow": 4159820, "quarter": 3 }, { "change_in_working_capital": -98201, "financing_cash_flow": 88689, "investing_cash_flow": -479013, "net_cash_flow": 3878446, "operating_cash_flow": 4269197, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7676407303256233, "current_ratio": 1.6851994863225377, "debt_to_equity_ratio": 0.6193135504347337, "profit_margin": 0.2098029377940022, "quarter": 1, "return_on_assets": 0.16105328039264913, "return_on_equity": 0.2246199754016323 }, { "asset_turnover_ratio": 0.7518561670867179, "current_ratio": 1.662237406083872, "debt_to_equity_ratio": 0.6153002676162611, "profit_margin": 0.22251040023141713, "quarter": 2, "return_on_assets": 0.16729581665492482, "return_on_equity": 0.2315034231752645 }, { "asset_turnover_ratio": 0.7363961325541731, "current_ratio": 1.6341332141451461, "debt_to_equity_ratio": 0.6233122152090744, "profit_margin": 0.21668015318782186, "quarter": 3, "return_on_assets": 0.1595624268087578, "return_on_equity": 0.22337705201427638 }, { "asset_turnover_ratio": 0.7212540251299338, "current_ratio": 1.5188606867833976, "debt_to_equity_ratio": 0.6266373991624534, "profit_margin": 0.21812640231257996, "quarter": 4, "return_on_assets": 0.1573245456550596, "return_on_equity": 0.22112206185336947 } ], "income_statement": [ { "depreciation": 726814, "expenses": 10794190, "income_tax": 1194408, "marketing_expense": 1522514, "net_income": 4377466, "net_profit": 3183058, "operational_expense": 7268627, "product_revenue": 3454106, "quarter": 1, "rd_expense": 1230871, "revenue": 15171656, "salaries_expense": 3871849, "service_revenue": 11717550 }, { "depreciation": 716434, "expenses": 10818974, "income_tax": 953377, "marketing_expense": 1632538, "net_income": 4322516, "net_profit": 3369139, "operational_expense": 5480324, "product_revenue": 5583743, "quarter": 2, "rd_expense": 1924429, "revenue": 15141490, "salaries_expense": 3725191, "service_revenue": 9557747 }, { "depreciation": 885483, "expenses": 10843815, "income_tax": 993232, "marketing_expense": 1156676, "net_income": 4267569, "net_profit": 3274337, "operational_expense": 5811909, "product_revenue": 3812063, "quarter": 3, "rd_expense": 2025040, "revenue": 15111384, "salaries_expense": 3354776, "service_revenue": 11299321 }, { "depreciation": 979559, "expenses": 10868713, "income_tax": 922987, "marketing_expense": 1797860, "net_income": 4212625, "net_profit": 3289638, "operational_expense": 7251534, "product_revenue": 5433799, "quarter": 4, "rd_expense": 2130953, "revenue": 15081338, "salaries_expense": 4984771, "service_revenue": 9647539 } ], "market_conditions": { "gdp_growth": [ 0.044739528802099277, 0.04682408221932782, 0.0585353811476768, 0.04284824851870049 ], "inflation_rate": [ 0.006989069366428685, 0.014678819907514885, 0.014015515820732485, 0.014185867802346704 ], "interest_rate": [ 0.011874812033134181, 0.016403364535612745, 0.01166780573891952, 0.01131477359749418 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 148583, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 22752984, "net_revenue": 18930235, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 24363 }, { "average_project_size": 178538, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 22829424, "net_revenue": 19190892, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 24699 }, { "average_project_size": 99605, "billable_hours_per_employee": 85, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 22454827, "net_revenue": 19455138, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 25039 }, { "average_project_size": 195456, "billable_hours_per_employee": 92, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 24955971, "net_revenue": 19723022, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 25384 } ], "balance_sheet": [ { "assets": 23919419, "current_assets": 9406800, "current_liabilities": 7036950, "equity": 15697950, "fixed_assets": 14512619, "liabilities": 13032009, "long_term_liabilities": 5995059, "quarter": 1 }, { "assets": 24754241, "current_assets": 10759824, "current_liabilities": 6303639, "equity": 16122693, "fixed_assets": 13994417, "liabilities": 13278972, "long_term_liabilities": 6975333, "quarter": 2 }, { "assets": 25618200, "current_assets": 9953393, "current_liabilities": 7423936, "equity": 17262156, "fixed_assets": 15664807, "liabilities": 13530615, "long_term_liabilities": 6106679, "quarter": 3 }, { "assets": 26512312, "current_assets": 10324057, "current_liabilities": 5699909, "equity": 17724595, "fixed_assets": 16188255, "liabilities": 13787028, "long_term_liabilities": 8087119, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35509, "financing_cash_flow": -102632, "investing_cash_flow": -479334, "net_cash_flow": 5454518, "operating_cash_flow": 5831236, "quarter": 1 }, { "change_in_working_capital": 96705, "financing_cash_flow": -195577, "investing_cash_flow": -345677, "net_cash_flow": 5463358, "operating_cash_flow": 5908170, "quarter": 2 }, { "change_in_working_capital": 63764, "financing_cash_flow": -64446, "investing_cash_flow": -359127, "net_cash_flow": 5687599, "operating_cash_flow": 5932334, "quarter": 3 }, { "change_in_working_capital": -86715, "financing_cash_flow": -51584, "investing_cash_flow": -288508, "net_cash_flow": 5819428, "operating_cash_flow": 5906829, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7914170072441977, "current_ratio": 1.3367723232366295, "debt_to_equity_ratio": 0.8301726658576438, "profit_margin": 0.25411940210990513, "quarter": 1, "return_on_assets": 0.20111441670050598, "return_on_equity": 0.3064438350230444 }, { "asset_turnover_ratio": 0.775256732775608, "current_ratio": 1.7069226204102106, "debt_to_equity_ratio": 0.8236199746531178, "profit_margin": 0.24216821187884335, "quarter": 2, "return_on_assets": 0.1877425367233033, "return_on_equity": 0.2882535814581348 }, { "asset_turnover_ratio": 0.7594264234021125, "current_ratio": 1.3407164339778792, "debt_to_equity_ratio": 0.7838311158814693, "profit_margin": 0.26597452045829745, "quarter": 3, "return_on_assets": 0.20198807878773684, "return_on_equity": 0.29976388812614135 }, { "asset_turnover_ratio": 0.7439193533932461, "current_ratio": 1.8112669868940012, "debt_to_equity_ratio": 0.7778472794441847, "profit_margin": 0.25347591256552876, "quarter": 4, "return_on_assets": 0.18856563697651113, "return_on_equity": 0.2820550201570191 } ], "income_statement": [ { "depreciation": 1020696, "expenses": 12739421, "income_tax": 1380274, "marketing_expense": 2506183, "net_income": 6190814, "net_profit": 4810540, "operational_expense": 7106002, "product_revenue": 5206115, "quarter": 1, "rd_expense": 1976001, "revenue": 18930235, "salaries_expense": 4960208, "service_revenue": 13724120 }, { "depreciation": 1260746, "expenses": 12827242, "income_tax": 1716226, "marketing_expense": 2138720, "net_income": 6363650, "net_profit": 4647424, "operational_expense": 8875263, "product_revenue": 5470840, "quarter": 2, "rd_expense": 1785202, "revenue": 19190892, "salaries_expense": 5258723, "service_revenue": 13720052 }, { "depreciation": 757763, "expenses": 12915669, "income_tax": 1364898, "marketing_expense": 1555724, "net_income": 6539469, "net_profit": 5174571, "operational_expense": 7778434, "product_revenue": 6588648, "quarter": 3, "rd_expense": 2058534, "revenue": 19455138, "salaries_expense": 5676272, "service_revenue": 12866490 }, { "depreciation": 907518, "expenses": 13004705, "income_tax": 1719006, "marketing_expense": 1504689, "net_income": 6718317, "net_profit": 4999311, "operational_expense": 7472892, "product_revenue": 7563145, "quarter": 4, "rd_expense": 1439345, "revenue": 19723022, "salaries_expense": 4477087, "service_revenue": 12159877 } ], "market_conditions": { "gdp_growth": [ 0.04915008037694332, 0.03552204878355297, 0.0338143926093908, 0.04499649918085154 ], "inflation_rate": [ 0.013266717253334427, 0.012000597095955483, 0.014509419773271325, 0.009719597696630645 ], "interest_rate": [ 0.018190179032693668, 0.011462515780629344, 0.0190906691579668, 0.015143167765918786 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 50980, "billable_hours_per_employee": 150, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 8060280, "net_revenue": 6923193, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 8910 }, { "average_project_size": 124164, "billable_hours_per_employee": 104, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 8560181, "net_revenue": 6755001, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 8694 }, { "average_project_size": 67967, "billable_hours_per_employee": 135, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 7399146, "net_revenue": 6590896, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 8482 }, { "average_project_size": 84796, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 7612127, "net_revenue": 6430778, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 8276 } ], "balance_sheet": [ { "assets": 7581826, "current_assets": 3205582, "current_liabilities": 2034564, "equity": 5479411, "fixed_assets": 4376244, "liabilities": 3475365, "long_term_liabilities": 1440801, "quarter": 1 }, { "assets": 7778270, "current_assets": 3441843, "current_liabilities": 1878832, "equity": 5707114, "fixed_assets": 4336427, "liabilities": 3532002, "long_term_liabilities": 1653170, "quarter": 2 }, { "assets": 7979803, "current_assets": 3198861, "current_liabilities": 1949090, "equity": 5699517, "fixed_assets": 4780942, "liabilities": 3589563, "long_term_liabilities": 1640473, "quarter": 3 }, { "assets": 8186558, "current_assets": 2583196, "current_liabilities": 2071209, "equity": 5830120, "fixed_assets": 5603362, "liabilities": 3648062, "long_term_liabilities": 1576853, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61159, "financing_cash_flow": 162391, "investing_cash_flow": -172685, "net_cash_flow": 1265981, "operating_cash_flow": 1690697, "quarter": 1 }, { "change_in_working_capital": -94647, "financing_cash_flow": -87090, "investing_cash_flow": -470456, "net_cash_flow": 1378693, "operating_cash_flow": 1743114, "quarter": 2 }, { "change_in_working_capital": -84280, "financing_cash_flow": 20423, "investing_cash_flow": -223325, "net_cash_flow": 1532354, "operating_cash_flow": 1596708, "quarter": 3 }, { "change_in_working_capital": 88527, "financing_cash_flow": 168979, "investing_cash_flow": -162114, "net_cash_flow": 1155196, "operating_cash_flow": 1538050, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9131300296261086, "current_ratio": 1.5755621351798224, "debt_to_equity_ratio": 0.6342588646845436, "profit_margin": 0.1983116749742496, "quarter": 1, "return_on_assets": 0.18108434564443973, "return_on_equity": 0.2505652523601533 }, { "asset_turnover_ratio": 0.8684451683986285, "current_ratio": 1.8319056733119299, "debt_to_equity_ratio": 0.6188770716687979, "profit_margin": 0.21626140395834137, "quarter": 2, "return_on_assets": 0.1878111713787256, "return_on_equity": 0.25596930427533077 }, { "asset_turnover_ratio": 0.8259472069673901, "current_ratio": 1.641207435264662, "debt_to_equity_ratio": 0.629801262106947, "profit_margin": 0.19864931869657781, "quarter": 3, "return_on_assets": 0.1640738499434134, "return_on_equity": 0.22971718480706346 }, { "asset_turnover_ratio": 0.7855289121508697, "current_ratio": 1.2471923403191083, "debt_to_equity_ratio": 0.6257267431888195, "profit_margin": 0.20085034812273103, "quarter": 4, "return_on_assets": 0.1577737554659724, "return_on_equity": 0.22154329584982813 } ], "income_statement": [ { "depreciation": 317747, "expenses": 4991264, "income_tax": 558979, "marketing_expense": 695112, "net_income": 1931929, "net_profit": 1372950, "operational_expense": 3028499, "product_revenue": 2308491, "quarter": 1, "rd_expense": 518532, "revenue": 6923193, "salaries_expense": 1785504, "service_revenue": 4614702 }, { "depreciation": 282268, "expenses": 4872492, "income_tax": 421663, "marketing_expense": 696711, "net_income": 1882509, "net_profit": 1460846, "operational_expense": 3214219, "product_revenue": 1558906, "quarter": 2, "rd_expense": 612482, "revenue": 6755001, "salaries_expense": 2135773, "service_revenue": 5196095 }, { "depreciation": 287431, "expenses": 4756546, "income_tax": 525073, "marketing_expense": 827132, "net_income": 1834350, "net_profit": 1309277, "operational_expense": 3032780, "product_revenue": 1819277, "quarter": 3, "rd_expense": 928131, "revenue": 6590896, "salaries_expense": 1597438, "service_revenue": 4771619 }, { "depreciation": 246426, "expenses": 4643359, "income_tax": 495795, "marketing_expense": 806201, "net_income": 1787419, "net_profit": 1291624, "operational_expense": 2891644, "product_revenue": 2418744, "quarter": 4, "rd_expense": 704446, "revenue": 6430778, "salaries_expense": 1954420, "service_revenue": 4012034 } ], "market_conditions": { "gdp_growth": [ 0.04715170789270251, 0.046257087969869715, 0.0379922043053019, 0.043573830561439986 ], "inflation_rate": [ 0.005009019023638708, 0.008906091887614178, 0.011698898547848216, 0.009345362652050899 ], "interest_rate": [ 0.015079425341200721, 0.015912084875364507, 0.015109093031521862, 0.015871275877524106 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 180781, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 7242227, "net_revenue": 6170281, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7941 }, { "average_project_size": 139147, "billable_hours_per_employee": 119, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 6727833, "net_revenue": 6010169, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 7735 }, { "average_project_size": 177781, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 6793107, "net_revenue": 5854213, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7534 }, { "average_project_size": 129457, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 6895732, "net_revenue": 5702304, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 7339 } ], "balance_sheet": [ { "assets": 8502298, "current_assets": 3364466, "current_liabilities": 2152426, "equity": 5385977, "fixed_assets": 5137832, "liabilities": 5004073, "long_term_liabilities": 2851647, "quarter": 1 }, { "assets": 8655906, "current_assets": 3208456, "current_liabilities": 2401425, "equity": 5162479, "fixed_assets": 5447450, "liabilities": 5131495, "long_term_liabilities": 2730070, "quarter": 2 }, { "assets": 8812289, "current_assets": 3510497, "current_liabilities": 2806777, "equity": 5168579, "fixed_assets": 5301792, "liabilities": 5262162, "long_term_liabilities": 2455385, "quarter": 3 }, { "assets": 8971497, "current_assets": 2997638, "current_liabilities": 2485523, "equity": 5156565, "fixed_assets": 5973859, "liabilities": 5396157, "long_term_liabilities": 2910634, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37828, "financing_cash_flow": 128483, "investing_cash_flow": -370821, "net_cash_flow": 1774093, "operating_cash_flow": 2233822, "quarter": 1 }, { "change_in_working_capital": -60284, "financing_cash_flow": -121289, "investing_cash_flow": -116010, "net_cash_flow": 1647415, "operating_cash_flow": 1899002, "quarter": 2 }, { "change_in_working_capital": -81013, "financing_cash_flow": -10109, "investing_cash_flow": -230156, "net_cash_flow": 1535810, "operating_cash_flow": 1814476, "quarter": 3 }, { "change_in_working_capital": -37254, "financing_cash_flow": 85488, "investing_cash_flow": -331209, "net_cash_flow": 1890079, "operating_cash_flow": 1918849, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7257192114414244, "current_ratio": 1.5631041438822983, "debt_to_equity_ratio": 0.9290929018077871, "profit_margin": 0.3059426304896001, "quarter": 1, "return_on_assets": 0.22202844454522766, "return_on_equity": 0.3504938843964614 }, { "asset_turnover_ratio": 0.6943431455933093, "current_ratio": 1.3360633790353644, "debt_to_equity_ratio": 0.9939982322446251, "profit_margin": 0.2725494075125009, "quarter": 2, "return_on_assets": 0.1892428129418226, "return_on_equity": 0.3173025982284867 }, { "asset_turnover_ratio": 0.6643237642342416, "current_ratio": 1.2507217352857032, "debt_to_equity_ratio": 1.0181061371026736, "profit_margin": 0.2764593635387028, "quarter": 3, "return_on_assets": 0.18365852504383368, "return_on_equity": 0.313132874625695 }, { "asset_turnover_ratio": 0.6356022857723744, "current_ratio": 1.2060391314021235, "debt_to_equity_ratio": 1.0464634887759585, "profit_margin": 0.2772958088520009, "quarter": 4, "return_on_assets": 0.17624984994143117, "return_on_equity": 0.3066430850769844 } ], "income_statement": [ { "depreciation": 346070, "expenses": 3760583, "income_tax": 521946, "marketing_expense": 644100, "net_income": 2409698, "net_profit": 1887752, "operational_expense": 2347102, "product_revenue": 2244600, "quarter": 1, "rd_expense": 649964, "revenue": 6170281, "salaries_expense": 1710456, "service_revenue": 3925681 }, { "depreciation": 260934, "expenses": 3680985, "income_tax": 691116, "marketing_expense": 527241, "net_income": 2329184, "net_profit": 1638068, "operational_expense": 1897927, "product_revenue": 1579149, "quarter": 2, "rd_expense": 387030, "revenue": 6010169, "salaries_expense": 1502766, "service_revenue": 4431020 }, { "depreciation": 196024, "expenses": 3603072, "income_tax": 632689, "marketing_expense": 403809, "net_income": 2251141, "net_profit": 1618452, "operational_expense": 2501516, "product_revenue": 1988754, "quarter": 3, "rd_expense": 413495, "revenue": 5854213, "salaries_expense": 1712550, "service_revenue": 3865459 }, { "depreciation": 337624, "expenses": 3526808, "income_tax": 594271, "marketing_expense": 502225, "net_income": 2175496, "net_profit": 1581225, "operational_expense": 2084982, "product_revenue": 1321992, "quarter": 4, "rd_expense": 403119, "revenue": 5702304, "salaries_expense": 1565306, "service_revenue": 4380312 } ], "market_conditions": { "gdp_growth": [ 0.02846633513328999, 0.025198654583281077, 0.037047405013263236, 0.04080519977790686 ], "inflation_rate": [ 0.0028750092219897924, 0.008981116693327155, 0.0038767063861386035, 0.0047833693417702276 ], "interest_rate": [ 0.020816052703402605, 0.013735309583347954, 0.01552051560459269, 0.014413814897389562 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 188299, "billable_hours_per_employee": 82, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 11808845, "net_revenue": 9726213, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 12518 }, { "average_project_size": 142952, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 12193161, "net_revenue": 9618557, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 12379 }, { "average_project_size": 126600, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 11005901, "net_revenue": 9512093, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 12242 }, { "average_project_size": 143221, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 11749766, "net_revenue": 9406807, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 12107 } ], "balance_sheet": [ { "assets": 12454779, "current_assets": 4805335, "current_liabilities": 3741813, "equity": 8616123, "fixed_assets": 7649444, "liabilities": 6427115, "long_term_liabilities": 2685302, "quarter": 1 }, { "assets": 12854144, "current_assets": 4247661, "current_liabilities": 3170229, "equity": 8954351, "fixed_assets": 8606483, "liabilities": 6504277, "long_term_liabilities": 3334048, "quarter": 2 }, { "assets": 13266315, "current_assets": 5272242, "current_liabilities": 3788736, "equity": 9001701, "fixed_assets": 7994073, "liabilities": 6582365, "long_term_liabilities": 2793629, "quarter": 3 }, { "assets": 13691702, "current_assets": 4341618, "current_liabilities": 3511283, "equity": 9435456, "fixed_assets": 9350084, "liabilities": 6661391, "long_term_liabilities": 3150108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26673, "financing_cash_flow": 158498, "investing_cash_flow": -479652, "net_cash_flow": 2804940, "operating_cash_flow": 3087070, "quarter": 1 }, { "change_in_working_capital": 30094, "financing_cash_flow": 150564, "investing_cash_flow": -293314, "net_cash_flow": 2674839, "operating_cash_flow": 2924206, "quarter": 2 }, { "change_in_working_capital": -79144, "financing_cash_flow": -145793, "investing_cash_flow": -116449, "net_cash_flow": 2527576, "operating_cash_flow": 2768064, "quarter": 3 }, { "change_in_working_capital": -19582, "financing_cash_flow": -139300, "investing_cash_flow": -487409, "net_cash_flow": 2446031, "operating_cash_flow": 2778658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7809221665033157, "current_ratio": 1.284226389720705, "debt_to_equity_ratio": 0.7459404885468789, "profit_margin": 0.26613225517475303, "quarter": 1, "return_on_assets": 0.2078285772874814, "return_on_equity": 0.3004203862920713 }, { "asset_turnover_ratio": 0.7482845220965316, "current_ratio": 1.339859360317504, "debt_to_equity_ratio": 0.7263817333048481, "profit_margin": 0.2707769990862455, "quarter": 2, "return_on_assets": 0.2026182373559842, "return_on_equity": 0.2908623975093226 }, { "asset_turnover_ratio": 0.717010940867905, "current_ratio": 1.3915569730907618, "debt_to_equity_ratio": 0.7312356853443588, "profit_margin": 0.24366361851171978, "quarter": 3, "return_on_assets": 0.17470948036436645, "return_on_equity": 0.2574792253153043 }, { "asset_turnover_ratio": 0.6870443864466229, "current_ratio": 1.2364762395967515, "debt_to_equity_ratio": 0.7059956614709454, "profit_margin": 0.2556813379927961, "quarter": 4, "return_on_assets": 0.17566442798711218, "return_on_equity": 0.2549050093604379 } ], "income_statement": [ { "depreciation": 498611, "expenses": 6437005, "income_tax": 700749, "marketing_expense": 919811, "net_income": 3289208, "net_profit": 2588459, "operational_expense": 4459657, "product_revenue": 2318334, "quarter": 1, "rd_expense": 1203757, "revenue": 9726213, "salaries_expense": 2921385, "service_revenue": 7407879 }, { "depreciation": 319722, "expenses": 6360855, "income_tax": 653218, "marketing_expense": 1192170, "net_income": 3257702, "net_profit": 2604484, "operational_expense": 4346236, "product_revenue": 3566423, "quarter": 2, "rd_expense": 825966, "revenue": 9618557, "salaries_expense": 3087926, "service_revenue": 6052134 }, { "depreciation": 450313, "expenses": 6285606, "income_tax": 908736, "marketing_expense": 708763, "net_income": 3226487, "net_profit": 2317751, "operational_expense": 3520550, "product_revenue": 2064137, "quarter": 3, "rd_expense": 1014782, "revenue": 9512093, "salaries_expense": 2361078, "service_revenue": 7447956 }, { "depreciation": 373513, "expenses": 6211247, "income_tax": 790415, "marketing_expense": 993795, "net_income": 3195560, "net_profit": 2405145, "operational_expense": 3355540, "product_revenue": 2585370, "quarter": 4, "rd_expense": 908802, "revenue": 9406807, "salaries_expense": 2769523, "service_revenue": 6821437 } ], "market_conditions": { "gdp_growth": [ 0.03886493259336126, 0.055437093293478776, 0.05289619983579388, 0.04572252034277377 ], "inflation_rate": [ 0.012418807236203953, 0.01059863983565289, 0.011798397102677043, 0.012915028140203826 ], "interest_rate": [ 0.008835525747359532, 0.009442938465901628, 0.00836466108038424, 0.014427305483842051 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 70754, "billable_hours_per_employee": 88, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 9231314, "net_revenue": 7721651, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 9938 }, { "average_project_size": 169763, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 8836168, "net_revenue": 7708803, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9921 }, { "average_project_size": 153788, "billable_hours_per_employee": 137, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 8883305, "net_revenue": 7695976, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9905 }, { "average_project_size": 149999, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 8710939, "net_revenue": 7683171, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 9888 } ], "balance_sheet": [ { "assets": 10247410, "current_assets": 4288744, "current_liabilities": 2246780, "equity": 8349351, "fixed_assets": 5958666, "liabilities": 4217566, "long_term_liabilities": 1970786, "quarter": 1 }, { "assets": 10601178, "current_assets": 4770142, "current_liabilities": 1991802, "equity": 8581038, "fixed_assets": 5831036, "liabilities": 4291541, "long_term_liabilities": 2299739, "quarter": 2 }, { "assets": 10967158, "current_assets": 3685740, "current_liabilities": 2265828, "equity": 8809631, "fixed_assets": 7281418, "liabilities": 4366814, "long_term_liabilities": 2100986, "quarter": 3 }, { "assets": 11345774, "current_assets": 5328077, "current_liabilities": 2090102, "equity": 9131502, "fixed_assets": 6017697, "liabilities": 4443407, "long_term_liabilities": 2353305, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69372, "financing_cash_flow": 170356, "investing_cash_flow": -223581, "net_cash_flow": 2313612, "operating_cash_flow": 2573384, "quarter": 1 }, { "change_in_working_capital": -18846, "financing_cash_flow": 168024, "investing_cash_flow": -116162, "net_cash_flow": 2220708, "operating_cash_flow": 2705315, "quarter": 2 }, { "change_in_working_capital": -97980, "financing_cash_flow": 187434, "investing_cash_flow": -257034, "net_cash_flow": 2280401, "operating_cash_flow": 2506180, "quarter": 3 }, { "change_in_working_capital": -30275, "financing_cash_flow": -83997, "investing_cash_flow": -480847, "net_cash_flow": 2000471, "operating_cash_flow": 2478844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7535222070747633, "current_ratio": 1.9088402068738373, "debt_to_equity_ratio": 0.5051369860962847, "profit_margin": 0.3003900331677772, "quarter": 1, "return_on_assets": 0.2263505607758448, "return_on_equity": 0.2778068618746535 }, { "asset_turnover_ratio": 0.7271647547093352, "current_ratio": 2.3948876444546197, "debt_to_equity_ratio": 0.5001190998105357, "profit_margin": 0.29465028487561556, "quarter": 2, "return_on_assets": 0.21425930212661273, "return_on_equity": 0.2647000281317948 }, { "asset_turnover_ratio": 0.7017292903047444, "current_ratio": 1.6266636302490745, "debt_to_equity_ratio": 0.4956863687026165, "profit_margin": 0.2870704118619912, "quarter": 3, "return_on_assets": 0.2014457163834058, "return_on_equity": 0.2507808783364479 }, { "asset_turnover_ratio": 0.6771835046247175, "current_ratio": 2.5491947282955567, "debt_to_equity_ratio": 0.48660198508416247, "profit_margin": 0.290132160276011, "quarter": 4, "return_on_assets": 0.1964727131000494, "return_on_equity": 0.24411482360733208 } ], "income_statement": [ { "depreciation": 253877, "expenses": 4820612, "income_tax": 581532, "marketing_expense": 886829, "net_income": 2901039, "net_profit": 2319507, "operational_expense": 3080553, "product_revenue": 2726179, "quarter": 1, "rd_expense": 608107, "revenue": 7721651, "salaries_expense": 1962679, "service_revenue": 4995472 }, { "depreciation": 433914, "expenses": 4799761, "income_tax": 637641, "marketing_expense": 506449, "net_income": 2909042, "net_profit": 2271401, "operational_expense": 3103622, "product_revenue": 2116222, "quarter": 2, "rd_expense": 779108, "revenue": 7708803, "salaries_expense": 2325064, "service_revenue": 5592581 }, { "depreciation": 296893, "expenses": 4779000, "income_tax": 707689, "marketing_expense": 737622, "net_income": 2916976, "net_profit": 2209287, "operational_expense": 2652322, "product_revenue": 3004354, "quarter": 3, "rd_expense": 936484, "revenue": 7695976, "salaries_expense": 1567627, "service_revenue": 4691622 }, { "depreciation": 249709, "expenses": 4758329, "income_tax": 695707, "marketing_expense": 932532, "net_income": 2924842, "net_profit": 2229135, "operational_expense": 2446714, "product_revenue": 2929826, "quarter": 4, "rd_expense": 690800, "revenue": 7683171, "salaries_expense": 2275846, "service_revenue": 4753345 } ], "market_conditions": { "gdp_growth": [ 0.05848361034249134, 0.05016749067554921, 0.056457595387487784, 0.05271095883978923 ], "inflation_rate": [ 0.005623275881545954, 0.009220545835928066, 0.0022672101398388544, 0.0010489971302213939 ], "interest_rate": [ 0.017899833524945407, 0.018716057508147227, 0.020292837011105267, 0.013591490465416675 ], "year": 2008 }, "random_event": { "description": "Mitchell, Prince and Peters Industry Recognition in 2008", "impact": -0.07, "type": "Industry Recognition" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 81077, "billable_hours_per_employee": 146, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 19404377, "net_revenue": 16964437, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 21833 }, { "average_project_size": 58022, "billable_hours_per_employee": 90, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 19918754, "net_revenue": 16796635, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 21617 }, { "average_project_size": 82667, "billable_hours_per_employee": 128, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 20622514, "net_revenue": 16630493, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 21403 }, { "average_project_size": 137279, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 20341987, "net_revenue": 16465994, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 21192 } ], "balance_sheet": [ { "assets": 17070075, "current_assets": 8458795, "current_liabilities": 4778133, "equity": 11838736, "fixed_assets": 8611280, "liabilities": 9567554, "long_term_liabilities": 4789421, "quarter": 1 }, { "assets": 17605105, "current_assets": 8198159, "current_liabilities": 5719649, "equity": 11912064, "fixed_assets": 9406946, "liabilities": 9758175, "long_term_liabilities": 4038526, "quarter": 2 }, { "assets": 18156904, "current_assets": 6305325, "current_liabilities": 4708758, "equity": 12016695, "fixed_assets": 11851579, "liabilities": 9952593, "long_term_liabilities": 5243835, "quarter": 3 }, { "assets": 18725998, "current_assets": 8136428, "current_liabilities": 5217395, "equity": 12712335, "fixed_assets": 10589570, "liabilities": 10150885, "long_term_liabilities": 4933490, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58255, "financing_cash_flow": -69963, "investing_cash_flow": -221866, "net_cash_flow": 5308083, "operating_cash_flow": 5408839, "quarter": 1 }, { "change_in_working_capital": -53856, "financing_cash_flow": -134371, "investing_cash_flow": -446461, "net_cash_flow": 4893138, "operating_cash_flow": 4790175, "quarter": 2 }, { "change_in_working_capital": 70244, "financing_cash_flow": -38010, "investing_cash_flow": -383021, "net_cash_flow": 4325468, "operating_cash_flow": 4435564, "quarter": 3 }, { "change_in_working_capital": 11708, "financing_cash_flow": -147672, "investing_cash_flow": -141752, "net_cash_flow": 4691374, "operating_cash_flow": 4901588, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9938115093226011, "current_ratio": 1.770313844340457, "debt_to_equity_ratio": 0.8081567153790743, "profit_margin": 0.2556061836888545, "quarter": 1, "return_on_assets": 0.2540243672040105, "return_on_equity": 0.36627347716850855 }, { "asset_turnover_ratio": 0.954077524672531, "current_ratio": 1.433332534916041, "debt_to_equity_ratio": 0.8191842320524806, "profit_margin": 0.24202073808235994, "quarter": 2, "return_on_assets": 0.23090654670903696, "return_on_equity": 0.34126193411989725 }, { "asset_turnover_ratio": 0.9159321985730607, "current_ratio": 1.3390632943973761, "debt_to_equity_ratio": 0.828230474352557, "profit_margin": 0.2292405883577835, "quarter": 3, "return_on_assets": 0.20996883609672662, "return_on_equity": 0.3172572824724269 }, { "asset_turnover_ratio": 0.879311959768446, "current_ratio": 1.5594809287010087, "debt_to_equity_ratio": 0.7985067259476721, "profit_margin": 0.2512585635583251, "quarter": 4, "return_on_assets": 0.2209346599310755, "return_on_equity": 0.32544941586262477 } ], "income_statement": [ { "depreciation": 1072624, "expenses": 11314868, "income_tax": 1313354, "marketing_expense": 1595421, "net_income": 5649569, "net_profit": 4336215, "operational_expense": 5944115, "product_revenue": 6559341, "quarter": 1, "rd_expense": 1663196, "revenue": 16964437, "salaries_expense": 4112060, "service_revenue": 10405096 }, { "depreciation": 725041, "expenses": 11262026, "income_tax": 1469475, "marketing_expense": 2204885, "net_income": 5534609, "net_profit": 4065134, "operational_expense": 7369756, "product_revenue": 6160619, "quarter": 2, "rd_expense": 1540187, "revenue": 16796635, "salaries_expense": 3673509, "service_revenue": 10636016 }, { "depreciation": 623180, "expenses": 11209432, "income_tax": 1608677, "marketing_expense": 1407887, "net_income": 5421061, "net_profit": 3812384, "operational_expense": 6659643, "product_revenue": 4078412, "quarter": 3, "rd_expense": 1366981, "revenue": 16630493, "salaries_expense": 5591599, "service_revenue": 12552081 }, { "depreciation": 764366, "expenses": 11157083, "income_tax": 1171689, "marketing_expense": 2093828, "net_income": 5308911, "net_profit": 4137222, "operational_expense": 7637327, "product_revenue": 4992682, "quarter": 4, "rd_expense": 2189298, "revenue": 16465994, "salaries_expense": 4097619, "service_revenue": 11473312 } ], "market_conditions": { "gdp_growth": [ 0.05370437000771545, 0.0482196845538312, 0.05467392092660796, 0.06450285899501784 ], "inflation_rate": [ 0.007495066231367999, 0.007404804514484067, 0.010058701654988749, 0.0063735534093861245 ], "interest_rate": [ 0.01098889358184422, 0.00896777692282769, 0.013703583334571355, 0.013320836850670174 ], "year": 2009 }, "random_event": { "description": "Mitchell, Prince and Peters Technology Adoption in 2009", "impact": -0.08, "type": "Technology Adoption" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 131730, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 22603237, "net_revenue": 19086832, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 24565 }, { "average_project_size": 68673, "billable_hours_per_employee": 96, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 22765782, "net_revenue": 19090009, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 24569 }, { "average_project_size": 112262, "billable_hours_per_employee": 158, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 23217271, "net_revenue": 19093188, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 24573 }, { "average_project_size": 156060, "billable_hours_per_employee": 108, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 24751646, "net_revenue": 19096367, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 24577 } ], "balance_sheet": [ { "assets": 23606875, "current_assets": 8466519, "current_liabilities": 6024480, "equity": 13209336, "fixed_assets": 15140356, "liabilities": 13874060, "long_term_liabilities": 7849580, "quarter": 1 }, { "assets": 24037191, "current_assets": 8435074, "current_liabilities": 6563065, "equity": 13489870, "fixed_assets": 15602117, "liabilities": 14031281, "long_term_liabilities": 7468216, "quarter": 2 }, { "assets": 24475350, "current_assets": 10017186, "current_liabilities": 7109668, "equity": 13648312, "fixed_assets": 14458164, "liabilities": 14190284, "long_term_liabilities": 7080616, "quarter": 3 }, { "assets": 24921497, "current_assets": 9076750, "current_liabilities": 5754844, "equity": 14111224, "fixed_assets": 15844747, "liabilities": 14351088, "long_term_liabilities": 8596244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6320, "financing_cash_flow": 81394, "investing_cash_flow": -475952, "net_cash_flow": 4747602, "operating_cash_flow": 4796708, "quarter": 1 }, { "change_in_working_capital": -93381, "financing_cash_flow": -39373, "investing_cash_flow": -338719, "net_cash_flow": 4326224, "operating_cash_flow": 4498211, "quarter": 2 }, { "change_in_working_capital": 4811, "financing_cash_flow": 137400, "investing_cash_flow": -324206, "net_cash_flow": 4281108, "operating_cash_flow": 4322801, "quarter": 3 }, { "change_in_working_capital": 5016, "financing_cash_flow": 73936, "investing_cash_flow": -133809, "net_cash_flow": 4582381, "operating_cash_flow": 4786159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8085285324720023, "current_ratio": 1.4053526611425384, "debt_to_equity_ratio": 1.0503222872065636, "profit_margin": 0.18214237962591173, "quarter": 1, "return_on_assets": 0.14726731089989675, "return_on_equity": 0.2631866582847162 }, { "asset_turnover_ratio": 0.7941863506430514, "current_ratio": 1.2852339570002735, "debt_to_equity_ratio": 1.040134634358967, "profit_margin": 0.18250174738000385, "quarter": 2, "return_on_assets": 0.14494039673770534, "return_on_equity": 0.2582649054438627 }, { "asset_turnover_ratio": 0.7800986707033811, "current_ratio": 1.4089527105907056, "debt_to_equity_ratio": 1.0397098190604084, "profit_margin": 0.1761490014134884, "quarter": 3, "return_on_assets": 0.13741360184839033, "return_on_equity": 0.24642212165138078 }, { "asset_turnover_ratio": 0.7662608309605158, "current_ratio": 1.5772364985045642, "debt_to_equity_ratio": 1.0169981002356705, "profit_margin": 0.1854182525922339, "quarter": 4, "return_on_assets": 0.14207874430657194, "return_on_equity": 0.2509218902626732 } ], "income_statement": [ { "depreciation": 1320187, "expenses": 14576773, "income_tax": 1033538, "marketing_expense": 2630970, "net_income": 4510059, "net_profit": 3476521, "operational_expense": 7947502, "product_revenue": 6441377, "quarter": 1, "rd_expense": 2067967, "revenue": 19086832, "salaries_expense": 5263323, "service_revenue": 12645455 }, { "depreciation": 1014251, "expenses": 14605690, "income_tax": 1000359, "marketing_expense": 2916430, "net_income": 4484319, "net_profit": 3483960, "operational_expense": 8581437, "product_revenue": 5327131, "quarter": 2, "rd_expense": 2319856, "revenue": 19090009, "salaries_expense": 5575578, "service_revenue": 13762878 }, { "depreciation": 959555, "expenses": 14634665, "income_tax": 1095277, "marketing_expense": 2723645, "net_income": 4458523, "net_profit": 3363246, "operational_expense": 7585685, "product_revenue": 7508519, "quarter": 3, "rd_expense": 1471815, "revenue": 19093188, "salaries_expense": 6106062, "service_revenue": 11584669 }, { "depreciation": 1245344, "expenses": 14663698, "income_tax": 891854, "marketing_expense": 2519247, "net_income": 4432669, "net_profit": 3540815, "operational_expense": 7483471, "product_revenue": 4596339, "quarter": 4, "rd_expense": 2461920, "revenue": 19096367, "salaries_expense": 5466917, "service_revenue": 14500028 } ], "market_conditions": { "gdp_growth": [ 0.025063220359944963, 0.027990748122128872, 0.025098593185167845, 0.04148404541152823 ], "inflation_rate": [ 0.005125316680526848, 0.00796732696663702, 0.008804476382192802, 0.010133993836499974 ], "interest_rate": [ 0.010216567801574929, 0.015211212360397124, 0.012506743975194025, 0.009647908135961118 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 1994, "industry": "Advertising", "location": "Port Chadport", "name": "Reed-Miller", "num_employees": 936, "region": "Latin America", "revenue_size": "Small", "website": "www.reed-miller.com" }

[ { "advertising_kpis": [ { "average_project_size": 85502, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 1619184, "net_revenue": 1380329, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1475 }, { "average_project_size": 196680, "billable_hours_per_employee": 106, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 1724337, "net_revenue": 1396868, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1492 }, { "average_project_size": 198059, "billable_hours_per_employee": 92, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 1653569, "net_revenue": 1413606, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1510 }, { "average_project_size": 78535, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 1693031, "net_revenue": 1430544, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 1528 } ], "balance_sheet": [ { "assets": 1956165, "current_assets": 661396, "current_liabilities": 406853, "equity": 1484882, "fixed_assets": 1294769, "liabilities": 800122, "long_term_liabilities": 393269, "quarter": 1 }, { "assets": 1986838, "current_assets": 755576, "current_liabilities": 337124, "equity": 1501068, "fixed_assets": 1231262, "liabilities": 818907, "long_term_liabilities": 481783, "quarter": 2 }, { "assets": 2017992, "current_assets": 1002732, "current_liabilities": 454894, "equity": 1494562, "fixed_assets": 1015260, "liabilities": 838134, "long_term_liabilities": 383240, "quarter": 3 }, { "assets": 2049634, "current_assets": 930994, "current_liabilities": 505557, "equity": 1534648, "fixed_assets": 1118640, "liabilities": 857811, "long_term_liabilities": 352254, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76289, "financing_cash_flow": -95652, "investing_cash_flow": -405689, "net_cash_flow": 440720, "operating_cash_flow": 409197, "quarter": 1 }, { "change_in_working_capital": -80706, "financing_cash_flow": -36084, "investing_cash_flow": -133055, "net_cash_flow": -177568, "operating_cash_flow": 406516, "quarter": 2 }, { "change_in_working_capital": 81058, "financing_cash_flow": -62959, "investing_cash_flow": -289285, "net_cash_flow": -24423, "operating_cash_flow": 387740, "quarter": 3 }, { "change_in_working_capital": 73625, "financing_cash_flow": 173807, "investing_cash_flow": -212826, "net_cash_flow": -58433, "operating_cash_flow": 399902, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7056301487860175, "current_ratio": 1.6256387442147409, "debt_to_equity_ratio": 0.5388455109564262, "profit_margin": 0.2382323344651891, "quarter": 1, "return_on_assets": 0.16810391761431168, "return_on_equity": 0.22145800137654037 }, { "asset_turnover_ratio": 0.7030608434104844, "current_ratio": 2.241240611763031, "debt_to_equity_ratio": 0.5455495687070806, "profit_margin": 0.23848853291792782, "quarter": 2, "return_on_assets": 0.16767194909700742, "return_on_equity": 0.22193331681176337 }, { "asset_turnover_ratio": 0.7005012903916369, "current_ratio": 2.204320127326366, "debt_to_equity_ratio": 0.5607890472258762, "profit_margin": 0.22262497471006773, "quarter": 3, "return_on_assets": 0.15594908205780797, "return_on_equity": 0.21056603874579977 }, { "asset_turnover_ratio": 0.6979509512430024, "current_ratio": 1.8415213319170736, "debt_to_equity_ratio": 0.5589627067575105, "profit_margin": 0.23964659598027044, "quarter": 4, "return_on_assets": 0.16726156962657723, "return_on_equity": 0.22338998910499347 } ], "income_statement": [ { "depreciation": 80358, "expenses": 965522, "income_tax": 85968, "marketing_expense": 173399, "net_income": 414807, "net_profit": 328839, "operational_expense": 501616, "product_revenue": 448221, "quarter": 1, "rd_expense": 168679, "revenue": 1380329, "salaries_expense": 355208, "service_revenue": 932108 }, { "depreciation": 73379, "expenses": 975346, "income_tax": 88385, "marketing_expense": 113350, "net_income": 421522, "net_profit": 333137, "operational_expense": 520461, "product_revenue": 284689, "quarter": 2, "rd_expense": 117171, "revenue": 1396868, "salaries_expense": 398540, "service_revenue": 1112179 }, { "depreciation": 73036, "expenses": 985269, "income_tax": 113633, "marketing_expense": 102676, "net_income": 428337, "net_profit": 314704, "operational_expense": 560044, "product_revenue": 453991, "quarter": 3, "rd_expense": 112194, "revenue": 1413606, "salaries_expense": 328250, "service_revenue": 959615 }, { "depreciation": 57077, "expenses": 995294, "income_tax": 92425, "marketing_expense": 124840, "net_income": 435250, "net_profit": 342825, "operational_expense": 575002, "product_revenue": 497638, "quarter": 4, "rd_expense": 140064, "revenue": 1430544, "salaries_expense": 465570, "service_revenue": 932906 } ], "market_conditions": { "gdp_growth": [ 0.004019063332377433, -0.0036662794604852156, 0.012008799109476156, 0.013726853510259348 ], "inflation_rate": [ 0.020383731090634225, 0.020575953344866775, 0.023481257614372995, 0.021968629404364823 ], "interest_rate": [ 0.044434340503907904, 0.05115449103506887, 0.05133894453864562, 0.04404458898199612 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 171942, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 4913290, "net_revenue": 4109175, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4390 }, { "average_project_size": 83679, "billable_hours_per_employee": 98, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 4717130, "net_revenue": 3994046, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 4267 }, { "average_project_size": 103319, "billable_hours_per_employee": 159, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 4896294, "net_revenue": 3882143, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 4148 }, { "average_project_size": 73678, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 4226740, "net_revenue": 3773375, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4031 } ], "balance_sheet": [ { "assets": 4818126, "current_assets": 2167396, "current_liabilities": 1328543, "equity": 3356271, "fixed_assets": 2650730, "liabilities": 2463559, "long_term_liabilities": 1135016, "quarter": 1 }, { "assets": 4934583, "current_assets": 2436001, "current_liabilities": 1360090, "equity": 3322521, "fixed_assets": 2498582, "liabilities": 2495939, "long_term_liabilities": 1135849, "quarter": 2 }, { "assets": 5053855, "current_assets": 2511525, "current_liabilities": 1240437, "equity": 3400822, "fixed_assets": 2542330, "liabilities": 2528746, "long_term_liabilities": 1288309, "quarter": 3 }, { "assets": 5176010, "current_assets": 1567683, "current_liabilities": 1249172, "equity": 3491279, "fixed_assets": 3608327, "liabilities": 2561983, "long_term_liabilities": 1312811, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65976, "financing_cash_flow": 33729, "investing_cash_flow": -302124, "net_cash_flow": 983463, "operating_cash_flow": 1275302, "quarter": 1 }, { "change_in_working_capital": -56657, "financing_cash_flow": 25818, "investing_cash_flow": -387247, "net_cash_flow": 545980, "operating_cash_flow": 1120073, "quarter": 2 }, { "change_in_working_capital": 20358, "financing_cash_flow": -90142, "investing_cash_flow": -297851, "net_cash_flow": 831881, "operating_cash_flow": 1039490, "quarter": 3 }, { "change_in_working_capital": -11799, "financing_cash_flow": -184216, "investing_cash_flow": -216389, "net_cash_flow": 817821, "operating_cash_flow": 1027165, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8528575217833656, "current_ratio": 1.6314082419613065, "debt_to_equity_ratio": 0.7340167108079175, "profit_margin": 0.243772533416075, "quarter": 1, "return_on_assets": 0.2079032387280864, "return_on_equity": 0.29845742492188504 }, { "asset_turnover_ratio": 0.8093988894299681, "current_ratio": 1.791058679940298, "debt_to_equity_ratio": 0.7512184272123487, "profit_margin": 0.22129865304505758, "quarter": 2, "return_on_assets": 0.17911888400701742, "return_on_equity": 0.26602600856397896 }, { "asset_turnover_ratio": 0.7681548045996571, "current_ratio": 2.024709840161169, "debt_to_equity_ratio": 0.7435690547755808, "profit_margin": 0.2255746375133528, "quarter": 3, "return_on_assets": 0.17327624160170801, "return_on_equity": 0.25750039255215357 }, { "asset_turnover_ratio": 0.7290123087088317, "current_ratio": 1.2549776972266429, "debt_to_equity_ratio": 0.7338236216584237, "profit_margin": 0.23248471196210288, "quarter": 4, "return_on_assets": 0.16948421660700036, "return_on_equity": 0.2512695204250362 } ], "income_statement": [ { "depreciation": 273598, "expenses": 2851108, "income_tax": 256363, "marketing_expense": 405348, "net_income": 1258067, "net_profit": 1001704, "operational_expense": 1979349, "product_revenue": 906462, "quarter": 1, "rd_expense": 402332, "revenue": 4109175, "salaries_expense": 1325596, "service_revenue": 3202713 }, { "depreciation": 236196, "expenses": 2778725, "income_tax": 331444, "marketing_expense": 357488, "net_income": 1215321, "net_profit": 883877, "operational_expense": 1442560, "product_revenue": 1106553, "quarter": 2, "rd_expense": 301454, "revenue": 3994046, "salaries_expense": 1209337, "service_revenue": 2887493 }, { "depreciation": 163777, "expenses": 2708180, "income_tax": 298250, "marketing_expense": 480983, "net_income": 1173963, "net_profit": 875713, "operational_expense": 1654900, "product_revenue": 1087299, "quarter": 3, "rd_expense": 493589, "revenue": 3882143, "salaries_expense": 1253855, "service_revenue": 2794844 }, { "depreciation": 149913, "expenses": 2639426, "income_tax": 256697, "marketing_expense": 456883, "net_income": 1133949, "net_profit": 877252, "operational_expense": 1447539, "product_revenue": 882703, "quarter": 4, "rd_expense": 293139, "revenue": 3773375, "salaries_expense": 1070853, "service_revenue": 2890672 } ], "market_conditions": { "gdp_growth": [ -0.0002701823520218777, -0.0027411308120548735, 0.0003087711813728085, 0.010333800755294829 ], "inflation_rate": [ 0.01594934805253942, 0.017456348279941053, 0.02499108894578275, 0.023196835921648694 ], "interest_rate": [ 0.0552296952415343, 0.057153553548132105, 0.06144273658615046, 0.05708768048753044 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 52727, "billable_hours_per_employee": 115, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 3988191, "net_revenue": 3496974, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 3736 }, { "average_project_size": 132418, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 4188260, "net_revenue": 3447718, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3683 }, { "average_project_size": 167659, "billable_hours_per_employee": 111, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 4246509, "net_revenue": 3399157, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3632 }, { "average_project_size": 126142, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 4116834, "net_revenue": 3351279, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 3580 } ], "balance_sheet": [ { "assets": 4065839, "current_assets": 1936787, "current_liabilities": 1250823, "equity": 2938832, "fixed_assets": 2129052, "liabilities": 2097930, "long_term_liabilities": 847107, "quarter": 1 }, { "assets": 4170294, "current_assets": 1918177, "current_liabilities": 1095804, "equity": 3041854, "fixed_assets": 2252117, "liabilities": 2120308, "long_term_liabilities": 1024504, "quarter": 2 }, { "assets": 4277432, "current_assets": 1934736, "current_liabilities": 1221403, "equity": 3074033, "fixed_assets": 2342696, "liabilities": 2142926, "long_term_liabilities": 921523, "quarter": 3 }, { "assets": 4387324, "current_assets": 1379602, "current_liabilities": 888584, "equity": 3139176, "fixed_assets": 3007722, "liabilities": 2165784, "long_term_liabilities": 1277200, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83716, "financing_cash_flow": -141786, "investing_cash_flow": -130672, "net_cash_flow": 723912, "operating_cash_flow": 1138897, "quarter": 1 }, { "change_in_working_capital": 70126, "financing_cash_flow": 67182, "investing_cash_flow": -110221, "net_cash_flow": 538451, "operating_cash_flow": 1148637, "quarter": 2 }, { "change_in_working_capital": -44333, "financing_cash_flow": 125537, "investing_cash_flow": -244075, "net_cash_flow": 556608, "operating_cash_flow": 1061012, "quarter": 3 }, { "change_in_working_capital": 48608, "financing_cash_flow": -159923, "investing_cash_flow": -278617, "net_cash_flow": 588330, "operating_cash_flow": 1025597, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8600866881349705, "current_ratio": 1.548410126772533, "debt_to_equity_ratio": 0.7138652362571253, "profit_margin": 0.2776466167606622, "quarter": 1, "return_on_assets": 0.23880015908155733, "return_on_equity": 0.3303771702499496 }, { "asset_turnover_ratio": 0.826732599668033, "current_ratio": 1.7504745374172754, "debt_to_equity_ratio": 0.6970446313333908, "profit_margin": 0.28768826220705984, "quarter": 2, "return_on_assets": 0.23784126490842133, "return_on_equity": 0.3260735064865046 }, { "asset_turnover_ratio": 0.7946723641661633, "current_ratio": 1.5840275486469249, "debt_to_equity_ratio": 0.6971057239788903, "profit_margin": 0.27640000152979105, "quarter": 3, "return_on_assets": 0.2196474426712102, "return_on_equity": 0.30563334876366 }, { "asset_turnover_ratio": 0.7638549147498567, "current_ratio": 1.5525847865817977, "debt_to_equity_ratio": 0.6899211767674065, "profit_margin": 0.27381665328371646, "quarter": 4, "return_on_assets": 0.20915619635112428, "return_on_equity": 0.2923174743945545 } ], "income_statement": [ { "depreciation": 167974, "expenses": 2191083, "income_tax": 334968, "marketing_expense": 287705, "net_income": 1305891, "net_profit": 970923, "operational_expense": 1507456, "product_revenue": 1288754, "quarter": 1, "rd_expense": 398960, "revenue": 3496974, "salaries_expense": 706625, "service_revenue": 2208220 }, { "depreciation": 156769, "expenses": 2153722, "income_tax": 302128, "marketing_expense": 286303, "net_income": 1293996, "net_profit": 991868, "operational_expense": 1136331, "product_revenue": 1367690, "quarter": 2, "rd_expense": 264036, "revenue": 3447718, "salaries_expense": 872422, "service_revenue": 2080028 }, { "depreciation": 121485, "expenses": 2116998, "income_tax": 342632, "marketing_expense": 385137, "net_income": 1282159, "net_profit": 939527, "operational_expense": 1337731, "product_revenue": 1142287, "quarter": 3, "rd_expense": 391691, "revenue": 3399157, "salaries_expense": 652001, "service_revenue": 2256870 }, { "depreciation": 107961, "expenses": 2080900, "income_tax": 352743, "marketing_expense": 294267, "net_income": 1270379, "net_profit": 917636, "operational_expense": 1359465, "product_revenue": 699841, "quarter": 4, "rd_expense": 229856, "revenue": 3351279, "salaries_expense": 914668, "service_revenue": 2651438 } ], "market_conditions": { "gdp_growth": [ 0.0007351258540275237, 0.006022101435786043, -0.0024234172824041215, -0.0024796804270644304 ], "inflation_rate": [ 0.03903761557441103, 0.03545625252576551, 0.0377691928099355, 0.03534528314821452 ], "interest_rate": [ 0.04851270082250348, 0.052171510344135114, 0.05285684166879691, 0.04480295033160184 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 176447, "billable_hours_per_employee": 147, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 2704438, "net_revenue": 2117772, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 2263 }, { "average_project_size": 60180, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 2510087, "net_revenue": 2117338, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2262 }, { "average_project_size": 133668, "billable_hours_per_employee": 100, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 2515283, "net_revenue": 2116904, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 2262 }, { "average_project_size": 123688, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 2575927, "net_revenue": 2116471, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 2261 } ], "balance_sheet": [ { "assets": 2542770, "current_assets": 828061, "current_liabilities": 584716, "equity": 1825247, "fixed_assets": 1714709, "liabilities": 1337952, "long_term_liabilities": 753236, "quarter": 1 }, { "assets": 2599714, "current_assets": 1098707, "current_liabilities": 692106, "equity": 1831443, "fixed_assets": 1501007, "liabilities": 1370605, "long_term_liabilities": 678499, "quarter": 2 }, { "assets": 2657932, "current_assets": 1311133, "current_liabilities": 730303, "equity": 1824649, "fixed_assets": 1346799, "liabilities": 1404055, "long_term_liabilities": 673752, "quarter": 3 }, { "assets": 2717455, "current_assets": 845320, "current_liabilities": 861506, "equity": 1882815, "fixed_assets": 1872135, "liabilities": 1438321, "long_term_liabilities": 576815, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13850, "financing_cash_flow": -175789, "investing_cash_flow": -233235, "net_cash_flow": 571767, "operating_cash_flow": 733901, "quarter": 1 }, { "change_in_working_capital": 6417, "financing_cash_flow": 15633, "investing_cash_flow": -193307, "net_cash_flow": 299272, "operating_cash_flow": 694724, "quarter": 2 }, { "change_in_working_capital": 27671, "financing_cash_flow": 80890, "investing_cash_flow": -285243, "net_cash_flow": 378227, "operating_cash_flow": 673172, "quarter": 3 }, { "change_in_working_capital": 51999, "financing_cash_flow": 73509, "investing_cash_flow": -323319, "net_cash_flow": 431760, "operating_cash_flow": 722675, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8328602272325063, "current_ratio": 1.4161764001669186, "debt_to_equity_ratio": 0.7330251741271181, "profit_margin": 0.29296307628961005, "quarter": 1, "return_on_assets": 0.24399729428929867, "return_on_equity": 0.3399150909438558 }, { "asset_turnover_ratio": 0.814450358770234, "current_ratio": 1.587483709142819, "debt_to_equity_ratio": 0.74837436928149, "profit_margin": 0.2844770178403259, "quarter": 2, "return_on_assets": 0.23169240924193968, "return_on_equity": 0.3288849284416714 }, { "asset_turnover_ratio": 0.7964477646531213, "current_ratio": 1.795327418893254, "debt_to_equity_ratio": 0.7694932011581406, "profit_margin": 0.26962583093045317, "quarter": 3, "return_on_assets": 0.21474289033729982, "return_on_equity": 0.31281194355736364 }, { "asset_turnover_ratio": 0.7788430719183942, "current_ratio": 0.9812119706653233, "debt_to_equity_ratio": 0.7639205126366637, "profit_margin": 0.28522998897693375, "quarter": 4, "return_on_assets": 0.22214940081804482, "return_on_equity": 0.3206268273834657 } ], "income_statement": [ { "depreciation": 113472, "expenses": 1320743, "income_tax": 176600, "marketing_expense": 245228, "net_income": 797029, "net_profit": 620429, "operational_expense": 832719, "product_revenue": 505520, "quarter": 1, "rd_expense": 221371, "revenue": 2117772, "salaries_expense": 659630, "service_revenue": 1612252 }, { "depreciation": 92390, "expenses": 1319291, "income_tax": 195713, "marketing_expense": 201696, "net_income": 798047, "net_profit": 602334, "operational_expense": 913729, "product_revenue": 563356, "quarter": 2, "rd_expense": 174087, "revenue": 2117338, "salaries_expense": 511538, "service_revenue": 1553982 }, { "depreciation": 102400, "expenses": 1317842, "income_tax": 228290, "marketing_expense": 253462, "net_income": 799062, "net_profit": 570772, "operational_expense": 713103, "product_revenue": 425266, "quarter": 3, "rd_expense": 225045, "revenue": 2116904, "salaries_expense": 640041, "service_revenue": 1691638 }, { "depreciation": 118994, "expenses": 1316393, "income_tax": 196397, "marketing_expense": 223864, "net_income": 800078, "net_profit": 603681, "operational_expense": 778437, "product_revenue": 768450, "quarter": 4, "rd_expense": 223669, "revenue": 2116471, "salaries_expense": 408828, "service_revenue": 1348021 } ], "market_conditions": { "gdp_growth": [ 0.0032141412333039944, 0.007180285779419452, -0.0042032851024226894, -0.0009101348974039896 ], "inflation_rate": [ 0.01995834821001676, 0.02540616959991207, 0.026254820536213187, 0.0197644922449636 ], "interest_rate": [ 0.05299688058133481, 0.06216060098610778, 0.06134156038105765, 0.05735150472317093 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 199586, "billable_hours_per_employee": 125, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 5763761, "net_revenue": 4683397, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 5004 }, { "average_project_size": 66597, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 5498611, "net_revenue": 4722904, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 5046 }, { "average_project_size": 190612, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 5869931, "net_revenue": 4762746, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5088 }, { "average_project_size": 108894, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 5431637, "net_revenue": 4802923, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 5131 } ], "balance_sheet": [ { "assets": 4866282, "current_assets": 2178982, "current_liabilities": 1571990, "equity": 3105805, "fixed_assets": 2687300, "liabilities": 2752311, "long_term_liabilities": 1180321, "quarter": 1 }, { "assets": 4949775, "current_assets": 1759883, "current_liabilities": 1693001, "equity": 3166063, "fixed_assets": 3189892, "liabilities": 2822604, "long_term_liabilities": 1129603, "quarter": 2 }, { "assets": 5034700, "current_assets": 2061444, "current_liabilities": 1476697, "equity": 3150760, "fixed_assets": 2973256, "liabilities": 2894693, "long_term_liabilities": 1417996, "quarter": 3 }, { "assets": 5121083, "current_assets": 1827869, "current_liabilities": 1656125, "equity": 3197987, "fixed_assets": 3293214, "liabilities": 2968623, "long_term_liabilities": 1312498, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82609, "financing_cash_flow": 94821, "investing_cash_flow": -274892, "net_cash_flow": 846004, "operating_cash_flow": 1287869, "quarter": 1 }, { "change_in_working_capital": -97052, "financing_cash_flow": -124956, "investing_cash_flow": -345652, "net_cash_flow": 1018579, "operating_cash_flow": 1254963, "quarter": 2 }, { "change_in_working_capital": 25900, "financing_cash_flow": 47913, "investing_cash_flow": -189263, "net_cash_flow": 1002925, "operating_cash_flow": 1276301, "quarter": 3 }, { "change_in_working_capital": 19928, "financing_cash_flow": -147669, "investing_cash_flow": -449906, "net_cash_flow": 1056416, "operating_cash_flow": 1365641, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9624179198821605, "current_ratio": 1.3861296827587961, "debt_to_equity_ratio": 0.8861828092877692, "profit_margin": 0.21177662282313459, "quarter": 1, "return_on_assets": 0.20381761681711005, "return_on_equity": 0.3193484458940597 }, { "asset_turnover_ratio": 0.9541653913561727, "current_ratio": 1.0395049973390447, "debt_to_equity_ratio": 0.8915185831741188, "profit_margin": 0.21996890049003748, "quarter": 2, "return_on_assets": 0.20988671202226364, "return_on_equity": 0.32813371054208335 }, { "asset_turnover_ratio": 0.9459840705503804, "current_ratio": 1.395983062198948, "debt_to_equity_ratio": 0.9187284972514568, "profit_margin": 0.21222063910189626, "quarter": 3, "return_on_assets": 0.20075734403241505, "return_on_equity": 0.3207965697165128 }, { "asset_turnover_ratio": 0.9378725164188904, "current_ratio": 1.1037023171560119, "debt_to_equity_ratio": 0.9282786327774315, "profit_margin": 0.21768556356202254, "quarter": 4, "return_on_assets": 0.20416130728597837, "return_on_equity": 0.3269328486951323 } ], "income_statement": [ { "depreciation": 296035, "expenses": 3312682, "income_tax": 378881, "marketing_expense": 587231, "net_income": 1370715, "net_profit": 991834, "operational_expense": 1926404, "product_revenue": 1236428, "quarter": 1, "rd_expense": 555732, "revenue": 4683397, "salaries_expense": 1119646, "service_revenue": 3446969 }, { "depreciation": 216071, "expenses": 3346423, "income_tax": 337589, "marketing_expense": 456356, "net_income": 1376481, "net_profit": 1038892, "operational_expense": 1802505, "product_revenue": 1121411, "quarter": 2, "rd_expense": 501199, "revenue": 4722904, "salaries_expense": 1367077, "service_revenue": 3601493 }, { "depreciation": 265548, "expenses": 3380508, "income_tax": 371485, "marketing_expense": 545834, "net_income": 1382238, "net_profit": 1010753, "operational_expense": 2314611, "product_revenue": 1226366, "quarter": 3, "rd_expense": 529298, "revenue": 4762746, "salaries_expense": 1030177, "service_revenue": 3536380 }, { "depreciation": 320114, "expenses": 3414941, "income_tax": 342455, "marketing_expense": 373209, "net_income": 1387982, "net_profit": 1045527, "operational_expense": 1763885, "product_revenue": 1624602, "quarter": 4, "rd_expense": 610060, "revenue": 4802923, "salaries_expense": 1696441, "service_revenue": 3178321 } ], "market_conditions": { "gdp_growth": [ -0.008310433257130947, -0.008871185484930402, -0.005789985653207576, -0.001782439101995133 ], "inflation_rate": [ 0.026866560045679482, 0.02568195589194949, 0.028181432219566746, 0.03489315126169495 ], "interest_rate": [ 0.04499712485480532, 0.04424257111607026, 0.05072080567990629, 0.043497718550978524 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 125210, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 5326171, "net_revenue": 4251861, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 4543 }, { "average_project_size": 68308, "billable_hours_per_employee": 99, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 5202974, "net_revenue": 4221549, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4510 }, { "average_project_size": 66851, "billable_hours_per_employee": 151, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 4794929, "net_revenue": 4191453, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4478 }, { "average_project_size": 133169, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 4933491, "net_revenue": 4161572, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 4446 } ], "balance_sheet": [ { "assets": 4802805, "current_assets": 1761408, "current_liabilities": 1603926, "equity": 3181661, "fixed_assets": 3041397, "liabilities": 2732527, "long_term_liabilities": 1128601, "quarter": 1 }, { "assets": 4968428, "current_assets": 2191688, "current_liabilities": 1190011, "equity": 3232088, "fixed_assets": 2776740, "liabilities": 2767747, "long_term_liabilities": 1577736, "quarter": 2 }, { "assets": 5139763, "current_assets": 1656656, "current_liabilities": 1558110, "equity": 3390208, "fixed_assets": 3483107, "liabilities": 2803422, "long_term_liabilities": 1245312, "quarter": 3 }, { "assets": 5317006, "current_assets": 1667189, "current_liabilities": 1239462, "equity": 3506832, "fixed_assets": 3649817, "liabilities": 2839556, "long_term_liabilities": 1600094, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13855, "financing_cash_flow": -139382, "investing_cash_flow": -446670, "net_cash_flow": 1253277, "operating_cash_flow": 1334629, "quarter": 1 }, { "change_in_working_capital": 87331, "financing_cash_flow": -179392, "investing_cash_flow": -299257, "net_cash_flow": 819745, "operating_cash_flow": 1230168, "quarter": 2 }, { "change_in_working_capital": -95946, "financing_cash_flow": 12857, "investing_cash_flow": -189391, "net_cash_flow": 1111862, "operating_cash_flow": 1303512, "quarter": 3 }, { "change_in_working_capital": 69729, "financing_cash_flow": 169669, "investing_cash_flow": -149464, "net_cash_flow": 926886, "operating_cash_flow": 1222769, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8852870353886947, "current_ratio": 1.0981853277520284, "debt_to_equity_ratio": 0.8588366265293506, "profit_margin": 0.2613874254120725, "quarter": 1, "return_on_assets": 0.23140289893093724, "return_on_equity": 0.34930905586735983 }, { "asset_turnover_ratio": 0.8496749877426019, "current_ratio": 1.8417375973835537, "debt_to_equity_ratio": 0.8563340478353312, "profit_margin": 0.2443195613742728, "quarter": 2, "return_on_assets": 0.2075922203159631, "return_on_equity": 0.3191147642019648 }, { "asset_turnover_ratio": 0.8154953837365653, "current_ratio": 1.06324713916219, "debt_to_equity_ratio": 0.8269174044778373, "profit_margin": 0.2514323791773402, "quarter": 3, "return_on_assets": 0.20504194454102262, "return_on_equity": 0.31085614805935213 }, { "asset_turnover_ratio": 0.7826908602322434, "current_ratio": 1.3450908539350137, "debt_to_equity_ratio": 0.809721138623122, "profit_margin": 0.24735412483551888, "quarter": 4, "return_on_assets": 0.19360181274950602, "return_on_equity": 0.29353616027229135 } ], "income_statement": [ { "depreciation": 223246, "expenses": 2857493, "income_tax": 282985, "marketing_expense": 384682, "net_income": 1394368, "net_profit": 1111383, "operational_expense": 1755218, "product_revenue": 873808, "quarter": 1, "rd_expense": 446443, "revenue": 4251861, "salaries_expense": 881456, "service_revenue": 3378053 }, { "depreciation": 198761, "expenses": 2826488, "income_tax": 363654, "marketing_expense": 467454, "net_income": 1395061, "net_profit": 1031407, "operational_expense": 1416184, "product_revenue": 922538, "quarter": 2, "rd_expense": 301965, "revenue": 4221549, "salaries_expense": 1261634, "service_revenue": 3299011 }, { "depreciation": 249645, "expenses": 2795820, "income_tax": 341766, "marketing_expense": 397835, "net_income": 1395633, "net_profit": 1053867, "operational_expense": 1453743, "product_revenue": 916993, "quarter": 3, "rd_expense": 297305, "revenue": 4191453, "salaries_expense": 1062484, "service_revenue": 3274460 }, { "depreciation": 193387, "expenses": 2765485, "income_tax": 366705, "marketing_expense": 547189, "net_income": 1396087, "net_profit": 1029382, "operational_expense": 1709994, "product_revenue": 1075066, "quarter": 4, "rd_expense": 547397, "revenue": 4161572, "salaries_expense": 1135208, "service_revenue": 3086506 } ], "market_conditions": { "gdp_growth": [ -0.0013513114425762543, 0.013598859524470671, 0.009963107928986328, 0.007167344300007157 ], "inflation_rate": [ 0.031119021316123912, 0.021837113680860294, 0.03026992296866538, 0.02611527517937927 ], "interest_rate": [ 0.04834257746456828, 0.05482978526721922, 0.0486804182274901, 0.04875577329665142 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 85226, "billable_hours_per_employee": 150, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 779630, "net_revenue": 695164, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 743 }, { "average_project_size": 76512, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 892200, "net_revenue": 696991, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 745 }, { "average_project_size": 78793, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 882791, "net_revenue": 698823, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 747 }, { "average_project_size": 141596, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 875057, "net_revenue": 700660, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 749 } ], "balance_sheet": [ { "assets": 815675, "current_assets": 387914, "current_liabilities": 217902, "equity": 576221, "fixed_assets": 427761, "liabilities": 418248, "long_term_liabilities": 200346, "quarter": 1 }, { "assets": 832595, "current_assets": 324020, "current_liabilities": 208330, "equity": 605682, "fixed_assets": 508575, "liabilities": 422201, "long_term_liabilities": 213871, "quarter": 2 }, { "assets": 849866, "current_assets": 300579, "current_liabilities": 179676, "equity": 600371, "fixed_assets": 549287, "liabilities": 426190, "long_term_liabilities": 246514, "quarter": 3 }, { "assets": 867495, "current_assets": 430670, "current_liabilities": 242108, "equity": 628810, "fixed_assets": 436825, "liabilities": 430217, "long_term_liabilities": 188109, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58656, "financing_cash_flow": -25335, "investing_cash_flow": -156882, "net_cash_flow": 112574, "operating_cash_flow": 211594, "quarter": 1 }, { "change_in_working_capital": 53615, "financing_cash_flow": -158951, "investing_cash_flow": -114711, "net_cash_flow": -132142, "operating_cash_flow": 238291, "quarter": 2 }, { "change_in_working_capital": -88749, "financing_cash_flow": -183700, "investing_cash_flow": -283348, "net_cash_flow": -41008, "operating_cash_flow": 213960, "quarter": 3 }, { "change_in_working_capital": 73675, "financing_cash_flow": 154289, "investing_cash_flow": -121833, "net_cash_flow": -125641, "operating_cash_flow": 216941, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8522561069053238, "current_ratio": 1.780222301768685, "debt_to_equity_ratio": 0.7258465068090194, "profit_margin": 0.25719686289853905, "quarter": 1, "return_on_assets": 0.2191975970821712, "return_on_equity": 0.31028719883516914 }, { "asset_turnover_ratio": 0.8371308979756064, "current_ratio": 1.5553208851341622, "debt_to_equity_ratio": 0.6970671078222566, "profit_margin": 0.2801872621023801, "quarter": 2, "return_on_assets": 0.23455341432509202, "return_on_equity": 0.3224266199094574 }, { "asset_turnover_ratio": 0.8222743350128138, "current_ratio": 1.6728945435116542, "debt_to_equity_ratio": 0.7098777256063334, "profit_margin": 0.2528465720218138, "quarter": 3, "return_on_assets": 0.2079092468695065, "return_on_equity": 0.29430968517799827 }, { "asset_turnover_ratio": 0.8076818886564188, "current_ratio": 1.7788342392651213, "debt_to_equity_ratio": 0.6841764602980233, "profit_margin": 0.2733594039905232, "quarter": 4, "return_on_assets": 0.22078743969705877, "return_on_equity": 0.3045943925828152 } ], "income_statement": [ { "depreciation": 32800, "expenses": 452356, "income_tax": 64014, "marketing_expense": 82283, "net_income": 242808, "net_profit": 178794, "operational_expense": 228879, "product_revenue": 144760, "quarter": 1, "rd_expense": 47919, "revenue": 695164, "salaries_expense": 202351, "service_revenue": 550404 }, { "depreciation": 43003, "expenses": 451344, "income_tax": 50359, "marketing_expense": 54365, "net_income": 245647, "net_profit": 195288, "operational_expense": 252755, "product_revenue": 230501, "quarter": 2, "rd_expense": 84059, "revenue": 696991, "salaries_expense": 199004, "service_revenue": 466490 }, { "depreciation": 37265, "expenses": 450336, "income_tax": 71792, "marketing_expense": 67137, "net_income": 248487, "net_profit": 176695, "operational_expense": 277999, "product_revenue": 151866, "quarter": 3, "rd_expense": 84083, "revenue": 698823, "salaries_expense": 148222, "service_revenue": 546957 }, { "depreciation": 25409, "expenses": 449329, "income_tax": 59799, "marketing_expense": 64202, "net_income": 251331, "net_profit": 191532, "operational_expense": 293699, "product_revenue": 220270, "quarter": 4, "rd_expense": 64534, "revenue": 700660, "salaries_expense": 208331, "service_revenue": 480390 } ], "market_conditions": { "gdp_growth": [ -0.009447324457642334, -0.008716820644115861, -0.014615564192944209, 0.002258472062388283 ], "inflation_rate": [ 0.04279381055135771, 0.035417528463914244, 0.039887826558262916, 0.042442209115757086 ], "interest_rate": [ 0.05107871521568853, 0.0571802263154665, 0.05211853852265321, 0.053763851520839304 ], "year": 2000 }, "random_event": { "description": "Reed-Miller Introduction of New Service in 2000", "impact": 0.08, "type": "Introduction of New Service" }, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1997, "industry": "Advertising", "location": "Gillespiestad", "name": "Smith Inc", "num_employees": 323, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.smithinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 132714, "billable_hours_per_employee": 123, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 5269431, "net_revenue": 4763957, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 14749 }, { "average_project_size": 117769, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 5359560, "net_revenue": 4792667, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 14838 }, { "average_project_size": 182795, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 5912134, "net_revenue": 4821551, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 14927 }, { "average_project_size": 103591, "billable_hours_per_employee": 102, "client_concentration": 0.1, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 6002258, "net_revenue": 4850609, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 15017 } ], "balance_sheet": [ { "assets": 6866935, "current_assets": 2136502, "current_liabilities": 1830284, "equity": 4428020, "fixed_assets": 4730433, "liabilities": 3226134, "long_term_liabilities": 1395850, "quarter": 1 }, { "assets": 7034919, "current_assets": 3218594, "current_liabilities": 1892281, "equity": 4579048, "fixed_assets": 3816325, "liabilities": 3260230, "long_term_liabilities": 1367949, "quarter": 2 }, { "assets": 7207013, "current_assets": 2983786, "current_liabilities": 1778900, "equity": 4724080, "fixed_assets": 4223227, "liabilities": 3294687, "long_term_liabilities": 1515787, "quarter": 3 }, { "assets": 7383316, "current_assets": 2296066, "current_liabilities": 1726480, "equity": 4837913, "fixed_assets": 5087250, "liabilities": 3329507, "long_term_liabilities": 1603027, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4989, "financing_cash_flow": 168768, "investing_cash_flow": -493723, "net_cash_flow": 875657, "operating_cash_flow": 1149060, "quarter": 1 }, { "change_in_working_capital": -81550, "financing_cash_flow": -61010, "investing_cash_flow": -193083, "net_cash_flow": 1031683, "operating_cash_flow": 1141649, "quarter": 2 }, { "change_in_working_capital": -47487, "financing_cash_flow": 5652, "investing_cash_flow": -237011, "net_cash_flow": 1170681, "operating_cash_flow": 1120616, "quarter": 3 }, { "change_in_working_capital": -75167, "financing_cash_flow": -80392, "investing_cash_flow": -131790, "net_cash_flow": 906313, "operating_cash_flow": 1049511, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6937530353789573, "current_ratio": 1.1673062759659156, "debt_to_equity_ratio": 0.7285725900063685, "profit_margin": 0.16524477445955116, "quarter": 1, "return_on_assets": 0.11463906386182482, "return_on_equity": 0.1777812656672734 }, { "asset_turnover_ratio": 0.6812682562514224, "current_ratio": 1.7009070005987483, "debt_to_equity_ratio": 0.7119886054917965, "profit_margin": 0.16783118877234743, "quarter": 2, "return_on_assets": 0.11433806131954043, "return_on_equity": 0.1756607486971091 }, { "asset_turnover_ratio": 0.6690082285129776, "current_ratio": 1.6773208162347517, "debt_to_equity_ratio": 0.6974240487036629, "profit_margin": 0.16835951750795541, "quarter": 3, "return_on_assets": 0.11263390256129689, "return_on_equity": 0.17183324583834314 }, { "asset_turnover_ratio": 0.6569689012362467, "current_ratio": 1.3299117279088086, "debt_to_equity_ratio": 0.6882114250504298, "profit_margin": 0.16165062984874684, "quarter": 4, "return_on_assets": 0.10619943667587843, "return_on_equity": 0.16207484508299344 } ], "income_statement": [ { "depreciation": 361841, "expenses": 3736103, "income_tax": 240635, "marketing_expense": 425094, "net_income": 1027854, "net_profit": 787219, "operational_expense": 2364676, "product_revenue": 1862652, "quarter": 1, "rd_expense": 718329, "revenue": 4763957, "salaries_expense": 1650342, "service_revenue": 2901305 }, { "depreciation": 337290, "expenses": 3743926, "income_tax": 244382, "marketing_expense": 724258, "net_income": 1048741, "net_profit": 804359, "operational_expense": 2528299, "product_revenue": 1451814, "quarter": 2, "rd_expense": 696696, "revenue": 4792667, "salaries_expense": 1498705, "service_revenue": 3340853 }, { "depreciation": 308862, "expenses": 3751766, "income_tax": 258031, "marketing_expense": 614374, "net_income": 1069785, "net_profit": 811754, "operational_expense": 2479851, "product_revenue": 1396384, "quarter": 3, "rd_expense": 580661, "revenue": 4821551, "salaries_expense": 1558518, "service_revenue": 3425167 }, { "depreciation": 265407, "expenses": 3759622, "income_tax": 306883, "marketing_expense": 387292, "net_income": 1090987, "net_profit": 784104, "operational_expense": 2339621, "product_revenue": 1918304, "quarter": 4, "rd_expense": 705046, "revenue": 4850609, "salaries_expense": 1452304, "service_revenue": 2932305 } ], "market_conditions": { "gdp_growth": [ 0.003059337708682117, 0.009191817679481695, 0.01660475805218295, 0.018345515621687847 ], "inflation_rate": [ 0.025947851976593342, 0.02116012256092175, 0.026276369565628708, 0.02686101149153903 ], "interest_rate": [ 0.04637140176429192, 0.042475578706633745, 0.05013718458049864, 0.044682171969272946 ], "year": 1997 }, "random_event": { "description": "Smith Inc Industry Recognition in 1997", "impact": -0.05, "type": "Industry Recognition" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 178761, "billable_hours_per_employee": 146, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 2531371, "net_revenue": 2101289, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6506 }, { "average_project_size": 183048, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 2484992, "net_revenue": 2043229, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 6326 }, { "average_project_size": 81974, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 2323433, "net_revenue": 1986774, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 6151 }, { "average_project_size": 129736, "billable_hours_per_employee": 120, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 2442402, "net_revenue": 1931879, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5981 } ], "balance_sheet": [ { "assets": 2142022, "current_assets": 764680, "current_liabilities": 549177, "equity": 1331466, "fixed_assets": 1377342, "liabilities": 1272866, "long_term_liabilities": 723689, "quarter": 1 }, { "assets": 2190180, "current_assets": 670068, "current_liabilities": 652388, "equity": 1314564, "fixed_assets": 1520112, "liabilities": 1293132, "long_term_liabilities": 640744, "quarter": 2 }, { "assets": 2239421, "current_assets": 751683, "current_liabilities": 730258, "equity": 1328549, "fixed_assets": 1487738, "liabilities": 1313721, "long_term_liabilities": 583463, "quarter": 3 }, { "assets": 2289770, "current_assets": 812748, "current_liabilities": 548599, "equity": 1353452, "fixed_assets": 1477022, "liabilities": 1334638, "long_term_liabilities": 786039, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60644, "financing_cash_flow": -112622, "investing_cash_flow": -406178, "net_cash_flow": 506887, "operating_cash_flow": 555243, "quarter": 1 }, { "change_in_working_capital": 16874, "financing_cash_flow": -56102, "investing_cash_flow": -147352, "net_cash_flow": -42907, "operating_cash_flow": 511202, "quarter": 2 }, { "change_in_working_capital": 97922, "financing_cash_flow": 79957, "investing_cash_flow": -301938, "net_cash_flow": 130045, "operating_cash_flow": 496088, "quarter": 3 }, { "change_in_working_capital": -56254, "financing_cash_flow": 62151, "investing_cash_flow": -173382, "net_cash_flow": 210598, "operating_cash_flow": 492914, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9809838554412607, "current_ratio": 1.39241082565366, "debt_to_equity_ratio": 0.9559883617005617, "profit_margin": 0.2200125732348097, "quarter": 1, "return_on_assets": 0.2158287823374363, "return_on_equity": 0.3472187799012517 }, { "asset_turnover_ratio": 0.9329046014482828, "current_ratio": 1.0271004371631605, "debt_to_equity_ratio": 0.9836964955681123, "profit_margin": 0.2043412657122623, "quarter": 2, "return_on_assets": 0.19063090704873573, "return_on_equity": 0.3176079673564771 }, { "asset_turnover_ratio": 0.8871819992757056, "current_ratio": 1.0293389459615643, "debt_to_equity_ratio": 0.9888389513672435, "profit_margin": 0.20276538750758769, "quarter": 3, "return_on_assets": 0.17988980187289483, "return_on_equity": 0.30322479637559474 }, { "asset_turnover_ratio": 0.8437000222729794, "current_ratio": 1.4814974143226656, "debt_to_equity_ratio": 0.9860992484402845, "profit_margin": 0.20618268535451756, "quarter": 4, "return_on_assets": 0.17395633622590914, "return_on_equity": 0.29429931759678213 } ], "income_statement": [ { "depreciation": 92933, "expenses": 1516514, "income_tax": 122465, "marketing_expense": 228669, "net_income": 584775, "net_profit": 462310, "operational_expense": 911450, "product_revenue": 513197, "quarter": 1, "rd_expense": 203693, "revenue": 2101289, "salaries_expense": 620060, "service_revenue": 1588092 }, { "depreciation": 93686, "expenses": 1474992, "income_tax": 150721, "marketing_expense": 196917, "net_income": 568237, "net_profit": 417516, "operational_expense": 967511, "product_revenue": 778248, "quarter": 2, "rd_expense": 184983, "revenue": 2043229, "salaries_expense": 628694, "service_revenue": 1264981 }, { "depreciation": 93239, "expenses": 1434608, "income_tax": 149317, "marketing_expense": 268977, "net_income": 552166, "net_profit": 402849, "operational_expense": 752773, "product_revenue": 772538, "quarter": 3, "rd_expense": 199681, "revenue": 1986774, "salaries_expense": 461525, "service_revenue": 1214236 }, { "depreciation": 94594, "expenses": 1395329, "income_tax": 138230, "marketing_expense": 187057, "net_income": 536550, "net_profit": 398320, "operational_expense": 895937, "product_revenue": 598371, "quarter": 4, "rd_expense": 173219, "revenue": 1931879, "salaries_expense": 680944, "service_revenue": 1333508 } ], "market_conditions": { "gdp_growth": [ -0.012620160518055049, -0.010567229033483155, -0.0044288206852521345, -0.006993869769631726 ], "inflation_rate": [ 0.032004904892424114, 0.02975735296908388, 0.03700788318260777, 0.039631226130307735 ], "interest_rate": [ 0.040249668571336814, 0.03804369055721664, 0.03748400165084434, 0.03956351372153034 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 145983, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 2511462, "net_revenue": 1932375, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 5983 }, { "average_project_size": 93169, "billable_hours_per_employee": 144, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 2471639, "net_revenue": 1958653, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 6064 }, { "average_project_size": 99209, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 2294731, "net_revenue": 1985289, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 6146 }, { "average_project_size": 97254, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 2381499, "net_revenue": 2012287, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6230 } ], "balance_sheet": [ { "assets": 2879201, "current_assets": 1046814, "current_liabilities": 819382, "equity": 1853259, "fixed_assets": 1832387, "liabilities": 1451880, "long_term_liabilities": 632498, "quarter": 1 }, { "assets": 2948003, "current_assets": 1378038, "current_liabilities": 620269, "equity": 1895420, "fixed_assets": 1569965, "liabilities": 1468461, "long_term_liabilities": 848192, "quarter": 2 }, { "assets": 3018449, "current_assets": 1029190, "current_liabilities": 683377, "equity": 1939051, "fixed_assets": 1989259, "liabilities": 1485231, "long_term_liabilities": 801854, "quarter": 3 }, { "assets": 3090578, "current_assets": 1104511, "current_liabilities": 862771, "equity": 2036582, "fixed_assets": 1986067, "liabilities": 1502193, "long_term_liabilities": 639422, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70026, "financing_cash_flow": -179205, "investing_cash_flow": -146638, "net_cash_flow": 363350, "operating_cash_flow": 547862, "quarter": 1 }, { "change_in_working_capital": 59268, "financing_cash_flow": -57981, "investing_cash_flow": -238273, "net_cash_flow": 54161, "operating_cash_flow": 524639, "quarter": 2 }, { "change_in_working_capital": -87001, "financing_cash_flow": -108663, "investing_cash_flow": -205490, "net_cash_flow": 427368, "operating_cash_flow": 504584, "quarter": 3 }, { "change_in_working_capital": -19105, "financing_cash_flow": -4129, "investing_cash_flow": -348400, "net_cash_flow": -49773, "operating_cash_flow": 522919, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6711497391116493, "current_ratio": 1.2775652870089897, "debt_to_equity_ratio": 0.783419910546772, "profit_margin": 0.22042201953554563, "quarter": 1, "return_on_assets": 0.14793618090574434, "return_on_equity": 0.22983187994770293 }, { "asset_turnover_ratio": 0.6643999344641102, "current_ratio": 2.221678013893972, "debt_to_equity_ratio": 0.7747417458927309, "profit_margin": 0.2123285747909405, "quarter": 2, "return_on_assets": 0.14107109117595878, "return_on_equity": 0.2194120564307647 }, { "asset_turnover_ratio": 0.6577182519896808, "current_ratio": 1.5060354679774122, "debt_to_equity_ratio": 0.7659576772348948, "profit_margin": 0.20442011213480757, "quarter": 3, "return_on_assets": 0.13445083882484019, "return_on_equity": 0.20929464980549764 }, { "asset_turnover_ratio": 0.6511037741160391, "current_ratio": 1.280190224288948, "debt_to_equity_ratio": 0.7376049675387487, "profit_margin": 0.22273015727875795, "quarter": 4, "return_on_assets": 0.1450204460136583, "return_on_equity": 0.2200731421568098 } ], "income_statement": [ { "depreciation": 121924, "expenses": 1379798, "income_tax": 126639, "marketing_expense": 173932, "net_income": 552577, "net_profit": 425938, "operational_expense": 758311, "product_revenue": 760047, "quarter": 1, "rd_expense": 260064, "revenue": 1932375, "salaries_expense": 513294, "service_revenue": 1172328 }, { "depreciation": 108761, "expenses": 1395083, "income_tax": 147692, "marketing_expense": 185868, "net_income": 563570, "net_profit": 415878, "operational_expense": 964815, "product_revenue": 402072, "quarter": 2, "rd_expense": 208583, "revenue": 1958653, "salaries_expense": 592578, "service_revenue": 1556581 }, { "depreciation": 98751, "expenses": 1410539, "income_tax": 168917, "marketing_expense": 159084, "net_income": 574750, "net_profit": 405833, "operational_expense": 715285, "product_revenue": 600659, "quarter": 3, "rd_expense": 185060, "revenue": 1985289, "salaries_expense": 426548, "service_revenue": 1384630 }, { "depreciation": 74722, "expenses": 1426165, "income_tax": 137925, "marketing_expense": 179872, "net_income": 586122, "net_profit": 448197, "operational_expense": 949696, "product_revenue": 781931, "quarter": 4, "rd_expense": 270239, "revenue": 2012287, "salaries_expense": 525919, "service_revenue": 1230356 } ], "market_conditions": { "gdp_growth": [ -0.011508647980659306, -0.028124870087683572, -0.01686232085875228, -0.027571544218837788 ], "inflation_rate": [ 0.02026460112793768, 0.022577791961970597, 0.024325271689026262, 0.022260428014320474 ], "interest_rate": [ 0.048106205428358535, 0.04490703926089491, 0.04675027482889324, 0.047042225285305946 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 122592, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 1789816, "net_revenue": 1499659, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 4643 }, { "average_project_size": 76363, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 1731595, "net_revenue": 1480328, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 4583 }, { "average_project_size": 74388, "billable_hours_per_employee": 140, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 1615475, "net_revenue": 1461246, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 4524 }, { "average_project_size": 120973, "billable_hours_per_employee": 104, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 1608215, "net_revenue": 1442410, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4466 } ], "balance_sheet": [ { "assets": 1641043, "current_assets": 771808, "current_liabilities": 392673, "equity": 1317145, "fixed_assets": 869235, "liabilities": 690219, "long_term_liabilities": 297546, "quarter": 1 }, { "assets": 1692149, "current_assets": 559066, "current_liabilities": 314726, "equity": 1358613, "fixed_assets": 1133083, "liabilities": 706405, "long_term_liabilities": 391679, "quarter": 2 }, { "assets": 1744846, "current_assets": 739801, "current_liabilities": 367657, "equity": 1400905, "fixed_assets": 1005045, "liabilities": 722971, "long_term_liabilities": 355314, "quarter": 3 }, { "assets": 1799185, "current_assets": 890687, "current_liabilities": 403034, "equity": 1444828, "fixed_assets": 908498, "liabilities": 739926, "long_term_liabilities": 336892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96043, "financing_cash_flow": -7202, "investing_cash_flow": -362044, "net_cash_flow": 214721, "operating_cash_flow": 424370, "quarter": 1 }, { "change_in_working_capital": -74933, "financing_cash_flow": 28656, "investing_cash_flow": -219108, "net_cash_flow": 56361, "operating_cash_flow": 453956, "quarter": 2 }, { "change_in_working_capital": -23746, "financing_cash_flow": -199385, "investing_cash_flow": -363715, "net_cash_flow": 51849, "operating_cash_flow": 458822, "quarter": 3 }, { "change_in_working_capital": 16148, "financing_cash_flow": -142064, "investing_cash_flow": -170313, "net_cash_flow": 79135, "operating_cash_flow": 460955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9138450363579748, "current_ratio": 1.9655234762766984, "debt_to_equity_ratio": 0.5240265878092389, "profit_margin": 0.24426953060662457, "quarter": 1, "return_on_assets": 0.22322449807835626, "return_on_equity": 0.2781174434097992 }, { "asset_turnover_ratio": 0.8748213071071165, "current_ratio": 1.7763578477787028, "debt_to_equity_ratio": 0.5199457093373904, "profit_margin": 0.251882690863106, "quarter": 2, "return_on_assets": 0.22035234485852015, "return_on_equity": 0.2744482792377226 }, { "asset_turnover_ratio": 0.8374641658920042, "current_ratio": 2.012204309995458, "debt_to_equity_ratio": 0.5160742520013848, "profit_margin": 0.25938822073764445, "quarter": 3, "return_on_assets": 0.21722833992226248, "return_on_equity": 0.27056081604391446 }, { "asset_turnover_ratio": 0.8017018816853186, "current_ratio": 2.2099549913903047, "debt_to_equity_ratio": 0.5121204738557116, "profit_margin": 0.2673088788901907, "quarter": 4, "return_on_assets": 0.21430203119745886, "return_on_equity": 0.266861522617225 } ], "income_statement": [ { "depreciation": 58049, "expenses": 1012096, "income_tax": 121242, "marketing_expense": 196015, "net_income": 487563, "net_profit": 366321, "operational_expense": 582293, "product_revenue": 453430, "quarter": 1, "rd_expense": 198060, "revenue": 1499659, "salaries_expense": 398566, "service_revenue": 1046229 }, { "depreciation": 81087, "expenses": 988883, "income_tax": 118576, "marketing_expense": 164631, "net_income": 491445, "net_profit": 372869, "operational_expense": 537828, "product_revenue": 484740, "quarter": 2, "rd_expense": 119944, "revenue": 1480328, "salaries_expense": 398511, "service_revenue": 995588 }, { "depreciation": 79792, "expenses": 966202, "income_tax": 116014, "marketing_expense": 179750, "net_income": 495044, "net_profit": 379030, "operational_expense": 602121, "product_revenue": 448149, "quarter": 3, "rd_expense": 114864, "revenue": 1461246, "salaries_expense": 406567, "service_revenue": 1013097 }, { "depreciation": 75386, "expenses": 944042, "income_tax": 112799, "marketing_expense": 165167, "net_income": 498368, "net_profit": 385569, "operational_expense": 575339, "product_revenue": 404291, "quarter": 4, "rd_expense": 157172, "revenue": 1442410, "salaries_expense": 409456, "service_revenue": 1038119 } ], "market_conditions": { "gdp_growth": [ -0.016962776561141375, -0.02458885056093612, -0.012751867144543778, -0.0242523000283716 ], "inflation_rate": [ 0.027862938404112098, 0.03571264037389664, 0.03277603077667422, 0.028171418715694976 ], "interest_rate": [ 0.05342309457263687, 0.04850662165370879, 0.04923035053039228, 0.0488970496243926 ], "year": 2000 }, "random_event": { "description": "Smith Inc Industry Recognition in 2000", "impact": -0.06, "type": "Industry Recognition" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 167507, "billable_hours_per_employee": 102, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 4768117, "net_revenue": 4162623, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 12887 }, { "average_project_size": 63630, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 4698751, "net_revenue": 4163976, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 12892 }, { "average_project_size": 144450, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 4642907, "net_revenue": 4165330, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 12896 }, { "average_project_size": 198356, "billable_hours_per_employee": 93, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 5221267, "net_revenue": 4166684, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 12900 } ], "balance_sheet": [ { "assets": 4735054, "current_assets": 2060815, "current_liabilities": 829951, "equity": 3866547, "fixed_assets": 2674239, "liabilities": 1958883, "long_term_liabilities": 1128932, "quarter": 1 }, { "assets": 4899610, "current_assets": 2261387, "current_liabilities": 881203, "equity": 4011199, "fixed_assets": 2638223, "liabilities": 1992909, "long_term_liabilities": 1111706, "quarter": 2 }, { "assets": 5069885, "current_assets": 2225144, "current_liabilities": 1048801, "equity": 4153549, "fixed_assets": 2844741, "liabilities": 2027525, "long_term_liabilities": 978724, "quarter": 3 }, { "assets": 5246077, "current_assets": 2224542, "current_liabilities": 1174352, "equity": 4356226, "fixed_assets": 3021535, "liabilities": 2062743, "long_term_liabilities": 888391, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41408, "financing_cash_flow": -184325, "investing_cash_flow": -335365, "net_cash_flow": 1269966, "operating_cash_flow": 1337423, "quarter": 1 }, { "change_in_working_capital": 55864, "financing_cash_flow": -149012, "investing_cash_flow": -127886, "net_cash_flow": 1212444, "operating_cash_flow": 1346578, "quarter": 2 }, { "change_in_working_capital": 88148, "financing_cash_flow": -198747, "investing_cash_flow": -388519, "net_cash_flow": 1094545, "operating_cash_flow": 1302934, "quarter": 3 }, { "change_in_working_capital": -7973, "financing_cash_flow": -154064, "investing_cash_flow": -231318, "net_cash_flow": 1037202, "operating_cash_flow": 1380333, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8791078201008901, "current_ratio": 2.483056228620726, "debt_to_equity_ratio": 0.5066233515330345, "profit_margin": 0.26194445185163295, "quarter": 1, "return_on_assets": 0.2302774160548116, "return_on_equity": 0.28200252059524944 }, { "asset_turnover_ratio": 0.8498586622200542, "current_ratio": 2.566249774456056, "debt_to_equity_ratio": 0.4968362327573376, "profit_margin": 0.2652508083620079, "quarter": 2, "return_on_assets": 0.22542569714732397, "return_on_equity": 0.2753535788177051 }, { "asset_turnover_ratio": 0.8215827380699957, "current_ratio": 2.1216074355382957, "debt_to_equity_ratio": 0.48814279065926514, "profit_margin": 0.2667709401175897, "quarter": 3, "return_on_assets": 0.2191743994193162, "return_on_equity": 0.2675276010948709 }, { "asset_turnover_ratio": 0.794247587292371, "current_ratio": 1.894271904846247, "debt_to_equity_ratio": 0.4735160664299786, "profit_margin": 0.2814929089894986, "quarter": 4, "return_on_assets": 0.22357506380482026, "return_on_equity": 0.2692449840756655 } ], "income_statement": [ { "depreciation": 247047, "expenses": 2638064, "income_tax": 434183, "marketing_expense": 287698, "net_income": 1524559, "net_profit": 1090376, "operational_expense": 1686168, "product_revenue": 1538655, "quarter": 1, "rd_expense": 422692, "revenue": 4162623, "salaries_expense": 996324, "service_revenue": 2623968 }, { "depreciation": 242080, "expenses": 2637535, "income_tax": 421943, "marketing_expense": 489986, "net_income": 1526441, "net_profit": 1104498, "operational_expense": 1817836, "product_revenue": 882291, "quarter": 2, "rd_expense": 470897, "revenue": 4163976, "salaries_expense": 1075442, "service_revenue": 3281685 }, { "depreciation": 191745, "expenses": 2637007, "income_tax": 417134, "marketing_expense": 412267, "net_income": 1528323, "net_profit": 1111189, "operational_expense": 1393979, "product_revenue": 1605117, "quarter": 3, "rd_expense": 499842, "revenue": 4165330, "salaries_expense": 1317499, "service_revenue": 2560213 }, { "depreciation": 207441, "expenses": 2636479, "income_tax": 357313, "marketing_expense": 488354, "net_income": 1530205, "net_profit": 1172892, "operational_expense": 1366531, "product_revenue": 1047126, "quarter": 4, "rd_expense": 486437, "revenue": 4166684, "salaries_expense": 1058844, "service_revenue": 3119558 } ], "market_conditions": { "gdp_growth": [ -0.018612975628516017, -0.006752991709048445, -0.011514219926821964, -0.011086791638412525 ], "inflation_rate": [ 0.03437522622405435, 0.033656162809324784, 0.03513985285949549, 0.041863600838526804 ], "interest_rate": [ 0.05314658223774233, 0.05706304416791587, 0.0572169353610348, 0.05544505485504809 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 68586, "billable_hours_per_employee": 114, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 2554376, "net_revenue": 2063734, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6389 }, { "average_project_size": 155830, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 2337029, "net_revenue": 2033643, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6296 }, { "average_project_size": 184470, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 2573601, "net_revenue": 2003991, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 6204 }, { "average_project_size": 113173, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 2490746, "net_revenue": 1974771, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 6114 } ], "balance_sheet": [ { "assets": 2272247, "current_assets": 840330, "current_liabilities": 575017, "equity": 1597832, "fixed_assets": 1431917, "liabilities": 1310742, "long_term_liabilities": 735725, "quarter": 1 }, { "assets": 2349465, "current_assets": 986696, "current_liabilities": 700002, "equity": 1619291, "fixed_assets": 1362769, "liabilities": 1325849, "long_term_liabilities": 625847, "quarter": 2 }, { "assets": 2429308, "current_assets": 974596, "current_liabilities": 746186, "equity": 1710515, "fixed_assets": 1454712, "liabilities": 1341131, "long_term_liabilities": 594945, "quarter": 3 }, { "assets": 2511864, "current_assets": 1111605, "current_liabilities": 646847, "equity": 1742707, "fixed_assets": 1400259, "liabilities": 1356588, "long_term_liabilities": 709741, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99669, "financing_cash_flow": 84359, "investing_cash_flow": -115767, "net_cash_flow": 185954, "operating_cash_flow": 733069, "quarter": 1 }, { "change_in_working_capital": 14360, "financing_cash_flow": -158210, "investing_cash_flow": -103268, "net_cash_flow": 461034, "operating_cash_flow": 717751, "quarter": 2 }, { "change_in_working_capital": 36725, "financing_cash_flow": 173745, "investing_cash_flow": -382264, "net_cash_flow": 76470, "operating_cash_flow": 736244, "quarter": 3 }, { "change_in_working_capital": -42671, "financing_cash_flow": -34648, "investing_cash_flow": -337771, "net_cash_flow": 282546, "operating_cash_flow": 651129, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9082348881965737, "current_ratio": 1.4614002716441428, "debt_to_equity_ratio": 0.820325290768992, "profit_margin": 0.3083377024364574, "quarter": 1, "return_on_assets": 0.2800430586991643, "return_on_equity": 0.39824399561405704 }, { "asset_turnover_ratio": 0.8655770569044442, "current_ratio": 1.4095616869666088, "debt_to_equity_ratio": 0.8187836528455973, "profit_margin": 0.2929103092332332, "quarter": 2, "return_on_assets": 0.25353644340307263, "return_on_equity": 0.36786161350862817 }, { "asset_turnover_ratio": 0.8249225705427224, "current_ratio": 1.3061033040019512, "debt_to_equity_ratio": 0.784051002183553, "profit_margin": 0.3105492988740967, "quarter": 3, "return_on_assets": 0.25617912590746006, "return_on_equity": 0.3638307761112881 }, { "asset_turnover_ratio": 0.7861775159801645, "current_ratio": 1.7184975736147807, "debt_to_equity_ratio": 0.7784372243871173, "profit_margin": 0.2974679089372894, "quarter": 4, "return_on_assets": 0.233862581732132, "return_on_equity": 0.3370796123502115 } ], "income_statement": [ { "depreciation": 96742, "expenses": 1268095, "income_tax": 159312, "marketing_expense": 169916, "net_income": 795639, "net_profit": 636327, "operational_expense": 862456, "product_revenue": 754757, "quarter": 1, "rd_expense": 219091, "revenue": 2063734, "salaries_expense": 514411, "service_revenue": 1308977 }, { "depreciation": 122076, "expenses": 1244955, "income_tax": 193013, "marketing_expense": 134495, "net_income": 788688, "net_profit": 595675, "operational_expense": 757820, "product_revenue": 448613, "quarter": 2, "rd_expense": 128918, "revenue": 2033643, "salaries_expense": 550960, "service_revenue": 1585030 }, { "depreciation": 113906, "expenses": 1222238, "income_tax": 159415, "marketing_expense": 194187, "net_income": 781753, "net_profit": 622338, "operational_expense": 687750, "product_revenue": 429882, "quarter": 3, "rd_expense": 130692, "revenue": 2003991, "salaries_expense": 547105, "service_revenue": 1574109 }, { "depreciation": 63698, "expenses": 1199935, "income_tax": 187405, "marketing_expense": 234284, "net_income": 774836, "net_profit": 587431, "operational_expense": 629203, "product_revenue": 577628, "quarter": 4, "rd_expense": 159572, "revenue": 1974771, "salaries_expense": 467565, "service_revenue": 1397143 } ], "market_conditions": { "gdp_growth": [ 0.00670738771645049, 0.0005073066929454587, -0.0038753090186233376, -0.0028089162571785925 ], "inflation_rate": [ 0.029304623641441083, 0.027324091436383847, 0.03165471742111851, 0.02710362611368631 ], "interest_rate": [ 0.05616050778092826, 0.05543744111864072, 0.06287656859782068, 0.05884278901923594 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 188163, "billable_hours_per_employee": 152, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 1755684, "net_revenue": 1507873, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 4668 }, { "average_project_size": 101891, "billable_hours_per_employee": 88, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 1685896, "net_revenue": 1484561, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4596 }, { "average_project_size": 140942, "billable_hours_per_employee": 137, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 1695455, "net_revenue": 1461609, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4525 }, { "average_project_size": 51510, "billable_hours_per_employee": 154, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 1603525, "net_revenue": 1439013, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4455 } ], "balance_sheet": [ { "assets": 1631986, "current_assets": 535527, "current_liabilities": 381556, "equity": 1381346, "fixed_assets": 1096459, "liabilities": 688247, "long_term_liabilities": 306691, "quarter": 1 }, { "assets": 1661812, "current_assets": 657819, "current_liabilities": 331597, "equity": 1383600, "fixed_assets": 1003993, "liabilities": 702514, "long_term_liabilities": 370917, "quarter": 2 }, { "assets": 1692182, "current_assets": 669679, "current_liabilities": 288915, "equity": 1403847, "fixed_assets": 1022503, "liabilities": 717077, "long_term_liabilities": 428162, "quarter": 3 }, { "assets": 1723107, "current_assets": 546962, "current_liabilities": 302151, "equity": 1382392, "fixed_assets": 1176145, "liabilities": 731943, "long_term_liabilities": 429792, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -309, "financing_cash_flow": 150462, "investing_cash_flow": -133977, "net_cash_flow": 204847, "operating_cash_flow": 517197, "quarter": 1 }, { "change_in_working_capital": -52532, "financing_cash_flow": 6803, "investing_cash_flow": -103381, "net_cash_flow": 129188, "operating_cash_flow": 499639, "quarter": 2 }, { "change_in_working_capital": -6425, "financing_cash_flow": -193335, "investing_cash_flow": -482816, "net_cash_flow": 117518, "operating_cash_flow": 481022, "quarter": 3 }, { "change_in_working_capital": 39607, "financing_cash_flow": 75906, "investing_cash_flow": -378332, "net_cash_flow": 24875, "operating_cash_flow": 470774, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9239497152549103, "current_ratio": 1.4035344746249567, "debt_to_equity_ratio": 0.49824374197340854, "profit_margin": 0.2902147594658171, "quarter": 1, "return_on_assets": 0.26814384437121397, "return_on_equity": 0.31679752936628475 }, { "asset_turnover_ratio": 0.8933387170149211, "current_ratio": 1.983790565053363, "debt_to_equity_ratio": 0.5077435675050592, "profit_margin": 0.285809744429498, "quarter": 2, "return_on_assets": 0.25532491039901023, "return_on_equity": 0.3066652211621856 }, { "asset_turnover_ratio": 0.8637421979432472, "current_ratio": 2.3179101119706487, "debt_to_equity_ratio": 0.5107942674664689, "profit_margin": 0.29333563216975267, "quarter": 3, "return_on_assets": 0.2533663636653741, "return_on_equity": 0.30540507619420065 }, { "asset_turnover_ratio": 0.8351268957760604, "current_ratio": 1.8102273366627943, "debt_to_equity_ratio": 0.5294757203456039, "profit_margin": 0.27187245702436325, "quarter": 4, "return_on_assets": 0.22704800108176684, "return_on_equity": 0.2830080035185389 } ], "income_statement": [ { "depreciation": 79590, "expenses": 950524, "income_tax": 119742, "marketing_expense": 107025, "net_income": 557349, "net_profit": 437607, "operational_expense": 592739, "product_revenue": 322517, "quarter": 1, "rd_expense": 122923, "revenue": 1507873, "salaries_expense": 360279, "service_revenue": 1185356 }, { "depreciation": 75337, "expenses": 929449, "income_tax": 130810, "marketing_expense": 148588, "net_income": 555112, "net_profit": 424302, "operational_expense": 590955, "product_revenue": 426150, "quarter": 2, "rd_expense": 185011, "revenue": 1484561, "salaries_expense": 455747, "service_revenue": 1058411 }, { "depreciation": 52280, "expenses": 908841, "income_tax": 124026, "marketing_expense": 112321, "net_income": 552768, "net_profit": 428742, "operational_expense": 481337, "product_revenue": 319572, "quarter": 3, "rd_expense": 149592, "revenue": 1461609, "salaries_expense": 272739, "service_revenue": 1142037 }, { "depreciation": 79546, "expenses": 888690, "income_tax": 159095, "marketing_expense": 156063, "net_income": 550323, "net_profit": 391228, "operational_expense": 448211, "product_revenue": 306098, "quarter": 4, "rd_expense": 113259, "revenue": 1439013, "salaries_expense": 408384, "service_revenue": 1132915 } ], "market_conditions": { "gdp_growth": [ 0.003814187817982274, -0.0075388234043466465, -0.0035072476439678606, -0.007665251514114459 ], "inflation_rate": [ 0.02998886114300939, 0.028515650496495046, 0.03330044518038663, 0.029628926043850964 ], "interest_rate": [ 0.04375270872949848, 0.03766632952262401, 0.044067021416135936, 0.03773434917456586 ], "year": 2003 }, "random_event": { "description": "Smith Inc Award Nomination in 2003", "impact": 0.01, "type": "Award Nomination" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 104461, "billable_hours_per_employee": 153, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 2884338, "net_revenue": 2296421, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7110 }, { "average_project_size": 184552, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 2591835, "net_revenue": 2323103, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7192 }, { "average_project_size": 52575, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 2623373, "net_revenue": 2350095, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7276 }, { "average_project_size": 126136, "billable_hours_per_employee": 100, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 2687010, "net_revenue": 2377400, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7360 } ], "balance_sheet": [ { "assets": 3028497, "current_assets": 1502910, "current_liabilities": 753639, "equity": 1674204, "fixed_assets": 1525587, "liabilities": 1807952, "long_term_liabilities": 1054313, "quarter": 1 }, { "assets": 3069266, "current_assets": 1425625, "current_liabilities": 1108917, "equity": 1681581, "fixed_assets": 1643641, "liabilities": 1850055, "long_term_liabilities": 741138, "quarter": 2 }, { "assets": 3110583, "current_assets": 1027358, "current_liabilities": 905312, "equity": 1688172, "fixed_assets": 2083225, "liabilities": 1893139, "long_term_liabilities": 987827, "quarter": 3 }, { "assets": 3152457, "current_assets": 1106604, "current_liabilities": 862320, "equity": 1674254, "fixed_assets": 2045853, "liabilities": 1937226, "long_term_liabilities": 1074906, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60618, "financing_cash_flow": -150132, "investing_cash_flow": -450212, "net_cash_flow": 39298, "operating_cash_flow": 555745, "quarter": 1 }, { "change_in_working_capital": -92542, "financing_cash_flow": 4853, "investing_cash_flow": -469317, "net_cash_flow": 353250, "operating_cash_flow": 620969, "quarter": 2 }, { "change_in_working_capital": 19817, "financing_cash_flow": -34651, "investing_cash_flow": -333579, "net_cash_flow": 202472, "operating_cash_flow": 566320, "quarter": 3 }, { "change_in_working_capital": 40437, "financing_cash_flow": 182623, "investing_cash_flow": -447651, "net_cash_flow": 507945, "operating_cash_flow": 631890, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7582708518449911, "current_ratio": 1.9942041216019872, "debt_to_equity_ratio": 1.0798875166945008, "profit_margin": 0.19755044915544667, "quarter": 1, "return_on_assets": 0.14979674736346116, "return_on_equity": 0.27096996542834684 }, { "asset_turnover_ratio": 0.7568920386828643, "current_ratio": 1.285601176643518, "debt_to_equity_ratio": 1.1001878589256182, "profit_margin": 0.19903120955032988, "quarter": 2, "return_on_assets": 0.15064513795806556, "return_on_equity": 0.27496147970273216 }, { "asset_turnover_ratio": 0.7555159274001048, "current_ratio": 1.134810982291188, "debt_to_equity_ratio": 1.1214135763417472, "profit_margin": 0.20030168993168362, "quarter": 3, "return_on_assets": 0.15133111702854415, "return_on_equity": 0.2788388860850672 }, { "asset_turnover_ratio": 0.7541419280262982, "current_ratio": 1.28328694684108, "debt_to_equity_ratio": 1.1570681628952357, "profit_margin": 0.19307773197610836, "quarter": 4, "return_on_assets": 0.1456080130514072, "return_on_equity": 0.27416568812139613 } ], "income_statement": [ { "depreciation": 102086, "expenses": 1724930, "income_tax": 117832, "marketing_expense": 222507, "net_income": 571491, "net_profit": 453659, "operational_expense": 1106504, "product_revenue": 911498, "quarter": 1, "rd_expense": 312184, "revenue": 2296421, "salaries_expense": 577153, "service_revenue": 1384923 }, { "depreciation": 158599, "expenses": 1732845, "income_tax": 127888, "marketing_expense": 181926, "net_income": 590258, "net_profit": 462370, "operational_expense": 1208975, "product_revenue": 829616, "quarter": 2, "rd_expense": 179878, "revenue": 2323103, "salaries_expense": 685022, "service_revenue": 1493487 }, { "depreciation": 95592, "expenses": 1740798, "income_tax": 138569, "marketing_expense": 347374, "net_income": 609297, "net_profit": 470728, "operational_expense": 1186620, "product_revenue": 787117, "quarter": 3, "rd_expense": 312400, "revenue": 2350095, "salaries_expense": 608331, "service_revenue": 1562978 }, { "depreciation": 172867, "expenses": 1748786, "income_tax": 169591, "marketing_expense": 231813, "net_income": 628614, "net_profit": 459023, "operational_expense": 1166950, "product_revenue": 555143, "quarter": 4, "rd_expense": 276342, "revenue": 2377400, "salaries_expense": 865232, "service_revenue": 1822257 } ], "market_conditions": { "gdp_growth": [ -0.01270918618257385, -0.010722057684272526, -0.014481914075203458, -0.005910910550628968 ], "inflation_rate": [ 0.04052273503026583, 0.036250902999822206, 0.03772510726562478, 0.03841097399150341 ], "interest_rate": [ 0.04404929950619297, 0.04078115790206909, 0.03756488201992096, 0.03802333989323613 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 157243, "billable_hours_per_employee": 114, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 3081362, "net_revenue": 2485895, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7696 }, { "average_project_size": 56224, "billable_hours_per_employee": 138, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 2818411, "net_revenue": 2468729, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 7643 }, { "average_project_size": 57521, "billable_hours_per_employee": 134, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 2918696, "net_revenue": 2451681, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7590 }, { "average_project_size": 129946, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 3029742, "net_revenue": 2434751, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 7538 } ], "balance_sheet": [ { "assets": 2486515, "current_assets": 827551, "current_liabilities": 610151, "equity": 1945109, "fixed_assets": 1658964, "liabilities": 1102858, "long_term_liabilities": 492707, "quarter": 1 }, { "assets": 2539317, "current_assets": 1154709, "current_liabilities": 601424, "equity": 1932314, "fixed_assets": 1384608, "liabilities": 1112194, "long_term_liabilities": 510770, "quarter": 2 }, { "assets": 2593239, "current_assets": 1183101, "current_liabilities": 459104, "equity": 2011293, "fixed_assets": 1410138, "liabilities": 1121609, "long_term_liabilities": 662505, "quarter": 3 }, { "assets": 2648307, "current_assets": 1118174, "current_liabilities": 528434, "equity": 2016393, "fixed_assets": 1530133, "liabilities": 1131103, "long_term_liabilities": 602669, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67523, "financing_cash_flow": -63342, "investing_cash_flow": -178364, "net_cash_flow": 191390, "operating_cash_flow": 668399, "quarter": 1 }, { "change_in_working_capital": 8625, "financing_cash_flow": -130025, "investing_cash_flow": -171595, "net_cash_flow": 284631, "operating_cash_flow": 662786, "quarter": 2 }, { "change_in_working_capital": 44086, "financing_cash_flow": 127325, "investing_cash_flow": -267032, "net_cash_flow": 208983, "operating_cash_flow": 691876, "quarter": 3 }, { "change_in_working_capital": 25089, "financing_cash_flow": -105526, "investing_cash_flow": -298463, "net_cash_flow": 267958, "operating_cash_flow": 603169, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9997506550332493, "current_ratio": 1.3563052424727648, "debt_to_equity_ratio": 0.5669903331895539, "profit_margin": 0.22585507432936627, "quarter": 1, "return_on_assets": 0.22579875850336717, "return_on_equity": 0.28864809118666357 }, { "asset_turnover_ratio": 0.9722019739953697, "current_ratio": 1.9199582989704436, "debt_to_equity_ratio": 0.5755762262241023, "profit_margin": 0.20463606981568247, "quarter": 2, "return_on_assets": 0.19894759102546078, "return_on_equity": 0.26144353350438904 }, { "asset_turnover_ratio": 0.9454126673245312, "current_ratio": 2.5769782010176345, "debt_to_equity_ratio": 0.5576556971062894, "profit_margin": 0.22011958325736505, "quarter": 3, "return_on_assets": 0.2081038423377097, "return_on_equity": 0.26831645115853336 }, { "asset_turnover_ratio": 0.9193613127178987, "current_ratio": 2.116014488091228, "debt_to_equity_ratio": 0.5609536434613689, "profit_margin": 0.20502671525753557, "quarter": 4, "return_on_assets": 0.18849363008140674, "return_on_equity": 0.2475653307663734 } ], "income_statement": [ { "depreciation": 106947, "expenses": 1760083, "income_tax": 164360, "marketing_expense": 283881, "net_income": 725812, "net_profit": 561452, "operational_expense": 954986, "product_revenue": 914495, "quarter": 1, "rd_expense": 227642, "revenue": 2485895, "salaries_expense": 601493, "service_revenue": 1571400 }, { "depreciation": 157595, "expenses": 1754293, "income_tax": 209245, "marketing_expense": 285321, "net_income": 714436, "net_profit": 505191, "operational_expense": 1024607, "product_revenue": 973020, "quarter": 2, "rd_expense": 286326, "revenue": 2468729, "salaries_expense": 816704, "service_revenue": 1495709 }, { "depreciation": 152213, "expenses": 1748522, "income_tax": 163496, "marketing_expense": 281546, "net_income": 703159, "net_profit": 539663, "operational_expense": 1164977, "product_revenue": 860199, "quarter": 3, "rd_expense": 324799, "revenue": 2451681, "salaries_expense": 582333, "service_revenue": 1591482 }, { "depreciation": 103980, "expenses": 1742770, "income_tax": 192792, "marketing_expense": 344235, "net_income": 691981, "net_profit": 499189, "operational_expense": 1143487, "product_revenue": 782850, "quarter": 4, "rd_expense": 237544, "revenue": 2434751, "salaries_expense": 570424, "service_revenue": 1651901 } ], "market_conditions": { "gdp_growth": [ -0.007432713370814446, -0.011150978642280564, -0.020189400284486743, -0.0043238220006606865 ], "inflation_rate": [ 0.029346439902223773, 0.031067932880173944, 0.02497057332008936, 0.027703875132513996 ], "interest_rate": [ 0.04766713936982428, 0.0435970839455744, 0.046507905874753015, 0.05187813870381416 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 185986, "billable_hours_per_employee": 88, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 3348371, "net_revenue": 2656505, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 8224 }, { "average_project_size": 67240, "billable_hours_per_employee": 135, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 3388790, "net_revenue": 2608993, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8077 }, { "average_project_size": 105712, "billable_hours_per_employee": 140, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 3235499, "net_revenue": 2562331, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7933 }, { "average_project_size": 91836, "billable_hours_per_employee": 149, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 2818800, "net_revenue": 2516504, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 7791 } ], "balance_sheet": [ { "assets": 3478381, "current_assets": 1316543, "current_liabilities": 807146, "equity": 2348444, "fixed_assets": 2161838, "liabilities": 1843756, "long_term_liabilities": 1036610, "quarter": 1 }, { "assets": 3522873, "current_assets": 1427080, "current_liabilities": 834677, "equity": 2358813, "fixed_assets": 2095793, "liabilities": 1876405, "long_term_liabilities": 1041728, "quarter": 2 }, { "assets": 3567933, "current_assets": 1155557, "current_liabilities": 1082193, "equity": 2365095, "fixed_assets": 2412376, "liabilities": 1909632, "long_term_liabilities": 827439, "quarter": 3 }, { "assets": 3613570, "current_assets": 1254241, "current_liabilities": 955427, "equity": 2354802, "fixed_assets": 2359329, "liabilities": 1943448, "long_term_liabilities": 988021, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72832, "financing_cash_flow": 137424, "investing_cash_flow": -373250, "net_cash_flow": 619938, "operating_cash_flow": 873886, "quarter": 1 }, { "change_in_working_capital": 88281, "financing_cash_flow": -119740, "investing_cash_flow": -367326, "net_cash_flow": 565028, "operating_cash_flow": 834718, "quarter": 2 }, { "change_in_working_capital": -25849, "financing_cash_flow": 99189, "investing_cash_flow": -329194, "net_cash_flow": 275318, "operating_cash_flow": 868108, "quarter": 3 }, { "change_in_working_capital": -78090, "financing_cash_flow": 56021, "investing_cash_flow": -395343, "net_cash_flow": 728764, "operating_cash_flow": 836434, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7637188105615802, "current_ratio": 1.6311088700185592, "debt_to_equity_ratio": 0.7850968556201467, "profit_margin": 0.2687060630414774, "quarter": 1, "return_on_assets": 0.20521587485672213, "return_on_equity": 0.30395402232286567 }, { "asset_turnover_ratio": 0.7405867313411525, "current_ratio": 1.7097392164873357, "debt_to_equity_ratio": 0.7954869673857148, "profit_margin": 0.2730344619552448, "quarter": 2, "return_on_assets": 0.20220569972292501, "return_on_equity": 0.30199299393381335 }, { "asset_turnover_ratio": 0.7181555819573966, "current_ratio": 1.0677919742596746, "debt_to_equity_ratio": 0.8074229576401794, "profit_margin": 0.2758402407807578, "quarter": 3, "return_on_assets": 0.19809620864517355, "return_on_equity": 0.29884380965669455 }, { "asset_turnover_ratio": 0.6964038333282598, "current_ratio": 1.312754401958496, "debt_to_equity_ratio": 0.8253127014500582, "profit_margin": 0.27207586397637357, "quarter": 4, "return_on_assets": 0.18947467462924478, "return_on_equity": 0.29075905320277456 } ], "income_statement": [ { "depreciation": 160067, "expenses": 1711826, "income_tax": 230860, "marketing_expense": 195551, "net_income": 944679, "net_profit": 713819, "operational_expense": 1176596, "product_revenue": 675295, "quarter": 1, "rd_expense": 231184, "revenue": 2656505, "salaries_expense": 764245, "service_revenue": 1981210 }, { "depreciation": 122373, "expenses": 1688110, "income_tax": 208538, "marketing_expense": 219338, "net_income": 920883, "net_profit": 712345, "operational_expense": 1012429, "product_revenue": 865190, "quarter": 2, "rd_expense": 311310, "revenue": 2608993, "salaries_expense": 675010, "service_revenue": 1743803 }, { "depreciation": 161314, "expenses": 1664723, "income_tax": 190814, "marketing_expense": 200942, "net_income": 897608, "net_profit": 706794, "operational_expense": 1159857, "product_revenue": 900162, "quarter": 3, "rd_expense": 306239, "revenue": 2562331, "salaries_expense": 516334, "service_revenue": 1662169 }, { "depreciation": 151754, "expenses": 1641660, "income_tax": 190164, "marketing_expense": 225766, "net_income": 874844, "net_profit": 684680, "operational_expense": 981047, "product_revenue": 801288, "quarter": 4, "rd_expense": 267220, "revenue": 2516504, "salaries_expense": 757671, "service_revenue": 1715216 } ], "market_conditions": { "gdp_growth": [ -0.013961919388945, -0.01984694346967742, -0.025482841187893242, -0.020931334053465412 ], "inflation_rate": [ 0.03710501575018271, 0.03521929142276126, 0.03788694681699539, 0.03777922341394075 ], "interest_rate": [ 0.04968172551275183, 0.05055734656441433, 0.05151630035561702, 0.04619441409241541 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1993, "industry": "Advertising", "location": "Dianaside", "name": "Robbins-Callahan", "num_employees": 435, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.robbins-callahan.com" }

[ { "advertising_kpis": [ { "average_project_size": 75616, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 74360043, "net_revenue": 65120017, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 149701 }, { "average_project_size": 125727, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 83389409, "net_revenue": 67114701, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 154287 }, { "average_project_size": 107898, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 78146316, "net_revenue": 69170484, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 159013 }, { "average_project_size": 84605, "billable_hours_per_employee": 127, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 90422743, "net_revenue": 71289237, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 163883 } ], "balance_sheet": [ { "assets": 81659865, "current_assets": 27632790, "current_liabilities": 21856102, "equity": 53079847, "fixed_assets": 54027075, "liabilities": 40378415, "long_term_liabilities": 18522313, "quarter": 1 }, { "assets": 83969852, "current_assets": 30232979, "current_liabilities": 19395176, "equity": 53808073, "fixed_assets": 53736873, "liabilities": 41495182, "long_term_liabilities": 22100006, "quarter": 2 }, { "assets": 86345183, "current_assets": 33719456, "current_liabilities": 19737278, "equity": 55733479, "fixed_assets": 52625727, "liabilities": 42642836, "long_term_liabilities": 22905558, "quarter": 3 }, { "assets": 88787708, "current_assets": 37286204, "current_liabilities": 24816010, "equity": 56622653, "fixed_assets": 51501504, "liabilities": 43822232, "long_term_liabilities": 19006222, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16124, "financing_cash_flow": 107102, "investing_cash_flow": -229135, "net_cash_flow": 15298260, "operating_cash_flow": 15416750, "quarter": 1 }, { "change_in_working_capital": 8570, "financing_cash_flow": -98741, "investing_cash_flow": -320082, "net_cash_flow": 13865021, "operating_cash_flow": 14098282, "quarter": 2 }, { "change_in_working_capital": 184, "financing_cash_flow": 1109, "investing_cash_flow": -180733, "net_cash_flow": 15390535, "operating_cash_flow": 15764950, "quarter": 3 }, { "change_in_working_capital": 26195, "financing_cash_flow": 112384, "investing_cash_flow": -187471, "net_cash_flow": 15562021, "operating_cash_flow": 15623840, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.79745437982294, "current_ratio": 1.2643055015025095, "debt_to_equity_ratio": 0.7607108400293618, "profit_margin": 0.18117926781253757, "quarter": 1, "return_on_assets": 0.1444822006502215, "return_on_equity": 0.22227639427822768 }, { "asset_turnover_ratio": 0.7992713980250912, "current_ratio": 1.5587885874301939, "debt_to_equity_ratio": 0.7711701922497763, "profit_margin": 0.16886617732231274, "quarter": 2, "return_on_assets": 0.13496990562755784, "return_on_equity": 0.21062644261577626 }, { "asset_turnover_ratio": 0.8010925635538928, "current_ratio": 1.7084147064250703, "debt_to_equity_ratio": 0.7651206557552239, "profit_margin": 0.17393447760174702, "quarter": 3, "return_on_assets": 0.13933761655239066, "return_on_equity": 0.21586902909829117 }, { "asset_turnover_ratio": 0.8029178656126589, "current_ratio": 1.502506003181011, "debt_to_equity_ratio": 0.7739346300145986, "profit_margin": 0.16351945245254904, "quarter": 4, "return_on_assets": 0.13129268974935135, "return_on_equity": 0.20587479360954705 } ], "income_statement": [ { "depreciation": 3618353, "expenses": 50362710, "income_tax": 2958910, "marketing_expense": 9451047, "net_income": 14757307, "net_profit": 11798397, "operational_expense": 28574976, "product_revenue": 17056846, "quarter": 1, "rd_expense": 6486473, "revenue": 65120017, "salaries_expense": 17448371, "service_revenue": 48063171 }, { "depreciation": 2764879, "expenses": 51748967, "income_tax": 4032331, "marketing_expense": 8770110, "net_income": 15365734, "net_profit": 11333403, "operational_expense": 27236986, "product_revenue": 18468492, "quarter": 2, "rd_expense": 9040422, "revenue": 67114701, "salaries_expense": 17450225, "service_revenue": 48646209 }, { "depreciation": 3733818, "expenses": 53173383, "income_tax": 3965969, "marketing_expense": 7322394, "net_income": 15997101, "net_profit": 12031132, "operational_expense": 28703897, "product_revenue": 15099237, "quarter": 3, "rd_expense": 6670069, "revenue": 69170484, "salaries_expense": 18490213, "service_revenue": 54071247 }, { "depreciation": 3966663, "expenses": 54637006, "income_tax": 4995054, "marketing_expense": 7042015, "net_income": 16652231, "net_profit": 11657177, "operational_expense": 36245339, "product_revenue": 22051175, "quarter": 4, "rd_expense": 6478889, "revenue": 71289237, "salaries_expense": 24023048, "service_revenue": 49238062 } ], "market_conditions": { "gdp_growth": [ 0.009610724995379518, 0.015568386986793564, 0.011526124987508117, 0.023127807568897873 ], "inflation_rate": [ 0.016808136398798173, 0.015433778247221575, 0.021327161549542784, 0.017799055488008184 ], "interest_rate": [ 0.033118009111951875, 0.02884534587999615, 0.026553415763066475, 0.030591959372899335 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 168671, "billable_hours_per_employee": 116, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 75294835, "net_revenue": 64869514, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 149125 }, { "average_project_size": 65627, "billable_hours_per_employee": 87, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 80215215, "net_revenue": 67407189, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 154959 }, { "average_project_size": 98406, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 87080464, "net_revenue": 70044137, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 161021 }, { "average_project_size": 109395, "billable_hours_per_employee": 84, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 92443232, "net_revenue": 72784242, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 167320 } ], "balance_sheet": [ { "assets": 82049588, "current_assets": 37891170, "current_liabilities": 19005862, "equity": 58383404, "fixed_assets": 44158418, "liabilities": 34148459, "long_term_liabilities": 15142597, "quarter": 1 }, { "assets": 83687837, "current_assets": 41550343, "current_liabilities": 17594727, "equity": 59446815, "fixed_assets": 42137494, "liabilities": 34986657, "long_term_liabilities": 17391930, "quarter": 2 }, { "assets": 85358797, "current_assets": 40327061, "current_liabilities": 15514946, "equity": 60773936, "fixed_assets": 45031736, "liabilities": 35845430, "long_term_liabilities": 20330484, "quarter": 3 }, { "assets": 87063120, "current_assets": 34895783, "current_liabilities": 15818592, "equity": 61718991, "fixed_assets": 52167337, "liabilities": 36725281, "long_term_liabilities": 20906689, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47050, "financing_cash_flow": 21600, "investing_cash_flow": -486791, "net_cash_flow": 13646360, "operating_cash_flow": 13815518, "quarter": 1 }, { "change_in_working_capital": -91367, "financing_cash_flow": 182599, "investing_cash_flow": -110948, "net_cash_flow": 13428801, "operating_cash_flow": 13792414, "quarter": 2 }, { "change_in_working_capital": -34079, "financing_cash_flow": -20599, "investing_cash_flow": -372171, "net_cash_flow": 13586450, "operating_cash_flow": 14187267, "quarter": 3 }, { "change_in_working_capital": -56014, "financing_cash_flow": 90880, "investing_cash_flow": -225356, "net_cash_flow": 14468734, "operating_cash_flow": 14522117, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7906135250794921, "current_ratio": 1.9936570096110346, "debt_to_equity_ratio": 0.584900102775782, "profit_margin": 0.16159015774343555, "quarter": 1, "return_on_assets": 0.12775536423168876, "return_on_equity": 0.17954203218435158 }, { "asset_turnover_ratio": 0.8054598065427357, "current_ratio": 2.3615224606781338, "debt_to_equity_ratio": 0.5885371150666356, "profit_margin": 0.1594137830016914, "quarter": 2, "return_on_assets": 0.128401394816788, "return_on_equity": 0.18076048313101384 }, { "asset_turnover_ratio": 0.8205848660214834, "current_ratio": 2.5992395332861618, "debt_to_equity_ratio": 0.5898158381579893, "profit_margin": 0.16076390519309275, "quarter": 3, "return_on_assets": 0.13192042760396447, "return_on_equity": 0.18528615622328626 }, { "asset_turnover_ratio": 0.8359939547307746, "current_ratio": 2.2059980433151067, "debt_to_equity_ratio": 0.5950402040759221, "profit_margin": 0.1563683523694593, "quarter": 4, "return_on_assets": 0.1307229972920796, "return_on_equity": 0.18440275538529138 } ], "income_statement": [ { "depreciation": 3333243, "expenses": 51134152, "income_tax": 3253087, "marketing_expense": 5582666, "net_income": 13735362, "net_profit": 10482275, "operational_expense": 27731101, "product_revenue": 21806384, "quarter": 1, "rd_expense": 5632113, "revenue": 64869514, "salaries_expense": 17558713, "service_revenue": 43063130 }, { "depreciation": 3046779, "expenses": 53206293, "income_tax": 3455261, "marketing_expense": 6302668, "net_income": 14200896, "net_profit": 10745635, "operational_expense": 31701724, "product_revenue": 22461561, "quarter": 2, "rd_expense": 6859474, "revenue": 67407189, "salaries_expense": 26055308, "service_revenue": 44945628 }, { "depreciation": 2926698, "expenses": 55362406, "income_tax": 3421162, "marketing_expense": 10463565, "net_income": 14681731, "net_profit": 11260569, "operational_expense": 37622958, "product_revenue": 27274178, "quarter": 3, "rd_expense": 8729429, "revenue": 70044137, "salaries_expense": 26752744, "service_revenue": 42769959 }, { "depreciation": 3140965, "expenses": 57605892, "income_tax": 3797198, "marketing_expense": 9671652, "net_income": 15178350, "net_profit": 11381152, "operational_expense": 35431753, "product_revenue": 25726898, "quarter": 4, "rd_expense": 10746600, "revenue": 72784242, "salaries_expense": 23166681, "service_revenue": 47057344 } ], "market_conditions": { "gdp_growth": [ 0.017602665229797247, 0.02051413127426404, 0.015251173016236182, 0.017806147580474926 ], "inflation_rate": [ 0.018019432705895035, 0.01405667897159587, 0.014696048360484814, 0.0165089423303198 ], "interest_rate": [ 0.03155147630254492, 0.02660711520790033, 0.03129422932870763, 0.034204364887527906 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 190923, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 56090311, "net_revenue": 50023565, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 114997 }, { "average_project_size": 105681, "billable_hours_per_employee": 96, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 63019752, "net_revenue": 52436412, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 120543 }, { "average_project_size": 63813, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 65584834, "net_revenue": 54965642, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 126358 }, { "average_project_size": 139558, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 64750168, "net_revenue": 57616867, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 132453 } ], "balance_sheet": [ { "assets": 72233311, "current_assets": 30107171, "current_liabilities": 16773247, "equity": 53200781, "fixed_assets": 42126140, "liabilities": 31599774, "long_term_liabilities": 14826527, "quarter": 1 }, { "assets": 73511043, "current_assets": 26025897, "current_liabilities": 16506771, "equity": 53568699, "fixed_assets": 47485146, "liabilities": 32389657, "long_term_liabilities": 15882886, "quarter": 2 }, { "assets": 74811377, "current_assets": 22719769, "current_liabilities": 16789556, "equity": 56337368, "fixed_assets": 52091608, "liabilities": 33199285, "long_term_liabilities": 16409729, "quarter": 3 }, { "assets": 76134713, "current_assets": 25308466, "current_liabilities": 15293514, "equity": 56875264, "fixed_assets": 50826247, "liabilities": 34029150, "long_term_liabilities": 18735636, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40221, "financing_cash_flow": -100153, "investing_cash_flow": -442304, "net_cash_flow": 14041865, "operating_cash_flow": 14390379, "quarter": 1 }, { "change_in_working_capital": 7160, "financing_cash_flow": -91048, "investing_cash_flow": -242267, "net_cash_flow": 14174304, "operating_cash_flow": 14635463, "quarter": 2 }, { "change_in_working_capital": -63347, "financing_cash_flow": 143629, "investing_cash_flow": -249642, "net_cash_flow": 16375320, "operating_cash_flow": 16881617, "quarter": 3 }, { "change_in_working_capital": 93746, "financing_cash_flow": 93772, "investing_cash_flow": -128687, "net_cash_flow": 18310269, "operating_cash_flow": 18376418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6925276483588022, "current_ratio": 1.7949518659088488, "debt_to_equity_ratio": 0.5939719945088776, "profit_margin": 0.2512264769614081, "quarter": 1, "return_on_assets": 0.17398128129555074, "return_on_equity": 0.23622292311836549 }, { "asset_turnover_ratio": 0.7133133997296162, "current_ratio": 1.5766800787385977, "debt_to_equity_ratio": 0.6046377381687018, "profit_margin": 0.23737918986524098, "quarter": 2, "return_on_assets": 0.16932575694783708, "return_on_equity": 0.23236168195908585 }, { "asset_turnover_ratio": 0.7347230355083559, "current_ratio": 1.3532084469654826, "debt_to_equity_ratio": 0.5892942140996008, "profit_margin": 0.2678996453821098, "quarter": 3, "return_on_assets": 0.1968320406667558, "return_on_equity": 0.26137671181230904 }, { "asset_turnover_ratio": 0.7567752570368262, "current_ratio": 1.6548496310265908, "debt_to_equity_ratio": 0.5983119480553093, "profit_margin": 0.2563433551498036, "quarter": 4, "return_on_assets": 0.1939943084831751, "return_on_equity": 0.25968584515053855 } ], "income_statement": [ { "depreciation": 1823135, "expenses": 33739879, "income_tax": 3716442, "marketing_expense": 4665300, "net_income": 16283686, "net_profit": 12567244, "operational_expense": 23549589, "product_revenue": 19375397, "quarter": 1, "rd_expense": 4632693, "revenue": 50023565, "salaries_expense": 15375883, "service_revenue": 30648168 }, { "depreciation": 2188150, "expenses": 35091357, "income_tax": 4897742, "marketing_expense": 4426779, "net_income": 17345055, "net_profit": 12447313, "operational_expense": 22585635, "product_revenue": 20148672, "quarter": 2, "rd_expense": 3846000, "revenue": 52436412, "salaries_expense": 13091763, "service_revenue": 32287740 }, { "depreciation": 2156341, "expenses": 36496970, "income_tax": 3743396, "marketing_expense": 4861905, "net_income": 18468672, "net_profit": 14725276, "operational_expense": 18960258, "product_revenue": 18505483, "quarter": 3, "rd_expense": 6648520, "revenue": 54965642, "salaries_expense": 11400304, "service_revenue": 36460159 }, { "depreciation": 3606717, "expenses": 37958887, "income_tax": 4888279, "marketing_expense": 4305219, "net_income": 19657980, "net_profit": 14769701, "operational_expense": 22628548, "product_revenue": 15861265, "quarter": 4, "rd_expense": 7530141, "revenue": 57616867, "salaries_expense": 18695154, "service_revenue": 41755602 } ], "market_conditions": { "gdp_growth": [ 0.013352211284601793, 0.01699912372525583, 0.025789662437547548, 0.02652697836985888 ], "inflation_rate": [ 0.018406060812489168, 0.012666980966760444, 0.018875646399914604, 0.011379276331040914 ], "interest_rate": [ 0.036570830326249304, 0.035430503097385324, 0.03522995884636596, 0.032776639892687226 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 148357, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 94723975, "net_revenue": 84667657, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 194638 }, { "average_project_size": 82598, "billable_hours_per_employee": 152, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 100119448, "net_revenue": 88339858, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 203080 }, { "average_project_size": 99073, "billable_hours_per_employee": 92, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 111312818, "net_revenue": 92171331, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 211888 }, { "average_project_size": 85075, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 118240609, "net_revenue": 96168981, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 221078 } ], "balance_sheet": [ { "assets": 92472250, "current_assets": 30313178, "current_liabilities": 16661665, "equity": 76168602, "fixed_assets": 62159072, "liabilities": 39620164, "long_term_liabilities": 22958499, "quarter": 1 }, { "assets": 95379898, "current_assets": 42998425, "current_liabilities": 16382422, "equity": 78678301, "fixed_assets": 52381473, "liabilities": 40727821, "long_term_liabilities": 24345399, "quarter": 2 }, { "assets": 98378973, "current_assets": 38989530, "current_liabilities": 22169736, "equity": 83939272, "fixed_assets": 59389443, "liabilities": 41866445, "long_term_liabilities": 19696709, "quarter": 3 }, { "assets": 101472348, "current_assets": 43915903, "current_liabilities": 22027658, "equity": 85715066, "fixed_assets": 57556445, "liabilities": 43036901, "long_term_liabilities": 21009243, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89141, "financing_cash_flow": -76785, "investing_cash_flow": -443730, "net_cash_flow": 26284320, "operating_cash_flow": 26547895, "quarter": 1 }, { "change_in_working_capital": 67429, "financing_cash_flow": 99239, "investing_cash_flow": -196914, "net_cash_flow": 27567924, "operating_cash_flow": 27603931, "quarter": 2 }, { "change_in_working_capital": -32515, "financing_cash_flow": 36881, "investing_cash_flow": -359831, "net_cash_flow": 31097118, "operating_cash_flow": 30989446, "quarter": 3 }, { "change_in_working_capital": -60878, "financing_cash_flow": -113997, "investing_cash_flow": -284615, "net_cash_flow": 31571212, "operating_cash_flow": 31880005, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9156007018321712, "current_ratio": 1.819336662932546, "debt_to_equity_ratio": 0.5201639909315915, "profit_margin": 0.27538870007941757, "quarter": 1, "return_on_assets": 0.25214608706936403, "return_on_equity": 0.3061171583535168 }, { "asset_turnover_ratio": 0.9261894786257792, "current_ratio": 2.6246683793153416, "debt_to_equity_ratio": 0.5176499807742417, "profit_margin": 0.271974899484217, "quarter": 2, "return_on_assets": 0.2519002903525856, "return_on_equity": 0.3053729388487939 }, { "asset_turnover_ratio": 0.9369007236942797, "current_ratio": 1.758682647371173, "debt_to_equity_ratio": 0.4987706469505716, "profit_margin": 0.29756263365666275, "quarter": 3, "return_on_assets": 0.27878664681730314, "return_on_equity": 0.32674507827516064 }, { "asset_turnover_ratio": 0.9477358403099138, "current_ratio": 1.9936710021555628, "debt_to_equity_ratio": 0.502092607616962, "profit_margin": 0.28366338830188914, "quarter": 4, "return_on_assets": 0.2688379596774483, "return_on_equity": 0.3182593244459498 } ], "income_statement": [ { "depreciation": 3231379, "expenses": 51665035, "income_tax": 9686106, "marketing_expense": 9024163, "net_income": 33002622, "net_profit": 23316516, "operational_expense": 26274963, "product_revenue": 21953819, "quarter": 1, "rd_expense": 5658550, "revenue": 84667657, "salaries_expense": 17751580, "service_revenue": 62713838 }, { "depreciation": 3577707, "expenses": 54122382, "income_tax": 10191252, "marketing_expense": 7040731, "net_income": 34217476, "net_profit": 24026224, "operational_expense": 27109137, "product_revenue": 33398253, "quarter": 2, "rd_expense": 6737055, "revenue": 88339858, "salaries_expense": 19242830, "service_revenue": 54941605 }, { "depreciation": 3562702, "expenses": 56696607, "income_tax": 8047980, "marketing_expense": 6760298, "net_income": 35474724, "net_profit": 27426744, "operational_expense": 32735081, "product_revenue": 25046669, "quarter": 3, "rd_expense": 9961655, "revenue": 92171331, "salaries_expense": 25830249, "service_revenue": 67124662 }, { "depreciation": 4600386, "expenses": 59393271, "income_tax": 9496091, "marketing_expense": 7182975, "net_income": 36775710, "net_profit": 27279619, "operational_expense": 35883910, "product_revenue": 38256019, "quarter": 4, "rd_expense": 9921602, "revenue": 96168981, "salaries_expense": 28621081, "service_revenue": 57912962 } ], "market_conditions": { "gdp_growth": [ 0.021790744537483427, 0.019789128762103345, 0.02849225099268075, 0.031354841884457876 ], "inflation_rate": [ 0.015787501921370843, 0.01418888610513968, 0.014112502546389783, 0.012367149688750717 ], "interest_rate": [ 0.040116620525670534, 0.04117668068436205, 0.033766906110246325, 0.036338862427720865 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 115218, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 128138244, "net_revenue": 99588497, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 228939 }, { "average_project_size": 85800, "billable_hours_per_employee": 149, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 128935567, "net_revenue": 101320915, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 232922 }, { "average_project_size": 127833, "billable_hours_per_employee": 106, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 122134499, "net_revenue": 103083471, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 236973 }, { "average_project_size": 175984, "billable_hours_per_employee": 139, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 120637512, "net_revenue": 104876688, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 241096 } ], "balance_sheet": [ { "assets": 134079011, "current_assets": 52800473, "current_liabilities": 41507386, "equity": 85120230, "fixed_assets": 81278538, "liabilities": 76337986, "long_term_liabilities": 34830600, "quarter": 1 }, { "assets": 137770137, "current_assets": 42996433, "current_liabilities": 36443612, "equity": 86929136, "fixed_assets": 94773704, "liabilities": 78404013, "long_term_liabilities": 41960401, "quarter": 2 }, { "assets": 141562879, "current_assets": 59688231, "current_liabilities": 46103403, "equity": 88823156, "fixed_assets": 81874648, "liabilities": 80525955, "long_term_liabilities": 34422552, "quarter": 3 }, { "assets": 145460032, "current_assets": 70381204, "current_liabilities": 39770660, "equity": 92164006, "fixed_assets": 75078828, "liabilities": 82705325, "long_term_liabilities": 42934665, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93872, "financing_cash_flow": -62751, "investing_cash_flow": -310780, "net_cash_flow": 30304631, "operating_cash_flow": 30752187, "quarter": 1 }, { "change_in_working_capital": 14765, "financing_cash_flow": -199020, "investing_cash_flow": -253717, "net_cash_flow": 33631520, "operating_cash_flow": 33712507, "quarter": 2 }, { "change_in_working_capital": 54832, "financing_cash_flow": 49033, "investing_cash_flow": -143766, "net_cash_flow": 31301839, "operating_cash_flow": 31315014, "quarter": 3 }, { "change_in_working_capital": 89462, "financing_cash_flow": -84845, "investing_cash_flow": -267546, "net_cash_flow": 32831652, "operating_cash_flow": 33084365, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7427597821406962, "current_ratio": 1.2720741556695476, "debt_to_equity_ratio": 0.8968254197621411, "profit_margin": 0.27492336790663685, "quarter": 1, "return_on_assets": 0.20420202085172004, "return_on_equity": 0.32165332494989735 }, { "asset_turnover_ratio": 0.7354345230853621, "current_ratio": 1.1798071223017081, "debt_to_equity_ratio": 0.9019301997894009, "profit_margin": 0.2720367458189654, "quarter": 2, "return_on_assets": 0.2000652144230647, "return_on_equity": 0.3170744961735269 }, { "asset_turnover_ratio": 0.7281815100694583, "current_ratio": 1.2946599842098423, "debt_to_equity_ratio": 0.9065874106072069, "profit_margin": 0.26955079927411446, "quarter": 3, "return_on_assets": 0.1962819080558541, "return_on_equity": 0.3128264435909033 }, { "asset_turnover_ratio": 0.7210000338787221, "current_ratio": 1.7696765404446393, "debt_to_equity_ratio": 0.8973712036779304, "profit_margin": 0.28041788466851664, "quarter": 4, "return_on_assets": 0.20218130434620007, "return_on_equity": 0.31909744678415997 } ], "income_statement": [ { "depreciation": 3372982, "expenses": 62611465, "income_tax": 9597827, "marketing_expense": 12433272, "net_income": 36977032, "net_profit": 27379205, "operational_expense": 37966344, "product_revenue": 24082025, "quarter": 1, "rd_expense": 9799375, "revenue": 99588497, "salaries_expense": 26426492, "service_revenue": 75506472 }, { "depreciation": 6149495, "expenses": 64236141, "income_tax": 9521762, "marketing_expense": 7524242, "net_income": 37084774, "net_profit": 27563012, "operational_expense": 38041265, "product_revenue": 28629757, "quarter": 2, "rd_expense": 9897228, "revenue": 101320915, "salaries_expense": 26056649, "service_revenue": 72691158 }, { "depreciation": 3528782, "expenses": 65902976, "income_tax": 9394263, "marketing_expense": 6812862, "net_income": 37180495, "net_profit": 27786232, "operational_expense": 45904052, "product_revenue": 39600369, "quarter": 3, "rd_expense": 10873178, "revenue": 103083471, "salaries_expense": 20911779, "service_revenue": 63483102 }, { "depreciation": 3675066, "expenses": 67613063, "income_tax": 7854326, "marketing_expense": 11627917, "net_income": 37263625, "net_profit": 29409299, "operational_expense": 41033333, "product_revenue": 40087739, "quarter": 4, "rd_expense": 6941374, "revenue": 104876688, "salaries_expense": 28409090, "service_revenue": 64788949 } ], "market_conditions": { "gdp_growth": [ 0.005045929256283684, 0.016283319143781495, 0.0034034423270019928, 0.005216996473625298 ], "inflation_rate": [ 0.020572424003985092, 0.016254482175193326, 0.02073627406720336, 0.017739927938420358 ], "interest_rate": [ 0.03342106647330978, 0.035593591378946875, 0.03699606999114996, 0.03816403657715522 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 119067, "billable_hours_per_employee": 115, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 34044357, "net_revenue": 27042608, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 62167 }, { "average_project_size": 177663, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 34998770, "net_revenue": 27540454, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 63311 }, { "average_project_size": 194398, "billable_hours_per_employee": 120, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 35744045, "net_revenue": 28047466, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 64477 }, { "average_project_size": 94134, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 36264139, "net_revenue": 28563811, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 65664 } ], "balance_sheet": [ { "assets": 37108573, "current_assets": 17116861, "current_liabilities": 8222489, "equity": 27147920, "fixed_assets": 19991712, "liabilities": 15290417, "long_term_liabilities": 7067928, "quarter": 1 }, { "assets": 38068326, "current_assets": 17751758, "current_liabilities": 9175715, "equity": 28210683, "fixed_assets": 20316568, "liabilities": 15714439, "long_term_liabilities": 6538724, "quarter": 2 }, { "assets": 39052902, "current_assets": 13585628, "current_liabilities": 6653963, "equity": 28485146, "fixed_assets": 25467274, "liabilities": 16150220, "long_term_liabilities": 9496257, "quarter": 3 }, { "assets": 40062943, "current_assets": 19811000, "current_liabilities": 7731426, "equity": 28817594, "fixed_assets": 20251943, "liabilities": 16598085, "long_term_liabilities": 8866659, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45287, "financing_cash_flow": -21299, "investing_cash_flow": -380383, "net_cash_flow": 6568756, "operating_cash_flow": 6509860, "quarter": 1 }, { "change_in_working_capital": -5812, "financing_cash_flow": 129941, "investing_cash_flow": -250243, "net_cash_flow": 7118133, "operating_cash_flow": 7617089, "quarter": 2 }, { "change_in_working_capital": -48567, "financing_cash_flow": -82209, "investing_cash_flow": -366563, "net_cash_flow": 6810874, "operating_cash_flow": 7312870, "quarter": 3 }, { "change_in_working_capital": 74554, "financing_cash_flow": -142068, "investing_cash_flow": -370687, "net_cash_flow": 6941520, "operating_cash_flow": 7323798, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7287428702795982, "current_ratio": 2.0817128487493264, "debt_to_equity_ratio": 0.563226096142909, "profit_margin": 0.19708764775941728, "quarter": 1, "return_on_assets": 0.14362621812485218, "return_on_equity": 0.19632310688995694 }, { "asset_turnover_ratio": 0.7234479919080234, "current_ratio": 1.9346457469526899, "debt_to_equity_ratio": 0.5570385871196384, "profit_margin": 0.21266156324075122, "quarter": 2, "return_on_assets": 0.1538495808825426, "return_on_equity": 0.20760915288722362 }, { "asset_turnover_ratio": 0.7181915955951238, "current_ratio": 2.0417348278011165, "debt_to_equity_ratio": 0.5669698866911197, "profit_margin": 0.1990363050979365, "quarter": 3, "return_on_assets": 0.14294620153964485, "return_on_equity": 0.19597807222051802 }, { "asset_turnover_ratio": 0.7129733579482666, "current_ratio": 2.5623992262229502, "debt_to_equity_ratio": 0.5759705338342959, "profit_margin": 0.18739572251055714, "quarter": 4, "return_on_assets": 0.1336081575434935, "return_on_equity": 0.18574541649799078 } ], "income_statement": [ { "depreciation": 1180096, "expenses": 19743302, "income_tax": 1969542, "marketing_expense": 2115596, "net_income": 7299306, "net_profit": 5329764, "operational_expense": 13372381, "product_revenue": 8778929, "quarter": 1, "rd_expense": 3483530, "revenue": 27042608, "salaries_expense": 6110120, "service_revenue": 18263679 }, { "depreciation": 1760293, "expenses": 20218855, "income_tax": 1464803, "marketing_expense": 3003025, "net_income": 7321599, "net_profit": 5856796, "operational_expense": 11838022, "product_revenue": 9485704, "quarter": 2, "rd_expense": 2656042, "revenue": 27540454, "salaries_expense": 8152426, "service_revenue": 18054750 }, { "depreciation": 1730406, "expenses": 20705863, "income_tax": 1759139, "marketing_expense": 2904611, "net_income": 7341603, "net_profit": 5582464, "operational_expense": 14112730, "product_revenue": 11049735, "quarter": 3, "rd_expense": 2588632, "revenue": 28047466, "salaries_expense": 8035153, "service_revenue": 16997731 }, { "depreciation": 1971062, "expenses": 21204601, "income_tax": 2006474, "marketing_expense": 2286959, "net_income": 7359210, "net_profit": 5352736, "operational_expense": 12689879, "product_revenue": 10383016, "quarter": 4, "rd_expense": 2640767, "revenue": 28563811, "salaries_expense": 8150910, "service_revenue": 18180795 } ], "market_conditions": { "gdp_growth": [ 0.014085512313930333, 0.019822936957171876, 0.019815101180106306, 0.007993536433975927 ], "inflation_rate": [ 0.01499866876780156, 0.016275272792869975, 0.01707668583867535, 0.015785124811117594 ], "interest_rate": [ 0.030234588380200753, 0.034087690853291754, 0.035875650050845725, 0.03473029928752172 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 138461, "billable_hours_per_employee": 149, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 31039323, "net_revenue": 24449113, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 56205 }, { "average_project_size": 140712, "billable_hours_per_employee": 87, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 29534459, "net_revenue": 24644174, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 56653 }, { "average_project_size": 143359, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 30846220, "net_revenue": 24840792, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 57105 }, { "average_project_size": 99533, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 31636200, "net_revenue": 25038979, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 57561 } ], "balance_sheet": [ { "assets": 33018782, "current_assets": 14882686, "current_liabilities": 7190616, "equity": 23119667, "fixed_assets": 18136096, "liabilities": 15543935, "long_term_liabilities": 8353319, "quarter": 1 }, { "assets": 33792870, "current_assets": 14267342, "current_liabilities": 6534259, "equity": 23284491, "fixed_assets": 19525528, "liabilities": 15792679, "long_term_liabilities": 9258420, "quarter": 2 }, { "assets": 34585106, "current_assets": 11430673, "current_liabilities": 8368544, "equity": 23685954, "fixed_assets": 23154433, "liabilities": 16045403, "long_term_liabilities": 7676859, "quarter": 3 }, { "assets": 35395914, "current_assets": 13375382, "current_liabilities": 8578132, "equity": 24221915, "fixed_assets": 22020532, "liabilities": 16302172, "long_term_liabilities": 7724040, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16353, "financing_cash_flow": 83416, "investing_cash_flow": -238963, "net_cash_flow": 6270272, "operating_cash_flow": 6561327, "quarter": 1 }, { "change_in_working_capital": -48783, "financing_cash_flow": -110571, "investing_cash_flow": -203550, "net_cash_flow": 6689123, "operating_cash_flow": 6621080, "quarter": 2 }, { "change_in_working_capital": 65768, "financing_cash_flow": -144747, "investing_cash_flow": -268788, "net_cash_flow": 6040464, "operating_cash_flow": 6588463, "quarter": 3 }, { "change_in_working_capital": 20337, "financing_cash_flow": 50540, "investing_cash_flow": -317660, "net_cash_flow": 6318008, "operating_cash_flow": 6482403, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7404607777476467, "current_ratio": 2.0697372798102416, "debt_to_equity_ratio": 0.6723252112584494, "profit_margin": 0.23088035954514996, "quarter": 1, "return_on_assets": 0.17095785059545807, "return_on_equity": 0.24415663080268413 }, { "asset_turnover_ratio": 0.7292714113953624, "current_ratio": 2.183467475041929, "debt_to_equity_ratio": 0.6782488395387298, "profit_margin": 0.21442390400262554, "quarter": 2, "return_on_assets": 0.15637322310889842, "return_on_equity": 0.22694505110719407 }, { "asset_turnover_ratio": 0.7182511454497205, "current_ratio": 1.365909410286903, "debt_to_equity_ratio": 0.6774227037678111, "profit_margin": 0.20716936078366582, "quarter": 3, "return_on_assets": 0.1487996306849544, "return_on_equity": 0.21727015935266952 }, { "asset_turnover_ratio": 0.7073974414108928, "current_ratio": 1.5592418022944856, "debt_to_equity_ratio": 0.6730339859585833, "profit_margin": 0.20480759219455394, "quarter": 4, "return_on_assets": 0.144880366699953, "return_on_equity": 0.21171624952032075 } ], "income_statement": [ { "depreciation": 916507, "expenses": 17200264, "income_tax": 1604029, "marketing_expense": 2405659, "net_income": 7248849, "net_profit": 5644820, "operational_expense": 11941127, "product_revenue": 9231083, "quarter": 1, "rd_expense": 3135105, "revenue": 24449113, "salaries_expense": 5557750, "service_revenue": 15218030 }, { "depreciation": 1336780, "expenses": 17405948, "income_tax": 1953926, "marketing_expense": 2614620, "net_income": 7238226, "net_profit": 5284300, "operational_expense": 9472484, "product_revenue": 7375769, "quarter": 2, "rd_expense": 1977387, "revenue": 24644174, "salaries_expense": 5710452, "service_revenue": 17268405 }, { "depreciation": 1442212, "expenses": 17614092, "income_tax": 2080449, "marketing_expense": 1918224, "net_income": 7226700, "net_profit": 5146251, "operational_expense": 8894638, "product_revenue": 7880078, "quarter": 3, "rd_expense": 2378660, "revenue": 24840792, "salaries_expense": 8389171, "service_revenue": 16960714 }, { "depreciation": 1354230, "expenses": 17824725, "income_tax": 2086081, "marketing_expense": 2881621, "net_income": 7214254, "net_profit": 5128173, "operational_expense": 9874423, "product_revenue": 8372545, "quarter": 4, "rd_expense": 2840467, "revenue": 25038979, "salaries_expense": 5633647, "service_revenue": 16666434 } ], "market_conditions": { "gdp_growth": [ 0.012170691864726682, 0.020302284135396014, 0.00902651980257712, 0.009708597789747798 ], "inflation_rate": [ 0.012627114834173758, 0.012727652438671019, 0.01810848710581122, 0.012684465602432155 ], "interest_rate": [ 0.03256914413097193, 0.029447890568983698, 0.025165028413757243, 0.027839316346432753 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 112997, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 88381388, "net_revenue": 68819371, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 158205 }, { "average_project_size": 78760, "billable_hours_per_employee": 85, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 78296647, "net_revenue": 70068620, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 161077 }, { "average_project_size": 111247, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 84390884, "net_revenue": 71340546, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 164001 }, { "average_project_size": 115201, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 80601590, "net_revenue": 72635561, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 166978 } ], "balance_sheet": [ { "assets": 78634144, "current_assets": 31550506, "current_liabilities": 19478607, "equity": 60080660, "fixed_assets": 47083638, "liabilities": 37267534, "long_term_liabilities": 17788927, "quarter": 1 }, { "assets": 80094689, "current_assets": 37884433, "current_liabilities": 21754807, "equity": 59943788, "fixed_assets": 42210256, "liabilities": 38197501, "long_term_liabilities": 16442694, "quarter": 2 }, { "assets": 81582362, "current_assets": 37265457, "current_liabilities": 17039328, "equity": 61018759, "fixed_assets": 44316905, "liabilities": 39150674, "long_term_liabilities": 22111346, "quarter": 3 }, { "assets": 83097667, "current_assets": 40289160, "current_liabilities": 19132267, "equity": 61426079, "fixed_assets": 42808507, "liabilities": 40127632, "long_term_liabilities": 20995365, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74000, "financing_cash_flow": 156504, "investing_cash_flow": -295791, "net_cash_flow": 22334424, "operating_cash_flow": 22338156, "quarter": 1 }, { "change_in_working_capital": 87055, "financing_cash_flow": -50528, "investing_cash_flow": -451612, "net_cash_flow": 20524648, "operating_cash_flow": 20861393, "quarter": 2 }, { "change_in_working_capital": -572, "financing_cash_flow": 1408, "investing_cash_flow": -116406, "net_cash_flow": 21102418, "operating_cash_flow": 21544297, "quarter": 3 }, { "change_in_working_capital": -73613, "financing_cash_flow": 17417, "investing_cash_flow": -226455, "net_cash_flow": 22337690, "operating_cash_flow": 22565434, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8751843346829082, "current_ratio": 1.6197516588326877, "debt_to_equity_ratio": 0.6202916878742677, "profit_margin": 0.27192997738965097, "quarter": 1, "return_on_assets": 0.23798885634209993, "return_on_equity": 0.31148209756683765 }, { "asset_turnover_ratio": 0.8748222993911619, "current_ratio": 1.7414281358598125, "debt_to_equity_ratio": 0.6372220087259084, "profit_margin": 0.2575560928701036, "quarter": 2, "return_on_assets": 0.22531581338682768, "return_on_equity": 0.30105871854478067 }, { "asset_turnover_ratio": 0.8744604133918065, "current_ratio": 2.1870262137098364, "debt_to_equity_ratio": 0.6416170148593157, "profit_margin": 0.2605400721211189, "quarter": 3, "return_on_assets": 0.2278319791721647, "return_on_equity": 0.30461240616184937 }, { "asset_turnover_ratio": 0.8740986795694277, "current_ratio": 2.1058225875689485, "debt_to_equity_ratio": 0.653267026860041, "profit_margin": 0.25409102299079095, "quarter": 4, "return_on_assets": 0.22210062768669547, "return_on_equity": 0.3004594188732118 } ], "income_statement": [ { "depreciation": 3624106, "expenses": 45125054, "income_tax": 4980267, "marketing_expense": 6429779, "net_income": 23694317, "net_profit": 18714050, "operational_expense": 31538370, "product_revenue": 14010951, "quarter": 1, "rd_expense": 5055289, "revenue": 68819371, "salaries_expense": 19322016, "service_revenue": 54808420 }, { "depreciation": 2814793, "expenses": 46190091, "income_tax": 5831929, "marketing_expense": 6334802, "net_income": 23878529, "net_profit": 18046600, "operational_expense": 32095998, "product_revenue": 21747636, "quarter": 2, "rd_expense": 4708460, "revenue": 70068620, "salaries_expense": 14065866, "service_revenue": 48320984 }, { "depreciation": 2957226, "expenses": 47280264, "income_tax": 5473211, "marketing_expense": 7051431, "net_income": 24060282, "net_profit": 18587071, "operational_expense": 26054792, "product_revenue": 21228005, "quarter": 3, "rd_expense": 5773886, "revenue": 71340546, "salaries_expense": 15965380, "service_revenue": 50112541 }, { "depreciation": 4109390, "expenses": 48396169, "income_tax": 5783348, "marketing_expense": 9453253, "net_income": 24239392, "net_profit": 18456044, "operational_expense": 28970931, "product_revenue": 16501429, "quarter": 4, "rd_expense": 5539104, "revenue": 72635561, "salaries_expense": 22517532, "service_revenue": 56134132 } ], "market_conditions": { "gdp_growth": [ 0.022907578985504454, 0.035093850663091876, 0.03134660036895615, 0.0170936065289115 ], "inflation_rate": [ 0.02242885123853618, 0.019961970200331705, 0.018061147903988297, 0.018956561287880543 ], "interest_rate": [ 0.01791676926269204, 0.015663477171003845, 0.021823191379687346, 0.01680834548186478 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1999, "industry": "Advertising", "location": "North Kristenstad", "name": "Scott-Armstrong", "num_employees": 313, "region": "North America", "revenue_size": "Small", "website": "www.scott-armstrong.com" }

[ { "advertising_kpis": [ { "average_project_size": 154552, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 2683760, "net_revenue": 2273858, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 7265 }, { "average_project_size": 82068, "billable_hours_per_employee": 97, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 2715463, "net_revenue": 2310068, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 7380 }, { "average_project_size": 130385, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 3033211, "net_revenue": 2346855, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7498 }, { "average_project_size": 150270, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 3032317, "net_revenue": 2384227, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7617 } ], "balance_sheet": [ { "assets": 2618976, "current_assets": 858507, "current_liabilities": 640636, "equity": 1781692, "fixed_assets": 1760469, "liabilities": 1456245, "long_term_liabilities": 815609, "quarter": 1 }, { "assets": 2705929, "current_assets": 878368, "current_liabilities": 768897, "equity": 1846012, "fixed_assets": 1827561, "liabilities": 1490649, "long_term_liabilities": 721752, "quarter": 2 }, { "assets": 2795770, "current_assets": 1244700, "current_liabilities": 717453, "equity": 1871312, "fixed_assets": 1551070, "liabilities": 1525865, "long_term_liabilities": 808412, "quarter": 3 }, { "assets": 2888593, "current_assets": 1356519, "current_liabilities": 697144, "equity": 1982098, "fixed_assets": 1532074, "liabilities": 1561914, "long_term_liabilities": 864770, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42440, "financing_cash_flow": 71119, "investing_cash_flow": -104886, "net_cash_flow": 417993, "operating_cash_flow": 710889, "quarter": 1 }, { "change_in_working_capital": -15214, "financing_cash_flow": -122044, "investing_cash_flow": -355098, "net_cash_flow": 442683, "operating_cash_flow": 731100, "quarter": 2 }, { "change_in_working_capital": -98150, "financing_cash_flow": 194398, "investing_cash_flow": -221055, "net_cash_flow": 427853, "operating_cash_flow": 729430, "quarter": 3 }, { "change_in_working_capital": 5447, "financing_cash_flow": 24171, "investing_cash_flow": -289891, "net_cash_flow": 655166, "operating_cash_flow": 795417, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8682240692545483, "current_ratio": 1.340085477556678, "debt_to_equity_ratio": 0.8173382380344077, "profit_margin": 0.27220741136869586, "quarter": 1, "return_on_assets": 0.2363370263797759, "return_on_equity": 0.3474006730680724 }, { "asset_turnover_ratio": 0.8537060654584803, "current_ratio": 1.1423740761116248, "debt_to_equity_ratio": 0.8074969176798418, "profit_margin": 0.27303611841729336, "quarter": 2, "return_on_assets": 0.2330925903820832, "return_on_equity": 0.3416727518564343 }, { "asset_turnover_ratio": 0.8394306398595021, "current_ratio": 1.7348871633403165, "debt_to_equity_ratio": 0.8153985011585454, "profit_margin": 0.25626082565816805, "quarter": 3, "return_on_assets": 0.2151131888531603, "return_on_equity": 0.32138253802679617 }, { "asset_turnover_ratio": 0.8253938855352762, "current_ratio": 1.945823244552058, "debt_to_equity_ratio": 0.7880104818227959, "profit_margin": 0.2748979019195739, "quarter": 4, "return_on_assets": 0.2268990473908924, "return_on_equity": 0.3306693210931044 } ], "income_statement": [ { "depreciation": 91928, "expenses": 1449960, "income_tax": 204937, "marketing_expense": 196861, "net_income": 823898, "net_profit": 618961, "operational_expense": 923160, "product_revenue": 854176, "quarter": 1, "rd_expense": 158088, "revenue": 2273858, "salaries_expense": 698231, "service_revenue": 1419682 }, { "depreciation": 100368, "expenses": 1471800, "income_tax": 207536, "marketing_expense": 246073, "net_income": 838268, "net_profit": 630732, "operational_expense": 841095, "product_revenue": 582517, "quarter": 2, "rd_expense": 261684, "revenue": 2310068, "salaries_expense": 456324, "service_revenue": 1727551 }, { "depreciation": 128023, "expenses": 1493970, "income_tax": 251478, "marketing_expense": 220213, "net_income": 852885, "net_profit": 601407, "operational_expense": 945220, "product_revenue": 909916, "quarter": 3, "rd_expense": 183884, "revenue": 2346855, "salaries_expense": 519389, "service_revenue": 1436939 }, { "depreciation": 139998, "expenses": 1516474, "income_tax": 212334, "marketing_expense": 268325, "net_income": 867753, "net_profit": 655419, "operational_expense": 939374, "product_revenue": 831961, "quarter": 4, "rd_expense": 268348, "revenue": 2384227, "salaries_expense": 556501, "service_revenue": 1552266 } ], "market_conditions": { "gdp_growth": [ -0.01522099201746275, -0.0022366008581110233, -0.008582550553159249, -0.011212774515970983 ], "inflation_rate": [ 0.02991790128500046, 0.027481078547924493, 0.028179519669013057, 0.027193379862474575 ], "interest_rate": [ 0.06289553277862053, 0.05844414504299749, 0.05541670403180707, 0.057979684178578475 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 181661, "billable_hours_per_employee": 128, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 4788704, "net_revenue": 4258321, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 13605 }, { "average_project_size": 158296, "billable_hours_per_employee": 124, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 5073364, "net_revenue": 4384153, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 14007 }, { "average_project_size": 162325, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 5709410, "net_revenue": 4513704, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 14421 }, { "average_project_size": 170543, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 5642200, "net_revenue": 4647083, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 14847 } ], "balance_sheet": [ { "assets": 5422206, "current_assets": 2006303, "current_liabilities": 1253079, "equity": 3690395, "fixed_assets": 3415903, "liabilities": 2774358, "long_term_liabilities": 1521279, "quarter": 1 }, { "assets": 5595421, "current_assets": 2283378, "current_liabilities": 1369155, "equity": 3818941, "fixed_assets": 3312043, "liabilities": 2836374, "long_term_liabilities": 1467219, "quarter": 2 }, { "assets": 5774170, "current_assets": 1798426, "current_liabilities": 1668977, "equity": 3982674, "fixed_assets": 3975744, "liabilities": 2899777, "long_term_liabilities": 1230800, "quarter": 3 }, { "assets": 5958630, "current_assets": 2636669, "current_liabilities": 1639467, "equity": 4058267, "fixed_assets": 3321961, "liabilities": 2964597, "long_term_liabilities": 1325130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74552, "financing_cash_flow": -174849, "investing_cash_flow": -143600, "net_cash_flow": 1061292, "operating_cash_flow": 1193741, "quarter": 1 }, { "change_in_working_capital": -36115, "financing_cash_flow": -187321, "investing_cash_flow": -289675, "net_cash_flow": 1152016, "operating_cash_flow": 1331506, "quarter": 2 }, { "change_in_working_capital": -87432, "financing_cash_flow": -183151, "investing_cash_flow": -281746, "net_cash_flow": 1140387, "operating_cash_flow": 1266632, "quarter": 3 }, { "change_in_working_capital": 55883, "financing_cash_flow": 73067, "investing_cash_flow": -303222, "net_cash_flow": 874060, "operating_cash_flow": 1359936, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7853484356735986, "current_ratio": 1.6010985739925416, "debt_to_equity_ratio": 0.7517780616980025, "profit_margin": 0.24482583628617946, "quarter": 1, "return_on_assets": 0.19227358753983156, "return_on_equity": 0.2825028215136862 }, { "asset_turnover_ratio": 0.7835251359995968, "current_ratio": 1.667727905167786, "debt_to_equity_ratio": 0.742712181204161, "profit_margin": 0.2417557051498887, "quarter": 2, "return_on_assets": 0.18942167175624497, "return_on_equity": 0.2775361022859479 }, { "asset_turnover_ratio": 0.7817061153377888, "current_ratio": 1.0775618837167917, "debt_to_equity_ratio": 0.7280980065152207, "profit_margin": 0.24553692488475098, "quarter": 3, "return_on_assets": 0.19193771572364512, "return_on_equity": 0.27827560076471236 }, { "asset_turnover_ratio": 0.7798911830403968, "current_ratio": 1.6082476804961612, "debt_to_equity_ratio": 0.7305081208308867, "profit_margin": 0.22901118830888106, "quarter": 4, "return_on_assets": 0.17860380657970037, "return_on_equity": 0.26223853679415376 } ], "income_statement": [ { "depreciation": 151194, "expenses": 2880561, "income_tax": 335213, "marketing_expense": 321581, "net_income": 1377760, "net_profit": 1042547, "operational_expense": 1889093, "product_revenue": 1702443, "quarter": 1, "rd_expense": 404197, "revenue": 4258321, "salaries_expense": 1324796, "service_revenue": 2555878 }, { "depreciation": 271612, "expenses": 2969751, "income_tax": 354508, "marketing_expense": 311437, "net_income": 1414402, "net_profit": 1059894, "operational_expense": 1848280, "product_revenue": 1734675, "quarter": 2, "rd_expense": 301178, "revenue": 4384153, "salaries_expense": 1457527, "service_revenue": 2649478 }, { "depreciation": 158351, "expenses": 3061702, "income_tax": 343721, "marketing_expense": 501367, "net_income": 1452002, "net_profit": 1108281, "operational_expense": 2010112, "product_revenue": 1433155, "quarter": 3, "rd_expense": 402518, "revenue": 4513704, "salaries_expense": 975955, "service_revenue": 3080549 }, { "depreciation": 295702, "expenses": 3156501, "income_tax": 426348, "marketing_expense": 541176, "net_income": 1490582, "net_profit": 1064234, "operational_expense": 1772230, "product_revenue": 1671979, "quarter": 4, "rd_expense": 398174, "revenue": 4647083, "salaries_expense": 1344369, "service_revenue": 2975104 } ], "market_conditions": { "gdp_growth": [ -0.012641988290803215, -0.01857949290574131, -0.017978419188582097, -0.027144984263259536 ], "inflation_rate": [ 0.032085959305283775, 0.028080018107190477, 0.02847273465281307, 0.031935623277170935 ], "interest_rate": [ 0.048020088029111105, 0.047233075737530286, 0.04328400129674974, 0.050197724226115445 ], "year": 2000 }, "random_event": { "description": "Scott-Armstrong Senior Leadership Change in 2000", "impact": -0.1, "type": "Senior Leadership Change" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 88258, "billable_hours_per_employee": 152, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 3206146, "net_revenue": 2587422, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 8267 }, { "average_project_size": 111846, "billable_hours_per_employee": 98, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 3479261, "net_revenue": 2685672, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 8580 }, { "average_project_size": 152248, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 3338726, "net_revenue": 2787653, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 8906 }, { "average_project_size": 59405, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 3507621, "net_revenue": 2893507, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 9244 } ], "balance_sheet": [ { "assets": 2678302, "current_assets": 1171741, "current_liabilities": 562009, "equity": 2165491, "fixed_assets": 1506561, "liabilities": 1210762, "long_term_liabilities": 648753, "quarter": 1 }, { "assets": 2755187, "current_assets": 975031, "current_liabilities": 627574, "equity": 2218745, "fixed_assets": 1780156, "liabilities": 1231306, "long_term_liabilities": 603732, "quarter": 2 }, { "assets": 2834280, "current_assets": 1097036, "current_liabilities": 676195, "equity": 2341153, "fixed_assets": 1737244, "liabilities": 1252199, "long_term_liabilities": 576004, "quarter": 3 }, { "assets": 2915643, "current_assets": 1326660, "current_liabilities": 748178, "equity": 2382895, "fixed_assets": 1588983, "liabilities": 1273446, "long_term_liabilities": 525268, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68765, "financing_cash_flow": -78325, "investing_cash_flow": -304158, "net_cash_flow": 597270, "operating_cash_flow": 802136, "quarter": 1 }, { "change_in_working_capital": -52302, "financing_cash_flow": -120882, "investing_cash_flow": -300659, "net_cash_flow": 364925, "operating_cash_flow": 797653, "quarter": 2 }, { "change_in_working_capital": 31480, "financing_cash_flow": 41853, "investing_cash_flow": -154456, "net_cash_flow": 465547, "operating_cash_flow": 899278, "quarter": 3 }, { "change_in_working_capital": 46067, "financing_cash_flow": 134403, "investing_cash_flow": -153246, "net_cash_flow": 639264, "operating_cash_flow": 920475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9660680535652812, "current_ratio": 2.0849150102578426, "debt_to_equity_ratio": 0.5591166160468919, "profit_margin": 0.2697476484315276, "quarter": 1, "return_on_assets": 0.2605945856740577, "return_on_equity": 0.322306119027971 }, { "asset_turnover_ratio": 0.9747694076663399, "current_ratio": 1.5536510435422755, "debt_to_equity_ratio": 0.554956067506631, "profit_margin": 0.2587300310685743, "quarter": 2, "return_on_assets": 0.25220211913020785, "return_on_equity": 0.31317884660021766 }, { "asset_turnover_ratio": 0.9835489083647346, "current_ratio": 1.6223663292393466, "debt_to_equity_ratio": 0.5348642314278478, "profit_margin": 0.27229787925541665, "quarter": 3, "return_on_assets": 0.2678182818916974, "return_on_equity": 0.32422998411466486 }, { "asset_turnover_ratio": 0.9924078496578628, "current_ratio": 1.7731876638981632, "debt_to_equity_ratio": 0.5344112938253679, "profit_margin": 0.25598624783005536, "quarter": 4, "return_on_assets": 0.25404276175101, "return_on_equity": 0.31083954601440683 } ], "income_statement": [ { "depreciation": 104185, "expenses": 1660615, "income_tax": 228856, "marketing_expense": 166179, "net_income": 926807, "net_profit": 697951, "operational_expense": 1013132, "product_revenue": 907539, "quarter": 1, "rd_expense": 280244, "revenue": 2587422, "salaries_expense": 800188, "service_revenue": 1679883 }, { "depreciation": 102789, "expenses": 1722429, "income_tax": 268379, "marketing_expense": 275550, "net_income": 963243, "net_profit": 694864, "operational_expense": 1056169, "product_revenue": 543095, "quarter": 2, "rd_expense": 322532, "revenue": 2685672, "salaries_expense": 559038, "service_revenue": 2142577 }, { "depreciation": 140206, "expenses": 1786545, "income_tax": 242036, "marketing_expense": 189848, "net_income": 1001108, "net_profit": 759072, "operational_expense": 1044524, "product_revenue": 581137, "quarter": 3, "rd_expense": 342765, "revenue": 2787653, "salaries_expense": 543257, "service_revenue": 2206516 }, { "depreciation": 179777, "expenses": 1853047, "income_tax": 299762, "marketing_expense": 190846, "net_income": 1040460, "net_profit": 740698, "operational_expense": 1205809, "product_revenue": 594351, "quarter": 4, "rd_expense": 267415, "revenue": 2893507, "salaries_expense": 558325, "service_revenue": 2299156 } ], "market_conditions": { "gdp_growth": [ -0.009065130412061, -0.02028290311116543, -0.009092932810336995, -0.02530114557778473 ], "inflation_rate": [ 0.029495165404399216, 0.033586129853137574, 0.029633550278315688, 0.035677180281120775 ], "interest_rate": [ 0.04983466360711671, 0.04447182969266948, 0.04540710923190753, 0.04932304457050983 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 138125, "billable_hours_per_employee": 152, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 1004825, "net_revenue": 801090, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2559 }, { "average_project_size": 108033, "billable_hours_per_employee": 132, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 1019843, "net_revenue": 808357, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2583 }, { "average_project_size": 188156, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 955459, "net_revenue": 815691, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2606 }, { "average_project_size": 63297, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 1064418, "net_revenue": 823092, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 2630 } ], "balance_sheet": [ { "assets": 898026, "current_assets": 409986, "current_liabilities": 270878, "equity": 602005, "fixed_assets": 488040, "liabilities": 490029, "long_term_liabilities": 219151, "quarter": 1 }, { "assets": 912767, "current_assets": 333911, "current_liabilities": 242811, "equity": 603394, "fixed_assets": 578856, "liabilities": 497653, "long_term_liabilities": 254842, "quarter": 2 }, { "assets": 927751, "current_assets": 398900, "current_liabilities": 237211, "equity": 611489, "fixed_assets": 528851, "liabilities": 505396, "long_term_liabilities": 268185, "quarter": 3 }, { "assets": 942980, "current_assets": 441119, "current_liabilities": 223169, "equity": 629129, "fixed_assets": 501861, "liabilities": 513259, "long_term_liabilities": 290090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26990, "financing_cash_flow": 68667, "investing_cash_flow": -340027, "net_cash_flow": 171661, "operating_cash_flow": 240111, "quarter": 1 }, { "change_in_working_capital": 27710, "financing_cash_flow": -98502, "investing_cash_flow": -327425, "net_cash_flow": 28600, "operating_cash_flow": 224358, "quarter": 2 }, { "change_in_working_capital": 40130, "financing_cash_flow": 10542, "investing_cash_flow": -223473, "net_cash_flow": -39622, "operating_cash_flow": 219643, "quarter": 3 }, { "change_in_working_capital": -2192, "financing_cash_flow": 88222, "investing_cash_flow": -454980, "net_cash_flow": -185497, "operating_cash_flow": 227356, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8920565774264888, "current_ratio": 1.513544843065882, "debt_to_equity_ratio": 0.8139949003745816, "profit_margin": 0.24218002970952077, "quarter": 1, "return_on_assets": 0.21603828842372047, "return_on_equity": 0.32226974859012797 }, { "asset_turnover_ratio": 0.8856115525648933, "current_ratio": 1.3751889329560851, "debt_to_equity_ratio": 0.8247562952233533, "profit_margin": 0.23291689191780365, "quarter": 2, "return_on_assets": 0.20627389026991555, "return_on_equity": 0.3120349224553111 }, { "asset_turnover_ratio": 0.8792132802874909, "current_ratio": 1.6816252197410744, "debt_to_equity_ratio": 0.8265005584728425, "profit_margin": 0.2318696663319811, "quarter": 3, "return_on_assets": 0.20386288993490712, "return_on_equity": 0.30930073966988775 }, { "asset_turnover_ratio": 0.8728626269910285, "current_ratio": 1.9766141354758053, "debt_to_equity_ratio": 0.8158247354676068, "profit_margin": 0.24226696408177945, "quarter": 4, "return_on_assets": 0.21146577870156313, "return_on_equity": 0.3169588430989511 } ], "income_statement": [ { "depreciation": 46103, "expenses": 532396, "income_tax": 74686, "marketing_expense": 59145, "net_income": 268694, "net_profit": 194008, "operational_expense": 297001, "product_revenue": 213021, "quarter": 1, "rd_expense": 104801, "revenue": 801090, "salaries_expense": 253573, "service_revenue": 588069 }, { "depreciation": 36078, "expenses": 540302, "income_tax": 79775, "marketing_expense": 66702, "net_income": 268055, "net_profit": 188280, "operational_expense": 341579, "product_revenue": 178595, "quarter": 2, "rd_expense": 75013, "revenue": 808357, "salaries_expense": 188697, "service_revenue": 629762 }, { "depreciation": 30509, "expenses": 548325, "income_tax": 78232, "marketing_expense": 72042, "net_income": 267366, "net_profit": 189134, "operational_expense": 351712, "product_revenue": 194698, "quarter": 3, "rd_expense": 71648, "revenue": 815691, "salaries_expense": 199057, "service_revenue": 620993 }, { "depreciation": 27948, "expenses": 556468, "income_tax": 67216, "marketing_expense": 59540, "net_income": 266624, "net_profit": 199408, "operational_expense": 302987, "product_revenue": 244347, "quarter": 4, "rd_expense": 72414, "revenue": 823092, "salaries_expense": 187124, "service_revenue": 578745 } ], "market_conditions": { "gdp_growth": [ 0.0018859432209710498, 0.0007082969789935709, 0.013821748272761725, 0.012562961434908355 ], "inflation_rate": [ 0.020122383770868692, 0.026357291703514814, 0.025725503973127364, 0.020782499465630332 ], "interest_rate": [ 0.061842747261021555, 0.053169321357097545, 0.05642845900286044, 0.05322117469181574 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 89863, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 4288801, "net_revenue": 3838745, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 12264 }, { "average_project_size": 57977, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 4657354, "net_revenue": 3948034, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 12614 }, { "average_project_size": 186302, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 5172273, "net_revenue": 4060435, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 12973 }, { "average_project_size": 59301, "billable_hours_per_employee": 118, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 5178384, "net_revenue": 4176036, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 13342 } ], "balance_sheet": [ { "assets": 4718228, "current_assets": 1595022, "current_liabilities": 896290, "equity": 3256930, "fixed_assets": 3123206, "liabilities": 2191465, "long_term_liabilities": 1295175, "quarter": 1 }, { "assets": 4842336, "current_assets": 1883863, "current_liabilities": 1276658, "equity": 3425735, "fixed_assets": 2958473, "liabilities": 2220378, "long_term_liabilities": 943720, "quarter": 2 }, { "assets": 4969709, "current_assets": 1692951, "current_liabilities": 1012111, "equity": 3466645, "fixed_assets": 3276758, "liabilities": 2249672, "long_term_liabilities": 1237561, "quarter": 3 }, { "assets": 5100432, "current_assets": 2066614, "current_liabilities": 1050038, "equity": 3673855, "fixed_assets": 3033818, "liabilities": 2279352, "long_term_liabilities": 1229314, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65496, "financing_cash_flow": -7894, "investing_cash_flow": -283456, "net_cash_flow": 554129, "operating_cash_flow": 907261, "quarter": 1 }, { "change_in_working_capital": -18855, "financing_cash_flow": -112224, "investing_cash_flow": -301602, "net_cash_flow": 465113, "operating_cash_flow": 979354, "quarter": 2 }, { "change_in_working_capital": 22936, "financing_cash_flow": -122291, "investing_cash_flow": -102878, "net_cash_flow": 639306, "operating_cash_flow": 1007815, "quarter": 3 }, { "change_in_working_capital": -7373, "financing_cash_flow": 151929, "investing_cash_flow": -146696, "net_cash_flow": 903488, "operating_cash_flow": 1041344, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8135988765273743, "current_ratio": 1.7795825011993887, "debt_to_equity_ratio": 0.6728621738876795, "profit_margin": 0.19020982117853621, "quarter": 1, "return_on_assets": 0.15475449681532982, "return_on_equity": 0.2241887298775227 }, { "asset_turnover_ratio": 0.8153159962464397, "current_ratio": 1.475620722229446, "debt_to_equity_ratio": 0.6481464561619623, "profit_margin": 0.2035891788165958, "quarter": 2, "return_on_assets": 0.16598951415184737, "return_on_equity": 0.2346290650035686 }, { "asset_turnover_ratio": 0.8170367721731796, "current_ratio": 1.6726930148965875, "debt_to_equity_ratio": 0.6489479020782342, "profit_margin": 0.18387389528461853, "quarter": 3, "return_on_assets": 0.15023173389025393, "return_on_equity": 0.21536903836418209 }, { "asset_turnover_ratio": 0.8187612343425027, "current_ratio": 1.9681325818684656, "debt_to_equity_ratio": 0.6204251392610759, "profit_margin": 0.20420681239337976, "quarter": 4, "return_on_assets": 0.1671966217763515, "return_on_equity": 0.23211993940969364 } ], "income_statement": [ { "depreciation": 177094, "expenses": 2823267, "income_tax": 285311, "marketing_expense": 287767, "net_income": 1015478, "net_profit": 730167, "operational_expense": 1474642, "product_revenue": 778336, "quarter": 1, "rd_expense": 539840, "revenue": 3838745, "salaries_expense": 888368, "service_revenue": 3060409 }, { "depreciation": 175577, "expenses": 2909172, "income_tax": 235085, "marketing_expense": 534809, "net_income": 1038862, "net_profit": 803777, "operational_expense": 1889451, "product_revenue": 1555004, "quarter": 2, "rd_expense": 490170, "revenue": 3948034, "salaries_expense": 1107015, "service_revenue": 2393030 }, { "depreciation": 261207, "expenses": 2997692, "income_tax": 316135, "marketing_expense": 366351, "net_income": 1062743, "net_profit": 746608, "operational_expense": 2084682, "product_revenue": 846182, "quarter": 3, "rd_expense": 565079, "revenue": 4060435, "salaries_expense": 1278800, "service_revenue": 3214253 }, { "depreciation": 188569, "expenses": 3088906, "income_tax": 234355, "marketing_expense": 324741, "net_income": 1087130, "net_profit": 852775, "operational_expense": 1992450, "product_revenue": 1412900, "quarter": 4, "rd_expense": 423539, "revenue": 4176036, "salaries_expense": 1517241, "service_revenue": 2763136 } ], "market_conditions": { "gdp_growth": [ -0.005870314190878825, 0.004726924235468841, 0.0063874049996224275, -0.0005171735542351744 ], "inflation_rate": [ 0.023703147676136783, 0.020709446519683396, 0.02067777906079979, 0.017797357897754166 ], "interest_rate": [ 0.03951804622604348, 0.04200994901651812, 0.04405212452729501, 0.04899084696551869 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "East Sarah", "name": "Jordan and Sons", "num_employees": 158, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.jordanandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 62338, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 5421336, "net_revenue": 4216359, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 26686 }, { "average_project_size": 117471, "billable_hours_per_employee": 92, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 5112155, "net_revenue": 4227699, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 26758 }, { "average_project_size": 154742, "billable_hours_per_employee": 114, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 4982878, "net_revenue": 4239070, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 26830 }, { "average_project_size": 161583, "billable_hours_per_employee": 81, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 5489337, "net_revenue": 4250471, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 26902 } ], "balance_sheet": [ { "assets": 4274705, "current_assets": 1842256, "current_liabilities": 884648, "equity": 3167924, "fixed_assets": 2432449, "liabilities": 2080474, "long_term_liabilities": 1195826, "quarter": 1 }, { "assets": 4377335, "current_assets": 1623875, "current_liabilities": 1094047, "equity": 3184683, "fixed_assets": 2753460, "liabilities": 2116120, "long_term_liabilities": 1022073, "quarter": 2 }, { "assets": 4482429, "current_assets": 2144532, "current_liabilities": 1123645, "equity": 3285857, "fixed_assets": 2337897, "liabilities": 2152378, "long_term_liabilities": 1028733, "quarter": 3 }, { "assets": 4590047, "current_assets": 1427460, "current_liabilities": 1262614, "equity": 3297776, "fixed_assets": 3162587, "liabilities": 2189256, "long_term_liabilities": 926642, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87342, "financing_cash_flow": 10234, "investing_cash_flow": -248915, "net_cash_flow": 530003, "operating_cash_flow": 1148691, "quarter": 1 }, { "change_in_working_capital": 57831, "financing_cash_flow": -63000, "investing_cash_flow": -105960, "net_cash_flow": 654048, "operating_cash_flow": 1123667, "quarter": 2 }, { "change_in_working_capital": -90122, "financing_cash_flow": -15967, "investing_cash_flow": -489717, "net_cash_flow": 1092776, "operating_cash_flow": 1220182, "quarter": 3 }, { "change_in_working_capital": 38284, "financing_cash_flow": 40800, "investing_cash_flow": -408082, "net_cash_flow": 1043328, "operating_cash_flow": 1171741, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9863508709957763, "current_ratio": 2.082473480977745, "debt_to_equity_ratio": 0.6567310326889155, "profit_margin": 0.23093218580296412, "quarter": 1, "return_on_assets": 0.2277801626077121, "return_on_equity": 0.30735996191827836 }, { "asset_turnover_ratio": 0.965815730347346, "current_ratio": 1.4842826679292571, "debt_to_equity_ratio": 0.6644680176959528, "profit_margin": 0.21843276922032528, "quarter": 2, "return_on_assets": 0.21096580453632174, "return_on_equity": 0.2899717177502439 }, { "asset_turnover_ratio": 0.9457082309613828, "current_ratio": 1.9085494083985601, "debt_to_equity_ratio": 0.6550431135621544, "profit_margin": 0.2254753990851767, "quarter": 3, "return_on_assets": 0.21323394079415425, "return_on_equity": 0.2908848437409175 }, { "asset_turnover_ratio": 0.9260190581926503, "current_ratio": 1.1305592999919216, "debt_to_equity_ratio": 0.6638583093575792, "profit_margin": 0.2110319068169151, "quarter": 4, "return_on_assets": 0.19541956759919887, "return_on_equity": 0.27199694582045597 } ], "income_statement": [ { "depreciation": 174998, "expenses": 2963373, "income_tax": 279293, "marketing_expense": 331798, "net_income": 1252986, "net_profit": 973693, "operational_expense": 1991901, "product_revenue": 1393206, "quarter": 1, "rd_expense": 430830, "revenue": 4216359, "salaries_expense": 912505, "service_revenue": 2823153 }, { "depreciation": 200199, "expenses": 2968121, "income_tax": 336110, "marketing_expense": 318492, "net_income": 1259578, "net_profit": 923468, "operational_expense": 1963357, "product_revenue": 1645833, "quarter": 2, "rd_expense": 396560, "revenue": 4227699, "salaries_expense": 1315224, "service_revenue": 2581866 }, { "depreciation": 264376, "expenses": 2972877, "income_tax": 310387, "marketing_expense": 450648, "net_income": 1266193, "net_profit": 955806, "operational_expense": 1607736, "product_revenue": 885473, "quarter": 3, "rd_expense": 491515, "revenue": 4239070, "salaries_expense": 958523, "service_revenue": 3353597 }, { "depreciation": 274756, "expenses": 2977641, "income_tax": 375845, "marketing_expense": 331330, "net_income": 1272830, "net_profit": 896985, "operational_expense": 2065159, "product_revenue": 1061892, "quarter": 4, "rd_expense": 388783, "revenue": 4250471, "salaries_expense": 1165602, "service_revenue": 3188579 } ], "market_conditions": { "gdp_growth": [ 0.011910323877736438, 0.0051075955621635825, 0.01326139826959285, 0.001758613007482807 ], "inflation_rate": [ 0.020789604262180898, 0.02218332458633596, 0.015239295561026272, 0.019148451221070117 ], "interest_rate": [ 0.0371038610386748, 0.03200655325099919, 0.036228546314660916, 0.03141194970811013 ], "year": 2009 }, "random_event": { "description": "Jordan and Sons Economic Slowdown Impact in 2009", "impact": -0.02, "type": "Economic Slowdown Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 195073, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 1029802, "net_revenue": 860328, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 5445 }, { "average_project_size": 175294, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 1036748, "net_revenue": 856156, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 5419 }, { "average_project_size": 67414, "billable_hours_per_employee": 107, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 1014858, "net_revenue": 852005, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 5392 }, { "average_project_size": 82331, "billable_hours_per_employee": 115, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 942532, "net_revenue": 847874, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5366 } ], "balance_sheet": [ { "assets": 1031323, "current_assets": 434964, "current_liabilities": 270797, "equity": 640749, "fixed_assets": 596359, "liabilities": 580891, "long_term_liabilities": 310094, "quarter": 1 }, { "assets": 1055379, "current_assets": 492622, "current_liabilities": 255469, "equity": 674870, "fixed_assets": 562757, "liabilities": 591081, "long_term_liabilities": 335612, "quarter": 2 }, { "assets": 1079997, "current_assets": 329211, "current_liabilities": 345257, "equity": 695167, "fixed_assets": 750786, "liabilities": 601450, "long_term_liabilities": 256193, "quarter": 3 }, { "assets": 1105188, "current_assets": 343639, "current_liabilities": 257663, "equity": 698706, "fixed_assets": 761549, "liabilities": 612001, "long_term_liabilities": 354338, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96307, "financing_cash_flow": -77416, "investing_cash_flow": -318529, "net_cash_flow": 122733, "operating_cash_flow": 231947, "quarter": 1 }, { "change_in_working_capital": 58177, "financing_cash_flow": -1185, "investing_cash_flow": -438861, "net_cash_flow": -73688, "operating_cash_flow": 257745, "quarter": 2 }, { "change_in_working_capital": 80041, "financing_cash_flow": 73468, "investing_cash_flow": -469817, "net_cash_flow": -359047, "operating_cash_flow": 262782, "quarter": 3 }, { "change_in_working_capital": 58957, "financing_cash_flow": -149378, "investing_cash_flow": -359357, "net_cash_flow": -283950, "operating_cash_flow": 249967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.834198403409989, "current_ratio": 1.6062364058686027, "debt_to_equity_ratio": 0.9065812041844779, "profit_margin": 0.2212144670404776, "quarter": 1, "return_on_assets": 0.184536755216358, "return_on_equity": 0.2970227031177575 }, { "asset_turnover_ratio": 0.8112308469279756, "current_ratio": 1.9283044126684648, "debt_to_equity_ratio": 0.8758442366678026, "profit_margin": 0.24595050434733856, "quarter": 2, "return_on_assets": 0.19952263594405423, "return_on_equity": 0.31201861099174655 }, { "asset_turnover_ratio": 0.7888957098954904, "current_ratio": 0.9535244759700745, "debt_to_equity_ratio": 0.8651877894088759, "profit_margin": 0.2542473342292592, "quarter": 3, "return_on_assets": 0.20057463122582747, "return_on_equity": 0.3116085775072752 }, { "asset_turnover_ratio": 0.7671762632239945, "current_ratio": 1.3336761583929395, "debt_to_equity_ratio": 0.8759063182511672, "profit_margin": 0.24239332731042584, "quarter": 4, "return_on_assets": 0.1859584070764431, "return_on_equity": 0.29414231450710315 } ], "income_statement": [ { "depreciation": 41630, "expenses": 592612, "income_tax": 77399, "marketing_expense": 84122, "net_income": 267716, "net_profit": 190317, "operational_expense": 387762, "product_revenue": 329509, "quarter": 1, "rd_expense": 86787, "revenue": 860328, "salaries_expense": 193798, "service_revenue": 530819 }, { "depreciation": 47173, "expenses": 584373, "income_tax": 61211, "marketing_expense": 77520, "net_income": 271783, "net_profit": 210572, "operational_expense": 308219, "product_revenue": 256908, "quarter": 2, "rd_expense": 111852, "revenue": 856156, "salaries_expense": 198438, "service_revenue": 599248 }, { "depreciation": 46162, "expenses": 576249, "income_tax": 59136, "marketing_expense": 67918, "net_income": 275756, "net_profit": 216620, "operational_expense": 305624, "product_revenue": 208513, "quarter": 3, "rd_expense": 93330, "revenue": 852005, "salaries_expense": 176093, "service_revenue": 643492 }, { "depreciation": 44448, "expenses": 568237, "income_tax": 74118, "marketing_expense": 108255, "net_income": 279637, "net_profit": 205519, "operational_expense": 309066, "product_revenue": 175558, "quarter": 4, "rd_expense": 89415, "revenue": 847874, "salaries_expense": 202046, "service_revenue": 672316 } ], "market_conditions": { "gdp_growth": [ 0.004976418549173973, 0.0037657243624846454, 0.012132999080334472, 0.006556009154068589 ], "inflation_rate": [ 0.01701498374168556, 0.01694647835619227, 0.020488494112599193, 0.018730523951748 ], "interest_rate": [ 0.0374592729642094, 0.030125060680310747, 0.034177066522483354, 0.02925435520703402 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 51254, "billable_hours_per_employee": 129, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 1242706, "net_revenue": 960750, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6081 }, { "average_project_size": 173492, "billable_hours_per_employee": 115, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 1112253, "net_revenue": 933814, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 5910 }, { "average_project_size": 138500, "billable_hours_per_employee": 124, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 1008499, "net_revenue": 907634, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5745 }, { "average_project_size": 181989, "billable_hours_per_employee": 115, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 973756, "net_revenue": 882187, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 5583 } ], "balance_sheet": [ { "assets": 1414215, "current_assets": 620721, "current_liabilities": 486191, "equity": 854131, "fixed_assets": 793494, "liabilities": 818237, "long_term_liabilities": 332046, "quarter": 1 }, { "assets": 1442521, "current_assets": 622073, "current_liabilities": 392536, "equity": 849305, "fixed_assets": 820448, "liabilities": 828213, "long_term_liabilities": 435677, "quarter": 2 }, { "assets": 1471393, "current_assets": 716245, "current_liabilities": 373024, "equity": 869849, "fixed_assets": 755148, "liabilities": 838312, "long_term_liabilities": 465288, "quarter": 3 }, { "assets": 1500843, "current_assets": 559875, "current_liabilities": 479756, "equity": 874764, "fixed_assets": 940968, "liabilities": 848533, "long_term_liabilities": 368777, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67361, "financing_cash_flow": -122026, "investing_cash_flow": -492608, "net_cash_flow": 157210, "operating_cash_flow": 308199, "quarter": 1 }, { "change_in_working_capital": 95558, "financing_cash_flow": -114369, "investing_cash_flow": -110348, "net_cash_flow": -86157, "operating_cash_flow": 269189, "quarter": 2 }, { "change_in_working_capital": -65870, "financing_cash_flow": 91823, "investing_cash_flow": -387054, "net_cash_flow": 214193, "operating_cash_flow": 268230, "quarter": 3 }, { "change_in_working_capital": 88517, "financing_cash_flow": -152071, "investing_cash_flow": -453184, "net_cash_flow": -78560, "operating_cash_flow": 261319, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6793521494256531, "current_ratio": 1.2767019545816356, "debt_to_equity_ratio": 0.957976001339373, "profit_margin": 0.26869945355191255, "quarter": 1, "return_on_assets": 0.18254155131999025, "return_on_equity": 0.3022405228237823 }, { "asset_turnover_ratio": 0.6473486347859061, "current_ratio": 1.5847540098233028, "debt_to_equity_ratio": 0.9751655765596576, "profit_margin": 0.2516528987571401, "quarter": 2, "return_on_assets": 0.16290716045035047, "return_on_equity": 0.27669329628343176 }, { "asset_turnover_ratio": 0.6168535530616226, "current_ratio": 1.9201043364502015, "debt_to_equity_ratio": 0.9637442820535518, "profit_margin": 0.260862858817541, "quarter": 3, "return_on_assets": 0.16091418132341256, "return_on_equity": 0.2721943693675569 }, { "asset_turnover_ratio": 0.5877943262553111, "current_ratio": 1.1669994747329893, "debt_to_equity_ratio": 0.9700136265324133, "profit_margin": 0.2521619565919697, "quarter": 4, "return_on_assets": 0.14821936738219788, "return_on_equity": 0.25430173166705533 } ], "income_statement": [ { "depreciation": 50046, "expenses": 637096, "income_tax": 65501, "marketing_expense": 108186, "net_income": 323654, "net_profit": 258153, "operational_expense": 421074, "product_revenue": 192739, "quarter": 1, "rd_expense": 85323, "revenue": 960750, "salaries_expense": 268057, "service_revenue": 768011 }, { "depreciation": 34192, "expenses": 622922, "income_tax": 75895, "marketing_expense": 73475, "net_income": 310892, "net_profit": 234997, "operational_expense": 378278, "product_revenue": 349400, "quarter": 2, "rd_expense": 69270, "revenue": 933814, "salaries_expense": 292805, "service_revenue": 584414 }, { "depreciation": 31462, "expenses": 609065, "income_tax": 61801, "marketing_expense": 116015, "net_income": 298569, "net_profit": 236768, "operational_expense": 362389, "product_revenue": 302481, "quarter": 3, "rd_expense": 83176, "revenue": 907634, "salaries_expense": 241676, "service_revenue": 605153 }, { "depreciation": 38865, "expenses": 595515, "income_tax": 64218, "marketing_expense": 79497, "net_income": 286672, "net_profit": 222454, "operational_expense": 394785, "product_revenue": 324550, "quarter": 4, "rd_expense": 93018, "revenue": 882187, "salaries_expense": 215708, "service_revenue": 557637 } ], "market_conditions": { "gdp_growth": [ 0.02873846397259256, 0.011825517951412371, 0.026562957561398558, 0.027261031231357806 ], "inflation_rate": [ 0.01606523108829579, 0.015627232017351483, 0.01738987640421081, 0.014918792435728752 ], "interest_rate": [ 0.026152450408458705, 0.027747182976037028, 0.028262924011442613, 0.028522036354526988 ], "year": 2011 }, "random_event": { "description": "Jordan and Sons Economic Slowdown Impact in 2011", "impact": 0.06, "type": "Economic Slowdown Impact" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 187903, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 5040429, "net_revenue": 4508270, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 28533 }, { "average_project_size": 172189, "billable_hours_per_employee": 137, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 5725951, "net_revenue": 4468342, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 28281 }, { "average_project_size": 73597, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 5071512, "net_revenue": 4428768, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 28030 }, { "average_project_size": 58801, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 5285902, "net_revenue": 4389544, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 27782 } ], "balance_sheet": [ { "assets": 6530211, "current_assets": 2965190, "current_liabilities": 1097928, "equity": 4703202, "fixed_assets": 3565021, "liabilities": 2728035, "long_term_liabilities": 1630107, "quarter": 1 }, { "assets": 6749249, "current_assets": 3340593, "current_liabilities": 1558748, "equity": 4969120, "fixed_assets": 3408656, "liabilities": 2780928, "long_term_liabilities": 1222180, "quarter": 2 }, { "assets": 6975634, "current_assets": 2258401, "current_liabilities": 1609524, "equity": 5106297, "fixed_assets": 4717233, "liabilities": 2834846, "long_term_liabilities": 1225322, "quarter": 3 }, { "assets": 7209612, "current_assets": 3029915, "current_liabilities": 1428879, "equity": 5245896, "fixed_assets": 4179697, "liabilities": 2889809, "long_term_liabilities": 1460930, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99871, "financing_cash_flow": 66489, "investing_cash_flow": -440697, "net_cash_flow": 813366, "operating_cash_flow": 1150032, "quarter": 1 }, { "change_in_working_capital": -29606, "financing_cash_flow": -139776, "investing_cash_flow": -468936, "net_cash_flow": 616994, "operating_cash_flow": 1173164, "quarter": 2 }, { "change_in_working_capital": 32143, "financing_cash_flow": 150740, "investing_cash_flow": -254666, "net_cash_flow": 552286, "operating_cash_flow": 1125324, "quarter": 3 }, { "change_in_working_capital": 1054, "financing_cash_flow": -148413, "investing_cash_flow": -351272, "net_cash_flow": 928584, "operating_cash_flow": 1218637, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6903712605917328, "current_ratio": 2.7007144366479405, "debt_to_equity_ratio": 0.5800378125370758, "profit_margin": 0.1998607004460691, "quarter": 1, "return_on_assets": 0.13797808370969944, "return_on_equity": 0.19157714255096847 }, { "asset_turnover_ratio": 0.6620502518132018, "current_ratio": 2.1431257650370683, "debt_to_equity_ratio": 0.5596419486750169, "profit_margin": 0.22397547009606694, "quarter": 2, "return_on_assets": 0.14828301637708136, "return_on_equity": 0.20140366906011528 }, { "asset_turnover_ratio": 0.6348911081057291, "current_ratio": 1.4031483842427948, "debt_to_equity_ratio": 0.5551666892857975, "profit_margin": 0.2180084845266223, "quarter": 3, "return_on_assets": 0.13841164831755795, "return_on_equity": 0.18908202950200506 }, { "asset_turnover_ratio": 0.608846079372926, "current_ratio": 2.120483959803454, "debt_to_equity_ratio": 0.5508704328107152, "profit_margin": 0.2109770399841077, "quarter": 4, "return_on_assets": 0.12845254363202901, "return_on_equity": 0.176536667901918 } ], "income_statement": [ { "depreciation": 249006, "expenses": 3248260, "income_tax": 358984, "marketing_expense": 341442, "net_income": 1260010, "net_profit": 901026, "operational_expense": 1966626, "product_revenue": 1104973, "quarter": 1, "rd_expense": 425151, "revenue": 4508270, "salaries_expense": 1447717, "service_revenue": 3403297 }, { "depreciation": 172365, "expenses": 3192710, "income_tax": 274833, "marketing_expense": 438797, "net_income": 1275632, "net_profit": 1000799, "operational_expense": 2227275, "product_revenue": 974863, "quarter": 2, "rd_expense": 419969, "revenue": 4468342, "salaries_expense": 1259918, "service_revenue": 3493479 }, { "depreciation": 159815, "expenses": 3138110, "income_tax": 325149, "marketing_expense": 577498, "net_income": 1290658, "net_profit": 965509, "operational_expense": 1601280, "product_revenue": 1034548, "quarter": 3, "rd_expense": 317664, "revenue": 4428768, "salaries_expense": 1311512, "service_revenue": 3394220 }, { "depreciation": 292544, "expenses": 3084444, "income_tax": 379007, "marketing_expense": 386727, "net_income": 1305100, "net_profit": 926093, "operational_expense": 1749455, "product_revenue": 936760, "quarter": 4, "rd_expense": 484757, "revenue": 4389544, "salaries_expense": 1354427, "service_revenue": 3452784 } ], "market_conditions": { "gdp_growth": [ 0.016292028579427784, 0.017819596437389694, 0.021636360540040943, 0.023742016965100372 ], "inflation_rate": [ 0.007246120466774529, 0.009356074910629746, 0.015550885700670276, 0.010393849800913377 ], "interest_rate": [ 0.02164047579877586, 0.02163922331954349, 0.03034157821785705, 0.02239201950133394 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 123071, "billable_hours_per_employee": 84, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 4069191, "net_revenue": 3403302, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 21540 }, { "average_project_size": 125647, "billable_hours_per_employee": 104, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 4288518, "net_revenue": 3436989, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 21753 }, { "average_project_size": 142407, "billable_hours_per_employee": 119, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 3891156, "net_revenue": 3471010, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 21968 }, { "average_project_size": 176367, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 4465840, "net_revenue": 3505368, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 22186 } ], "balance_sheet": [ { "assets": 4837965, "current_assets": 2361545, "current_liabilities": 930707, "equity": 3383600, "fixed_assets": 2476420, "liabilities": 2293930, "long_term_liabilities": 1363223, "quarter": 1 }, { "assets": 4916918, "current_assets": 1840592, "current_liabilities": 1145672, "equity": 3432757, "fixed_assets": 3076326, "liabilities": 2325963, "long_term_liabilities": 1180291, "quarter": 2 }, { "assets": 4997159, "current_assets": 2230057, "current_liabilities": 1272599, "equity": 3496365, "fixed_assets": 2767102, "liabilities": 2358444, "long_term_liabilities": 1085845, "quarter": 3 }, { "assets": 5078709, "current_assets": 1972319, "current_liabilities": 1002841, "equity": 3515692, "fixed_assets": 3106390, "liabilities": 2391379, "long_term_liabilities": 1388538, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93100, "financing_cash_flow": -4983, "investing_cash_flow": -315062, "net_cash_flow": 780341, "operating_cash_flow": 1023944, "quarter": 1 }, { "change_in_working_capital": 60662, "financing_cash_flow": -49685, "investing_cash_flow": -171545, "net_cash_flow": 422537, "operating_cash_flow": 1033754, "quarter": 2 }, { "change_in_working_capital": 53398, "financing_cash_flow": -93934, "investing_cash_flow": -176078, "net_cash_flow": 403205, "operating_cash_flow": 985987, "quarter": 3 }, { "change_in_working_capital": -66458, "financing_cash_flow": -85213, "investing_cash_flow": -399137, "net_cash_flow": 1057094, "operating_cash_flow": 998410, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7034573420849469, "current_ratio": 2.5373667545210252, "debt_to_equity_ratio": 0.6779554320841708, "profit_margin": 0.24669130156536212, "quarter": 1, "return_on_assets": 0.1735368073146457, "return_on_equity": 0.24812773377467787 }, { "asset_turnover_ratio": 0.6990128775790038, "current_ratio": 1.6065610401580905, "debt_to_equity_ratio": 0.6775786925785892, "profit_margin": 0.2449242636505383, "quarter": 2, "return_on_assets": 0.17120521432328137, "return_on_equity": 0.24522621321579127 }, { "asset_turnover_ratio": 0.6945966698277961, "current_ratio": 1.7523642561403867, "debt_to_equity_ratio": 0.6745417025968399, "profit_margin": 0.24708946387362757, "quarter": 3, "return_on_assets": 0.17162751875615725, "return_on_equity": 0.2452976162385792 }, { "asset_turnover_ratio": 0.6902084762092099, "current_ratio": 1.9667315157637153, "debt_to_equity_ratio": 0.6802015079819279, "profit_margin": 0.23631242140625464, "quarter": 4, "return_on_assets": 0.16310483628811967, "return_on_equity": 0.23561847852428483 } ], "income_statement": [ { "depreciation": 184379, "expenses": 2286594, "income_tax": 277143, "marketing_expense": 303213, "net_income": 1116708, "net_profit": 839565, "operational_expense": 1561516, "product_revenue": 891970, "quarter": 1, "rd_expense": 444353, "revenue": 3403302, "salaries_expense": 814983, "service_revenue": 2511332 }, { "depreciation": 191952, "expenses": 2323521, "income_tax": 271666, "marketing_expense": 244379, "net_income": 1113468, "net_profit": 841802, "operational_expense": 1179568, "product_revenue": 831117, "quarter": 2, "rd_expense": 252660, "revenue": 3436989, "salaries_expense": 1122552, "service_revenue": 2605872 }, { "depreciation": 128337, "expenses": 2361045, "income_tax": 252315, "marketing_expense": 463686, "net_income": 1109965, "net_profit": 857650, "operational_expense": 1383729, "product_revenue": 1298333, "quarter": 3, "rd_expense": 344581, "revenue": 3471010, "salaries_expense": 1148500, "service_revenue": 2172677 }, { "depreciation": 170048, "expenses": 2399174, "income_tax": 277832, "marketing_expense": 469071, "net_income": 1106194, "net_profit": 828362, "operational_expense": 1257229, "product_revenue": 1188934, "quarter": 4, "rd_expense": 363790, "revenue": 3505368, "salaries_expense": 1096182, "service_revenue": 2316434 } ], "market_conditions": { "gdp_growth": [ 0.027175315137126163, 0.016039858390254947, 0.025577983633412026, 0.03517074952247661 ], "inflation_rate": [ 0.013208045469889646, 0.013066554099454817, 0.007383335430651182, 0.01260748168350723 ], "interest_rate": [ 0.03447051700345007, 0.03663129477012964, 0.035671129812514635, 0.03283898944269287 ], "year": 2013 }, "random_event": { "description": "Jordan and Sons Award Nomination in 2013", "impact": 0.02, "type": "Award Nomination" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 152538, "billable_hours_per_employee": 95, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 5178988, "net_revenue": 4470464, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 28294 }, { "average_project_size": 73804, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 5547873, "net_revenue": 4449041, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 28158 }, { "average_project_size": 173375, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 5242611, "net_revenue": 4427721, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 28024 }, { "average_project_size": 64971, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 5285023, "net_revenue": 4406503, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 27889 } ], "balance_sheet": [ { "assets": 6116549, "current_assets": 2911918, "current_liabilities": 1293837, "equity": 4849569, "fixed_assets": 3204631, "liabilities": 2471367, "long_term_liabilities": 1177530, "quarter": 1 }, { "assets": 6302145, "current_assets": 2279345, "current_liabilities": 1368050, "equity": 5038983, "fixed_assets": 4022800, "liabilities": 2515178, "long_term_liabilities": 1147128, "quarter": 2 }, { "assets": 6493372, "current_assets": 2791014, "current_liabilities": 1534302, "equity": 5284167, "fixed_assets": 3702358, "liabilities": 2559766, "long_term_liabilities": 1025464, "quarter": 3 }, { "assets": 6690402, "current_assets": 2764379, "current_liabilities": 1334124, "equity": 5399505, "fixed_assets": 3926023, "liabilities": 2605145, "long_term_liabilities": 1271021, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35494, "financing_cash_flow": -163802, "investing_cash_flow": -235506, "net_cash_flow": 1268423, "operating_cash_flow": 1415626, "quarter": 1 }, { "change_in_working_capital": -82073, "financing_cash_flow": 176013, "investing_cash_flow": -270046, "net_cash_flow": 1282203, "operating_cash_flow": 1516048, "quarter": 2 }, { "change_in_working_capital": -32077, "financing_cash_flow": 49276, "investing_cash_flow": -120069, "net_cash_flow": 1509137, "operating_cash_flow": 1551048, "quarter": 3 }, { "change_in_working_capital": -95991, "financing_cash_flow": -19017, "investing_cash_flow": -391379, "net_cash_flow": 1257477, "operating_cash_flow": 1458231, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7308801090288004, "current_ratio": 2.250606529261414, "debt_to_equity_ratio": 0.5096054927767808, "profit_margin": 0.269409842020873, "quarter": 1, "return_on_assets": 0.19690629470964754, "return_on_equity": 0.24834928629740086 }, { "asset_turnover_ratio": 0.7059566227054439, "current_ratio": 1.6661269690435292, "debt_to_equity_ratio": 0.49914397409159744, "profit_margin": 0.2814125560991683, "quarter": 2, "return_on_assets": 0.19866505769067516, "return_on_equity": 0.24846600990715786 }, { "asset_turnover_ratio": 0.6818831571639512, "current_ratio": 1.8190773394025426, "debt_to_equity_ratio": 0.48442185873383636, "profit_margin": 0.3050239615368719, "quarter": 3, "return_on_assets": 0.2079907019034178, "return_on_equity": 0.25558635826611836 }, { "asset_turnover_ratio": 0.6586305277321154, "current_ratio": 2.072055521076002, "debt_to_equity_ratio": 0.4824784864538509, "profit_margin": 0.29825192448524374, "quarter": 4, "return_on_assets": 0.1964378224208351, "return_on_equity": 0.24340157106994068 } ], "income_statement": [ { "depreciation": 211239, "expenses": 2763085, "income_tax": 502992, "marketing_expense": 526659, "net_income": 1707379, "net_profit": 1204387, "operational_expense": 1442829, "product_revenue": 1543719, "quarter": 1, "rd_expense": 355269, "revenue": 4470464, "salaries_expense": 1078390, "service_revenue": 2926745 }, { "depreciation": 264032, "expenses": 2734913, "income_tax": 462112, "marketing_expense": 425309, "net_income": 1714128, "net_profit": 1252016, "operational_expense": 1649622, "product_revenue": 930559, "quarter": 2, "rd_expense": 361294, "revenue": 4449041, "salaries_expense": 1279412, "service_revenue": 3518482 }, { "depreciation": 200487, "expenses": 2707030, "income_tax": 370130, "marketing_expense": 279123, "net_income": 1720691, "net_profit": 1350561, "operational_expense": 1766237, "product_revenue": 1053298, "quarter": 3, "rd_expense": 281240, "revenue": 4427721, "salaries_expense": 1197759, "service_revenue": 3374423 }, { "depreciation": 143983, "expenses": 2679430, "income_tax": 412825, "marketing_expense": 377108, "net_income": 1727073, "net_profit": 1314248, "operational_expense": 1380567, "product_revenue": 1050490, "quarter": 4, "rd_expense": 415416, "revenue": 4406503, "salaries_expense": 1140597, "service_revenue": 3356013 } ], "market_conditions": { "gdp_growth": [ 0.029743212881615133, 0.029747714512463136, 0.0163197746156786, 0.02815614010702098 ], "inflation_rate": [ 0.0078070525274010335, 0.00803056762023091, 0.013800875269404596, 0.007406891718978892 ], "interest_rate": [ 0.03174104409542133, 0.02587696424400531, 0.027232422512159973, 0.03185945962236249 ], "year": 2014 }, "random_event": { "description": "Jordan and Sons Partnership with Major Brand in 2014", "impact": 0.04, "type": "Partnership with Major Brand" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 89452, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 1744493, "net_revenue": 1479717, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 9365 }, { "average_project_size": 191740, "billable_hours_per_employee": 146, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 1823255, "net_revenue": 1449337, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 9173 }, { "average_project_size": 57869, "billable_hours_per_employee": 158, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 1722620, "net_revenue": 1419582, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 8985 }, { "average_project_size": 59206, "billable_hours_per_employee": 112, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 1793430, "net_revenue": 1390437, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 8800 } ], "balance_sheet": [ { "assets": 1991964, "current_assets": 995459, "current_liabilities": 451424, "equity": 1395603, "fixed_assets": 996505, "liabilities": 968005, "long_term_liabilities": 516581, "quarter": 1 }, { "assets": 2055268, "current_assets": 1015850, "current_liabilities": 448684, "equity": 1419503, "fixed_assets": 1039418, "liabilities": 994019, "long_term_liabilities": 545335, "quarter": 2 }, { "assets": 2120585, "current_assets": 1041299, "current_liabilities": 472188, "equity": 1448755, "fixed_assets": 1079286, "liabilities": 1020732, "long_term_liabilities": 548544, "quarter": 3 }, { "assets": 2187977, "current_assets": 964387, "current_liabilities": 531583, "equity": 1495465, "fixed_assets": 1223590, "liabilities": 1048164, "long_term_liabilities": 516581, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13475, "financing_cash_flow": -97220, "investing_cash_flow": -262602, "net_cash_flow": 14347, "operating_cash_flow": 464274, "quarter": 1 }, { "change_in_working_capital": -87761, "financing_cash_flow": 177808, "investing_cash_flow": -486448, "net_cash_flow": -15174, "operating_cash_flow": 406370, "quarter": 2 }, { "change_in_working_capital": 62571, "financing_cash_flow": 90251, "investing_cash_flow": -473707, "net_cash_flow": -108077, "operating_cash_flow": 401464, "quarter": 3 }, { "change_in_working_capital": 28828, "financing_cash_flow": -50724, "investing_cash_flow": -336101, "net_cash_flow": 136595, "operating_cash_flow": 412408, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7428432441550149, "current_ratio": 2.205153026866095, "debt_to_equity_ratio": 0.6936105755003393, "profit_margin": 0.25115883645318665, "quarter": 1, "return_on_assets": 0.18657164486908398, "return_on_equity": 0.26629636078454977 }, { "asset_turnover_ratio": 0.7051815140409913, "current_ratio": 2.2640655784471924, "debt_to_equity_ratio": 0.7002584707464514, "profit_margin": 0.2471847472327002, "quarter": 2, "return_on_assets": 0.17431011430139523, "return_on_equity": 0.25237988225456376 }, { "asset_turnover_ratio": 0.6694294263139653, "current_ratio": 2.2052635814548442, "debt_to_equity_ratio": 0.7045580515684157, "profit_margin": 0.24577798253288644, "quarter": 3, "return_on_assets": 0.16453101384759394, "return_on_equity": 0.24082884959844833 }, { "asset_turnover_ratio": 0.635489769773631, "current_ratio": 1.8141795354629475, "debt_to_equity_ratio": 0.7008950393355913, "profit_margin": 0.25578433255156474, "quarter": 4, "return_on_assets": 0.16254832660489577, "return_on_equity": 0.23782034350519737 } ], "income_statement": [ { "depreciation": 92630, "expenses": 960557, "income_tax": 147516, "marketing_expense": 114904, "net_income": 519160, "net_profit": 371644, "operational_expense": 617403, "product_revenue": 339364, "quarter": 1, "rd_expense": 134126, "revenue": 1479717, "salaries_expense": 384555, "service_revenue": 1140353 }, { "depreciation": 48116, "expenses": 942832, "income_tax": 148251, "marketing_expense": 123263, "net_income": 506505, "net_profit": 358254, "operational_expense": 638568, "product_revenue": 356778, "quarter": 2, "rd_expense": 124491, "revenue": 1449337, "salaries_expense": 304950, "service_revenue": 1092559 }, { "depreciation": 52562, "expenses": 925435, "income_tax": 145245, "marketing_expense": 179371, "net_income": 494147, "net_profit": 348902, "operational_expense": 640079, "product_revenue": 565405, "quarter": 3, "rd_expense": 131541, "revenue": 1419582, "salaries_expense": 370026, "service_revenue": 854177 }, { "depreciation": 56756, "expenses": 908359, "income_tax": 126426, "marketing_expense": 134690, "net_income": 482078, "net_profit": 355652, "operational_expense": 538103, "product_revenue": 492147, "quarter": 4, "rd_expense": 154821, "revenue": 1390437, "salaries_expense": 382452, "service_revenue": 898290 } ], "market_conditions": { "gdp_growth": [ 0.02043314791056157, 0.009147936853728472, 0.006783973461352143, 0.017314475360089503 ], "inflation_rate": [ 0.014473440528207888, 0.017338120189613067, 0.016257574003605817, 0.012838528333308313 ], "interest_rate": [ 0.022434301230486915, 0.017031619138194808, 0.018561298737259938, 0.021849802989589186 ], "year": 2015 }, "random_event": { "description": "Jordan and Sons Senior Leadership Change in 2015", "impact": -0.07, "type": "Senior Leadership Change" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 134042, "billable_hours_per_employee": 115, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 2765193, "net_revenue": 2271929, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 14379 }, { "average_project_size": 137448, "billable_hours_per_employee": 150, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 2787965, "net_revenue": 2286449, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 14471 }, { "average_project_size": 54713, "billable_hours_per_employee": 127, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 2624716, "net_revenue": 2301061, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 14564 }, { "average_project_size": 130599, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 2910550, "net_revenue": 2315768, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 14657 } ], "balance_sheet": [ { "assets": 3265376, "current_assets": 1091395, "current_liabilities": 1066155, "equity": 1862907, "fixed_assets": 2173981, "liabilities": 1841657, "long_term_liabilities": 775502, "quarter": 1 }, { "assets": 3329686, "current_assets": 1494093, "current_liabilities": 1048676, "equity": 1919214, "fixed_assets": 1835593, "liabilities": 1863684, "long_term_liabilities": 815008, "quarter": 2 }, { "assets": 3395262, "current_assets": 1315302, "current_liabilities": 1068957, "equity": 1946936, "fixed_assets": 2079960, "liabilities": 1885974, "long_term_liabilities": 817017, "quarter": 3 }, { "assets": 3462130, "current_assets": 1598424, "current_liabilities": 964099, "equity": 2017916, "fixed_assets": 1863706, "liabilities": 1908530, "long_term_liabilities": 944431, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87686, "financing_cash_flow": 78593, "investing_cash_flow": -236644, "net_cash_flow": 194000, "operating_cash_flow": 591200, "quarter": 1 }, { "change_in_working_capital": 12137, "financing_cash_flow": -12600, "investing_cash_flow": -375813, "net_cash_flow": 432550, "operating_cash_flow": 602986, "quarter": 2 }, { "change_in_working_capital": 37021, "financing_cash_flow": 4142, "investing_cash_flow": -246201, "net_cash_flow": 117021, "operating_cash_flow": 522871, "quarter": 3 }, { "change_in_working_capital": 19831, "financing_cash_flow": -89063, "investing_cash_flow": -422080, "net_cash_flow": 230164, "operating_cash_flow": 594752, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.695763366913948, "current_ratio": 1.0236738560528253, "debt_to_equity_ratio": 0.9885930967031634, "profit_margin": 0.1933106184216144, "quarter": 1, "return_on_assets": 0.1344984467332399, "return_on_equity": 0.23575411977087424 }, { "asset_turnover_ratio": 0.6866860718998729, "current_ratio": 1.4247422464135728, "debt_to_equity_ratio": 0.9710662802584809, "profit_margin": 0.1982165357722827, "quarter": 2, "return_on_assets": 0.13611253433506942, "return_on_equity": 0.23614458835752553 }, { "asset_turnover_ratio": 0.6777270796775036, "current_ratio": 1.230453610388444, "debt_to_equity_ratio": 0.9686882362851167, "profit_margin": 0.19019400181046917, "quarter": 3, "return_on_assets": 0.1288996254191871, "return_on_equity": 0.2247880772660221 }, { "asset_turnover_ratio": 0.6688853393720051, "current_ratio": 1.6579459163426162, "debt_to_equity_ratio": 0.9457925899789684, "profit_margin": 0.2005019501089919, "quarter": 4, "return_on_assets": 0.13411281494340188, "return_on_equity": 0.23009679292894253 } ], "income_statement": [ { "depreciation": 152012, "expenses": 1668025, "income_tax": 164716, "marketing_expense": 203450, "net_income": 603904, "net_profit": 439188, "operational_expense": 1093840, "product_revenue": 696137, "quarter": 1, "rd_expense": 216429, "revenue": 2271929, "salaries_expense": 637216, "service_revenue": 1575792 }, { "depreciation": 149774, "expenses": 1674363, "income_tax": 158874, "marketing_expense": 293261, "net_income": 612086, "net_profit": 453212, "operational_expense": 985115, "product_revenue": 640809, "quarter": 2, "rd_expense": 237708, "revenue": 2286449, "salaries_expense": 701077, "service_revenue": 1645640 }, { "depreciation": 85223, "expenses": 1680726, "income_tax": 182687, "marketing_expense": 205180, "net_income": 620335, "net_profit": 437648, "operational_expense": 917986, "product_revenue": 592940, "quarter": 3, "rd_expense": 331217, "revenue": 2301061, "salaries_expense": 721128, "service_revenue": 1708121 }, { "depreciation": 130436, "expenses": 1687113, "income_tax": 164339, "marketing_expense": 324918, "net_income": 628655, "net_profit": 464316, "operational_expense": 1172336, "product_revenue": 562348, "quarter": 4, "rd_expense": 245874, "revenue": 2315768, "salaries_expense": 514502, "service_revenue": 1753420 } ], "market_conditions": { "gdp_growth": [ 0.029388924975306006, 0.012941937595446618, 0.026822268722850567, 0.021175655306228898 ], "inflation_rate": [ 0.013454809735753477, 0.01810258996479383, 0.020619375821931758, 0.020995893031501657 ], "interest_rate": [ 0.03250762227324953, 0.031979160565855064, 0.02748568401323882, 0.024189672535016193 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 80035, "billable_hours_per_employee": 90, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 4200090, "net_revenue": 3337792, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 21125 }, { "average_project_size": 126320, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 3754468, "net_revenue": 3301781, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 20897 }, { "average_project_size": 173789, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 4225195, "net_revenue": 3266158, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 20672 }, { "average_project_size": 132295, "billable_hours_per_employee": 95, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 3981892, "net_revenue": 3230921, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 20449 } ], "balance_sheet": [ { "assets": 4380833, "current_assets": 1583590, "current_liabilities": 827908, "equity": 3137113, "fixed_assets": 2797243, "liabilities": 1833141, "long_term_liabilities": 1005233, "quarter": 1 }, { "assets": 4535507, "current_assets": 1830028, "current_liabilities": 848059, "equity": 3253626, "fixed_assets": 2705479, "liabilities": 1880807, "long_term_liabilities": 1032748, "quarter": 2 }, { "assets": 4695641, "current_assets": 1642722, "current_liabilities": 1095411, "equity": 3344488, "fixed_assets": 3052919, "liabilities": 1929713, "long_term_liabilities": 834302, "quarter": 3 }, { "assets": 4861430, "current_assets": 2129416, "current_liabilities": 1053744, "equity": 3491282, "fixed_assets": 2732014, "liabilities": 1979890, "long_term_liabilities": 926146, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63872, "financing_cash_flow": 80414, "investing_cash_flow": -457973, "net_cash_flow": 675948, "operating_cash_flow": 806201, "quarter": 1 }, { "change_in_working_capital": -87377, "financing_cash_flow": 168819, "investing_cash_flow": -358712, "net_cash_flow": 364891, "operating_cash_flow": 799723, "quarter": 2 }, { "change_in_working_capital": -25634, "financing_cash_flow": -137832, "investing_cash_flow": -147998, "net_cash_flow": 497092, "operating_cash_flow": 737603, "quarter": 3 }, { "change_in_working_capital": -6613, "financing_cash_flow": -72027, "investing_cash_flow": -148912, "net_cash_flow": 268267, "operating_cash_flow": 823508, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.761908066342634, "current_ratio": 1.912760838160762, "debt_to_equity_ratio": 0.584340124184242, "profit_margin": 0.17659009309148083, "quarter": 1, "return_on_assets": 0.13454541636259587, "return_on_equity": 0.18788644208863373 }, { "asset_turnover_ratio": 0.7279849860225108, "current_ratio": 2.157901749760335, "debt_to_equity_ratio": 0.5780649035875666, "profit_margin": 0.18139482903317936, "quarter": 2, "return_on_assets": 0.13205271207827482, "return_on_equity": 0.18407954694239595 }, { "asset_turnover_ratio": 0.6955723403897359, "current_ratio": 1.4996398612027815, "debt_to_equity_ratio": 0.5769830838083437, "profit_margin": 0.177137786965603, "quarter": 3, "return_on_assets": 0.12321214505112295, "return_on_equity": 0.17298910924482314 }, { "asset_turnover_ratio": 0.6646030077569769, "current_ratio": 2.0208096084058367, "debt_to_equity_ratio": 0.5670954107975237, "profit_margin": 0.1887208012823588, "quarter": 4, "return_on_assets": 0.1254244121585624, "return_on_equity": 0.17464702077918656 } ], "income_statement": [ { "depreciation": 216780, "expenses": 2534745, "income_tax": 213626, "marketing_expense": 256799, "net_income": 803047, "net_profit": 589421, "operational_expense": 1271037, "product_revenue": 669423, "quarter": 1, "rd_expense": 390480, "revenue": 3337792, "salaries_expense": 1055472, "service_revenue": 2668369 }, { "depreciation": 200797, "expenses": 2502543, "income_tax": 200312, "marketing_expense": 357780, "net_income": 799238, "net_profit": 598926, "operational_expense": 1322130, "product_revenue": 861418, "quarter": 2, "rd_expense": 279614, "revenue": 3301781, "salaries_expense": 933434, "service_revenue": 2440363 }, { "depreciation": 159043, "expenses": 2470751, "income_tax": 216847, "marketing_expense": 258505, "net_income": 795407, "net_profit": 578560, "operational_expense": 1330457, "product_revenue": 1010158, "quarter": 3, "rd_expense": 358707, "revenue": 3266158, "salaries_expense": 851430, "service_revenue": 2256000 }, { "depreciation": 213766, "expenses": 2439363, "income_tax": 181816, "marketing_expense": 486476, "net_income": 791558, "net_profit": 609742, "operational_expense": 1687206, "product_revenue": 1220566, "quarter": 4, "rd_expense": 291819, "revenue": 3230921, "salaries_expense": 1018582, "service_revenue": 2010355 } ], "market_conditions": { "gdp_growth": [ 0.0030772903273992742, 0.009688697003160704, 0.019947322437134984, 0.022423365246017672 ], "inflation_rate": [ 0.021762797334984377, 0.02249471859834247, 0.016731642019575915, 0.015927086176990984 ], "interest_rate": [ 0.035139705632045555, 0.040916484412539623, 0.03768195201966743, 0.034467511144745167 ], "year": 2017 }, "random_event": { "description": "Jordan and Sons Award Nomination in 2017", "impact": 0.08, "type": "Award Nomination" }, "year": 2017 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1995, "industry": "Advertising", "location": "West Samantha", "name": "Sherman, Hughes and Fisher", "num_employees": 815, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.sherman,hughesandfisher.com" }

[ { "advertising_kpis": [ { "average_project_size": 101562, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 3987255, "net_revenue": 3248514, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3986 }, { "average_project_size": 117871, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 3779477, "net_revenue": 3207410, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3935 }, { "average_project_size": 86568, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 4083719, "net_revenue": 3166828, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3886 }, { "average_project_size": 102931, "billable_hours_per_employee": 90, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 3816837, "net_revenue": 3126758, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 3837 } ], "balance_sheet": [ { "assets": 4171211, "current_assets": 1323437, "current_liabilities": 1229271, "equity": 2507365, "fixed_assets": 2847774, "liabilities": 2159404, "long_term_liabilities": 930133, "quarter": 1 }, { "assets": 4300358, "current_assets": 2073776, "current_liabilities": 1039455, "equity": 2618330, "fixed_assets": 2226582, "liabilities": 2189737, "long_term_liabilities": 1150282, "quarter": 2 }, { "assets": 4433504, "current_assets": 1738641, "current_liabilities": 1234991, "equity": 2697291, "fixed_assets": 2694863, "liabilities": 2220495, "long_term_liabilities": 985504, "quarter": 3 }, { "assets": 4570773, "current_assets": 1825930, "current_liabilities": 1088614, "equity": 2836232, "fixed_assets": 2744843, "liabilities": 2251685, "long_term_liabilities": 1163071, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40087, "financing_cash_flow": 140319, "investing_cash_flow": -478251, "net_cash_flow": 516179, "operating_cash_flow": 705977, "quarter": 1 }, { "change_in_working_capital": 49821, "financing_cash_flow": 174137, "investing_cash_flow": -306428, "net_cash_flow": 470661, "operating_cash_flow": 687472, "quarter": 2 }, { "change_in_working_capital": -99799, "financing_cash_flow": -3661, "investing_cash_flow": -294075, "net_cash_flow": 353976, "operating_cash_flow": 681960, "quarter": 3 }, { "change_in_working_capital": -62214, "financing_cash_flow": -170645, "investing_cash_flow": -187479, "net_cash_flow": 454295, "operating_cash_flow": 703929, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.778793976137865, "current_ratio": 1.0766031249415304, "debt_to_equity_ratio": 0.8612244328209095, "profit_margin": 0.15254913477362264, "quarter": 1, "return_on_assets": 0.11880434722674063, "return_on_equity": 0.19764094976200114 }, { "asset_turnover_ratio": 0.7458472062093435, "current_ratio": 1.9950608732460762, "debt_to_equity_ratio": 0.8363105490904508, "profit_margin": 0.1582925163917304, "quarter": 2, "return_on_assets": 0.11806203111461883, "return_on_equity": 0.19390565742286114 }, { "asset_turnover_ratio": 0.7142946076060831, "current_ratio": 1.4078167371260195, "debt_to_equity_ratio": 0.8232315311918513, "profit_margin": 0.15292336685162566, "quarter": 3, "return_on_assets": 0.10923233631908305, "return_on_equity": 0.1795438460292197 }, { "asset_turnover_ratio": 0.6840764133331495, "current_ratio": 1.6772979219447848, "debt_to_equity_ratio": 0.7939001463914095, "profit_margin": 0.16539303649339027, "quarter": 4, "return_on_assets": 0.11314147519467714, "return_on_equity": 0.18233487246459387 } ], "income_statement": [ { "depreciation": 210419, "expenses": 2549453, "income_tax": 203503, "marketing_expense": 314493, "net_income": 699061, "net_profit": 495558, "operational_expense": 1484048, "product_revenue": 784253, "quarter": 1, "rd_expense": 406399, "revenue": 3248514, "salaries_expense": 830224, "service_revenue": 2464261 }, { "depreciation": 179763, "expenses": 2513249, "income_tax": 186452, "marketing_expense": 419328, "net_income": 694161, "net_profit": 507709, "operational_expense": 1308377, "product_revenue": 714579, "quarter": 2, "rd_expense": 303515, "revenue": 3207410, "salaries_expense": 792681, "service_revenue": 2492831 }, { "depreciation": 197678, "expenses": 2477559, "income_tax": 204987, "marketing_expense": 477286, "net_income": 689269, "net_profit": 484282, "operational_expense": 1618581, "product_revenue": 1116935, "quarter": 3, "rd_expense": 460318, "revenue": 3166828, "salaries_expense": 744340, "service_revenue": 2049893 }, { "depreciation": 186785, "expenses": 2442377, "income_tax": 167237, "marketing_expense": 250379, "net_income": 684381, "net_profit": 517144, "operational_expense": 1365970, "product_revenue": 639792, "quarter": 4, "rd_expense": 461243, "revenue": 3126758, "salaries_expense": 1199761, "service_revenue": 2486966 } ], "market_conditions": { "gdp_growth": [ 0.013776319998610679, 0.02207025408229973, 0.026340361256786717, 0.02448968363522202 ], "inflation_rate": [ 0.008518269309788391, 0.01832347633946971, 0.00863036139261494, 0.010961185127088876 ], "interest_rate": [ 0.03506341013183837, 0.03198864969297792, 0.03256887652585061, 0.038303763940560384 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 176038, "billable_hours_per_employee": 105, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 2513125, "net_revenue": 2156364, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2646 }, { "average_project_size": 114414, "billable_hours_per_employee": 119, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 2505865, "net_revenue": 2166278, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 2658 }, { "average_project_size": 158212, "billable_hours_per_employee": 153, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 2577415, "net_revenue": 2176238, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 2670 }, { "average_project_size": 86414, "billable_hours_per_employee": 91, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 2749759, "net_revenue": 2186244, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 2683 } ], "balance_sheet": [ { "assets": 2764087, "current_assets": 1151262, "current_liabilities": 596521, "equity": 2098606, "fixed_assets": 1612825, "liabilities": 1114446, "long_term_liabilities": 517925, "quarter": 1 }, { "assets": 2799134, "current_assets": 1279129, "current_liabilities": 530782, "equity": 2135308, "fixed_assets": 1520005, "liabilities": 1146208, "long_term_liabilities": 615426, "quarter": 2 }, { "assets": 2834625, "current_assets": 1070554, "current_liabilities": 602354, "equity": 2104560, "fixed_assets": 1764071, "liabilities": 1178875, "long_term_liabilities": 576521, "quarter": 3 }, { "assets": 2870566, "current_assets": 1039428, "current_liabilities": 636578, "equity": 2144284, "fixed_assets": 1831138, "liabilities": 1212473, "long_term_liabilities": 575895, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63264, "financing_cash_flow": -136346, "investing_cash_flow": -137279, "net_cash_flow": 149809, "operating_cash_flow": 561639, "quarter": 1 }, { "change_in_working_capital": 85683, "financing_cash_flow": 189703, "investing_cash_flow": -412920, "net_cash_flow": 266073, "operating_cash_flow": 610997, "quarter": 2 }, { "change_in_working_capital": -70033, "financing_cash_flow": 194056, "investing_cash_flow": -168316, "net_cash_flow": 580848, "operating_cash_flow": 551081, "quarter": 3 }, { "change_in_working_capital": 29048, "financing_cash_flow": 194091, "investing_cash_flow": -419808, "net_cash_flow": 247847, "operating_cash_flow": 591543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7801360811001969, "current_ratio": 1.9299605546158476, "debt_to_equity_ratio": 0.5310410815560425, "profit_margin": 0.20820464448488288, "quarter": 1, "return_on_assets": 0.16242795541529625, "return_on_equity": 0.2139348691464715 }, { "asset_turnover_ratio": 0.7739100736156254, "current_ratio": 2.4098952112166576, "debt_to_equity_ratio": 0.5367881354820944, "profit_margin": 0.2226777911237616, "quarter": 2, "return_on_assets": 0.17233258572115517, "return_on_equity": 0.2259074569101975 }, { "asset_turnover_ratio": 0.7677340036159986, "current_ratio": 1.777283789930838, "debt_to_equity_ratio": 0.5601527160071463, "profit_margin": 0.20623203895897416, "quarter": 3, "return_on_assets": 0.15833134894386383, "return_on_equity": 0.2132559774964838 }, { "asset_turnover_ratio": 0.7616072927778006, "current_ratio": 1.6328368243954394, "debt_to_equity_ratio": 0.5654442228734626, "profit_margin": 0.22238643079180548, "quarter": 4, "return_on_assets": 0.1693711275058647, "return_on_equity": 0.2267381559532226 } ], "income_statement": [ { "depreciation": 112674, "expenses": 1540309, "income_tax": 167090, "marketing_expense": 166541, "net_income": 616055, "net_profit": 448965, "operational_expense": 1016969, "product_revenue": 696436, "quarter": 1, "rd_expense": 191469, "revenue": 2156364, "salaries_expense": 739219, "service_revenue": 1459928 }, { "depreciation": 128615, "expenses": 1540884, "income_tax": 143012, "marketing_expense": 203469, "net_income": 625394, "net_profit": 482382, "operational_expense": 1041509, "product_revenue": 535144, "quarter": 2, "rd_expense": 162634, "revenue": 2166278, "salaries_expense": 737629, "service_revenue": 1631134 }, { "depreciation": 102271, "expenses": 1541460, "income_tax": 185968, "marketing_expense": 168094, "net_income": 634778, "net_profit": 448810, "operational_expense": 857658, "product_revenue": 548004, "quarter": 3, "rd_expense": 268813, "revenue": 2176238, "salaries_expense": 646514, "service_revenue": 1628234 }, { "depreciation": 105352, "expenses": 1542036, "income_tax": 158017, "marketing_expense": 276685, "net_income": 644208, "net_profit": 486191, "operational_expense": 995958, "product_revenue": 605185, "quarter": 4, "rd_expense": 211795, "revenue": 2186244, "salaries_expense": 676205, "service_revenue": 1581059 } ], "market_conditions": { "gdp_growth": [ 0.022149259050199703, 0.02123472270014505, 0.020185501386848458, 0.02401025661009676 ], "inflation_rate": [ 0.010044370168773634, 0.014072411510529508, 0.011531327514791065, 0.008907516802037394 ], "interest_rate": [ 0.016600491954066064, 0.016301006153869473, 0.018094840422799793, 0.021667661984136027 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 130735, "billable_hours_per_employee": 124, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 700420, "net_revenue": 622983, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 764 }, { "average_project_size": 94960, "billable_hours_per_employee": 105, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 709996, "net_revenue": 611165, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 750 }, { "average_project_size": 74181, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 724507, "net_revenue": 599572, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 736 }, { "average_project_size": 178673, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 735898, "net_revenue": 588199, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 722 } ], "balance_sheet": [ { "assets": 826592, "current_assets": 412204, "current_liabilities": 221461, "equity": 560244, "fixed_assets": 414388, "liabilities": 454811, "long_term_liabilities": 233350, "quarter": 1 }, { "assets": 838590, "current_assets": 417536, "current_liabilities": 267503, "equity": 567002, "fixed_assets": 421054, "liabilities": 461030, "long_term_liabilities": 193527, "quarter": 2 }, { "assets": 850761, "current_assets": 391844, "current_liabilities": 275265, "equity": 567223, "fixed_assets": 458917, "liabilities": 467334, "long_term_liabilities": 192069, "quarter": 3 }, { "assets": 863109, "current_assets": 355465, "current_liabilities": 190173, "equity": 563212, "fixed_assets": 507644, "liabilities": 473724, "long_term_liabilities": 283551, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24919, "financing_cash_flow": -126006, "investing_cash_flow": -305266, "net_cash_flow": 342688, "operating_cash_flow": 208985, "quarter": 1 }, { "change_in_working_capital": 31310, "financing_cash_flow": -106051, "investing_cash_flow": -274393, "net_cash_flow": 36010, "operating_cash_flow": 211141, "quarter": 2 }, { "change_in_working_capital": -23156, "financing_cash_flow": -171544, "investing_cash_flow": -405941, "net_cash_flow": -85889, "operating_cash_flow": 202656, "quarter": 3 }, { "change_in_working_capital": 47225, "financing_cash_flow": -72106, "investing_cash_flow": -341060, "net_cash_flow": -66135, "operating_cash_flow": 204569, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7536765417521583, "current_ratio": 1.8612938621247082, "debt_to_equity_ratio": 0.8118087833158409, "profit_margin": 0.3025170831306793, "quarter": 1, "return_on_assets": 0.22800002903488056, "return_on_equity": 0.33639449953948636 }, { "asset_turnover_ratio": 0.7288007250265326, "current_ratio": 1.5608647379655556, "debt_to_equity_ratio": 0.8131011883555966, "profit_margin": 0.3099686663994175, "quarter": 2, "return_on_assets": 0.2259053888074029, "return_on_equity": 0.33411169625503967 }, { "asset_turnover_ratio": 0.7047478669097431, "current_ratio": 1.4235155214066446, "debt_to_equity_ratio": 0.8238981846645852, "profit_margin": 0.3065453356727799, "quarter": 3, "return_on_assets": 0.21603717142652284, "return_on_equity": 0.3240277633311766 }, { "asset_turnover_ratio": 0.6814886648152203, "current_ratio": 1.8691664957696412, "debt_to_equity_ratio": 0.8411113399572452, "profit_margin": 0.29552413383905785, "quarter": 4, "return_on_assets": 0.201396347390654, "return_on_equity": 0.308635114308644 } ], "income_statement": [ { "depreciation": 20522, "expenses": 374762, "income_tax": 59758, "marketing_expense": 55700, "net_income": 248221, "net_profit": 188463, "operational_expense": 259768, "product_revenue": 242355, "quarter": 1, "rd_expense": 57244, "revenue": 622983, "salaries_expense": 170344, "service_revenue": 380628 }, { "depreciation": 21699, "expenses": 367711, "income_tax": 54012, "marketing_expense": 45777, "net_income": 243454, "net_profit": 189442, "operational_expense": 192634, "product_revenue": 182770, "quarter": 2, "rd_expense": 44821, "revenue": 611165, "salaries_expense": 131539, "service_revenue": 428395 }, { "depreciation": 18860, "expenses": 360794, "income_tax": 54982, "marketing_expense": 51786, "net_income": 238778, "net_profit": 183796, "operational_expense": 187186, "product_revenue": 131494, "quarter": 3, "rd_expense": 63602, "revenue": 599572, "salaries_expense": 171696, "service_revenue": 468078 }, { "depreciation": 30742, "expenses": 354007, "income_tax": 60365, "marketing_expense": 57755, "net_income": 234192, "net_profit": 173827, "operational_expense": 216734, "product_revenue": 121899, "quarter": 4, "rd_expense": 45904, "revenue": 588199, "salaries_expense": 158759, "service_revenue": 466300 } ], "market_conditions": { "gdp_growth": [ 0.007764338630457444, 0.01741168586796421, 0.006203698352673681, 0.015072036887565072 ], "inflation_rate": [ 0.016351221521392793, 0.015961013764874646, 0.01766912454830594, 0.011308191933698305 ], "interest_rate": [ 0.019980107946847892, 0.02773316652546703, 0.025426176599495972, 0.021540495717657197 ], "year": 1997 }, "random_event": { "description": "Sherman, Hughes and Fisher Data Privacy Regulation Impact in 1997", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 158963, "billable_hours_per_employee": 152, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 2077226, "net_revenue": 1808881, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 2219 }, { "average_project_size": 144315, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 2030084, "net_revenue": 1828885, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2244 }, { "average_project_size": 150319, "billable_hours_per_employee": 123, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 2224921, "net_revenue": 1849111, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2269 }, { "average_project_size": 61770, "billable_hours_per_employee": 84, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 2203762, "net_revenue": 1869561, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 2294 } ], "balance_sheet": [ { "assets": 1910162, "current_assets": 822022, "current_liabilities": 609856, "equity": 1336226, "fixed_assets": 1088140, "liabilities": 1039515, "long_term_liabilities": 429659, "quarter": 1 }, { "assets": 1975705, "current_assets": 618696, "current_liabilities": 525193, "equity": 1444444, "fixed_assets": 1357009, "liabilities": 1058982, "long_term_liabilities": 533789, "quarter": 2 }, { "assets": 2043497, "current_assets": 779589, "current_liabilities": 497507, "equity": 1468997, "fixed_assets": 1263908, "liabilities": 1078813, "long_term_liabilities": 581306, "quarter": 3 }, { "assets": 2113615, "current_assets": 746709, "current_liabilities": 556768, "equity": 1520616, "fixed_assets": 1366906, "liabilities": 1099016, "long_term_liabilities": 542248, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36297, "financing_cash_flow": 180519, "investing_cash_flow": -227837, "net_cash_flow": 553536, "operating_cash_flow": 538447, "quarter": 1 }, { "change_in_working_capital": 48643, "financing_cash_flow": 105086, "investing_cash_flow": -406904, "net_cash_flow": 57758, "operating_cash_flow": 637391, "quarter": 2 }, { "change_in_working_capital": 19863, "financing_cash_flow": 59963, "investing_cash_flow": -169561, "net_cash_flow": -97386, "operating_cash_flow": 576772, "quarter": 3 }, { "change_in_working_capital": 76444, "financing_cash_flow": 5867, "investing_cash_flow": -474448, "net_cash_flow": 305265, "operating_cash_flow": 612101, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9469777956005826, "current_ratio": 1.3478952408437401, "debt_to_equity_ratio": 0.7779484907493194, "profit_margin": 0.2573850905615129, "quarter": 1, "return_on_assets": 0.2437379656803978, "return_on_equity": 0.34842833472780804 }, { "asset_turnover_ratio": 0.9256872863104563, "current_ratio": 1.178035503138846, "debt_to_equity_ratio": 0.7331416101974185, "profit_margin": 0.28854794041178095, "quarter": 2, "return_on_assets": 0.26710515993025274, "return_on_equity": 0.3653454201062831 }, { "asset_turnover_ratio": 0.9048758084792882, "current_ratio": 1.5669910172118182, "debt_to_equity_ratio": 0.7343874766252075, "profit_margin": 0.27273268073144336, "quarter": 3, "return_on_assets": 0.24678920497558843, "return_on_equity": 0.3433043089945044 }, { "asset_turnover_ratio": 0.8845324243062241, "current_ratio": 1.3411492758204495, "debt_to_equity_ratio": 0.7227439406135409, "profit_margin": 0.27066086637451253, "quarter": 4, "return_on_assets": 0.23940831229907056, "return_on_equity": 0.33277106120151306 } ], "income_statement": [ { "depreciation": 72868, "expenses": 1154803, "income_tax": 188499, "marketing_expense": 188577, "net_income": 654078, "net_profit": 465579, "operational_expense": 707659, "product_revenue": 711783, "quarter": 1, "rd_expense": 184888, "revenue": 1808881, "salaries_expense": 459557, "service_revenue": 1097098 }, { "depreciation": 109670, "expenses": 1166274, "income_tax": 134890, "marketing_expense": 165011, "net_income": 662611, "net_profit": 527721, "operational_expense": 661334, "product_revenue": 473813, "quarter": 2, "rd_expense": 210611, "revenue": 1828885, "salaries_expense": 510092, "service_revenue": 1355072 }, { "depreciation": 72459, "expenses": 1177860, "income_tax": 166938, "marketing_expense": 172340, "net_income": 671251, "net_profit": 504313, "operational_expense": 805630, "product_revenue": 547490, "quarter": 3, "rd_expense": 143534, "revenue": 1849111, "salaries_expense": 355992, "service_revenue": 1301621 }, { "depreciation": 106084, "expenses": 1189560, "income_tax": 173984, "marketing_expense": 224567, "net_income": 680001, "net_profit": 506017, "operational_expense": 705652, "product_revenue": 450719, "quarter": 4, "rd_expense": 172748, "revenue": 1869561, "salaries_expense": 578045, "service_revenue": 1418842 } ], "market_conditions": { "gdp_growth": [ 0.024484584540293917, 0.018436839052439764, 0.027529782225990486, 0.028193992446053404 ], "inflation_rate": [ 0.014524901831529923, 0.017454862341107096, 0.015324116951755708, 0.016107184436443826 ], "interest_rate": [ 0.039892077688550936, 0.04041984038851705, 0.033516453675316554, 0.04035505478203889 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 139417, "billable_hours_per_employee": 152, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 4192527, "net_revenue": 3286758, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 4033 }, { "average_project_size": 126939, "billable_hours_per_employee": 120, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 3955568, "net_revenue": 3301711, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 4051 }, { "average_project_size": 73895, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 4109248, "net_revenue": 3316732, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4070 }, { "average_project_size": 129033, "billable_hours_per_employee": 80, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 4206211, "net_revenue": 3331821, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4088 } ], "balance_sheet": [ { "assets": 3776012, "current_assets": 1712342, "current_liabilities": 879437, "equity": 2135108, "fixed_assets": 2063670, "liabilities": 2189133, "long_term_liabilities": 1309696, "quarter": 1 }, { "assets": 3888630, "current_assets": 1335606, "current_liabilities": 1170848, "equity": 2300791, "fixed_assets": 2553024, "liabilities": 2205963, "long_term_liabilities": 1035115, "quarter": 2 }, { "assets": 4004608, "current_assets": 1862430, "current_liabilities": 891219, "equity": 2365392, "fixed_assets": 2142178, "liabilities": 2222923, "long_term_liabilities": 1331704, "quarter": 3 }, { "assets": 4124044, "current_assets": 1903945, "current_liabilities": 970922, "equity": 2495837, "fixed_assets": 2220099, "liabilities": 2240013, "long_term_liabilities": 1269091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93632, "financing_cash_flow": 93197, "investing_cash_flow": -228105, "net_cash_flow": 156548, "operating_cash_flow": 797586, "quarter": 1 }, { "change_in_working_capital": -78487, "financing_cash_flow": -32146, "investing_cash_flow": -433540, "net_cash_flow": 336894, "operating_cash_flow": 806931, "quarter": 2 }, { "change_in_working_capital": -46070, "financing_cash_flow": -18962, "investing_cash_flow": -426991, "net_cash_flow": 205295, "operating_cash_flow": 779144, "quarter": 3 }, { "change_in_working_capital": 9990, "financing_cash_flow": -50944, "investing_cash_flow": -484941, "net_cash_flow": 585925, "operating_cash_flow": 796248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8704310261725863, "current_ratio": 1.947088876178737, "debt_to_equity_ratio": 1.025303169675726, "profit_margin": 0.16679932018116334, "quarter": 1, "return_on_assets": 0.14518730343017977, "return_on_equity": 0.2567687442508763 }, { "asset_turnover_ratio": 0.8490679236646326, "current_ratio": 1.1407168137964963, "debt_to_equity_ratio": 0.9587846092930649, "profit_margin": 0.1872132358041028, "quarter": 2, "return_on_assets": 0.1589567534067268, "return_on_equity": 0.2686571705122282 }, { "asset_turnover_ratio": 0.82822888032986, "current_ratio": 2.0897557166083756, "debt_to_equity_ratio": 0.9397693912890548, "profit_margin": 0.17598859359152322, "quarter": 3, "return_on_assets": 0.14575883582113405, "return_on_equity": 0.24676966862152236 }, { "asset_turnover_ratio": 0.8079014190925218, "current_ratio": 1.9609659684300078, "debt_to_equity_ratio": 0.8974997165279623, "profit_margin": 0.18362511071273036, "quarter": 4, "return_on_assets": 0.14835098752583628, "return_on_equity": 0.2451305914609007 } ], "income_statement": [ { "depreciation": 249357, "expenses": 2506501, "income_tax": 232028, "marketing_expense": 341899, "net_income": 780257, "net_profit": 548229, "operational_expense": 1308014, "product_revenue": 726844, "quarter": 1, "rd_expense": 281358, "revenue": 3286758, "salaries_expense": 1031441, "service_revenue": 2559914 }, { "depreciation": 188807, "expenses": 2526256, "income_tax": 157331, "marketing_expense": 284078, "net_income": 775455, "net_profit": 618124, "operational_expense": 1754815, "product_revenue": 1085771, "quarter": 2, "rd_expense": 268449, "revenue": 3301711, "salaries_expense": 1007182, "service_revenue": 2215940 }, { "depreciation": 195437, "expenses": 2546167, "income_tax": 186858, "marketing_expense": 311515, "net_income": 770565, "net_profit": 583707, "operational_expense": 1374224, "product_revenue": 939212, "quarter": 3, "rd_expense": 413215, "revenue": 3316732, "salaries_expense": 1120964, "service_revenue": 2377520 }, { "depreciation": 184442, "expenses": 2566235, "income_tax": 153780, "marketing_expense": 346022, "net_income": 765586, "net_profit": 611806, "operational_expense": 1635441, "product_revenue": 1175098, "quarter": 4, "rd_expense": 318260, "revenue": 3331821, "salaries_expense": 924402, "service_revenue": 2156723 } ], "market_conditions": { "gdp_growth": [ 0.011443317186280902, 0.024908692098081366, 0.020264243165150755, 0.007033712671261971 ], "inflation_rate": [ 0.02113351152083979, 0.021743433328850696, 0.017090851723797342, 0.018723242021052376 ], "interest_rate": [ 0.033829892775607724, 0.03932316365562692, 0.03729296039437054, 0.04134839885419689 ], "year": 1999 }, "random_event": { "description": "Sherman, Hughes and Fisher Technology Adoption in 1999", "impact": 0.05, "type": "Technology Adoption" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 157063, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 3680298, "net_revenue": 2896039, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 3553 }, { "average_project_size": 50757, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 3548338, "net_revenue": 2853597, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 3501 }, { "average_project_size": 93450, "billable_hours_per_employee": 148, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 3290383, "net_revenue": 2811777, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3450 }, { "average_project_size": 82499, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 3077932, "net_revenue": 2770570, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3399 } ], "balance_sheet": [ { "assets": 3092344, "current_assets": 1159943, "current_liabilities": 628403, "equity": 2193584, "fixed_assets": 1932401, "liabilities": 1428070, "long_term_liabilities": 799667, "quarter": 1 }, { "assets": 3172695, "current_assets": 1380608, "current_liabilities": 688878, "equity": 2300609, "fixed_assets": 1792087, "liabilities": 1456585, "long_term_liabilities": 767707, "quarter": 2 }, { "assets": 3255134, "current_assets": 1329079, "current_liabilities": 645932, "equity": 2309691, "fixed_assets": 1926055, "liabilities": 1485668, "long_term_liabilities": 839736, "quarter": 3 }, { "assets": 3339714, "current_assets": 1399271, "current_liabilities": 789528, "equity": 2365621, "fixed_assets": 1940443, "liabilities": 1515333, "long_term_liabilities": 725805, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95488, "financing_cash_flow": 29709, "investing_cash_flow": -176281, "net_cash_flow": 220533, "operating_cash_flow": 701795, "quarter": 1 }, { "change_in_working_capital": 95859, "financing_cash_flow": -4089, "investing_cash_flow": -316425, "net_cash_flow": 569162, "operating_cash_flow": 697511, "quarter": 2 }, { "change_in_working_capital": 85673, "financing_cash_flow": -190645, "investing_cash_flow": -386108, "net_cash_flow": 632052, "operating_cash_flow": 742152, "quarter": 3 }, { "change_in_working_capital": -61592, "financing_cash_flow": -40421, "investing_cash_flow": -446697, "net_cash_flow": 473943, "operating_cash_flow": 680823, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9365190289308046, "current_ratio": 1.8458584698036133, "debt_to_equity_ratio": 0.6510213422417377, "profit_margin": 0.18277032871449592, "quarter": 1, "return_on_assets": 0.17116789076506364, "return_on_equity": 0.2412991706722879 }, { "asset_turnover_ratio": 0.8994236760861034, "current_ratio": 2.004140065439744, "debt_to_equity_ratio": 0.6331301842251335, "profit_margin": 0.2048288528478268, "quarter": 2, "return_on_assets": 0.1842279197968919, "return_on_equity": 0.2540627286079469 }, { "asset_turnover_ratio": 0.8637976193913983, "current_ratio": 2.0576144238093175, "debt_to_equity_ratio": 0.6432323631169711, "profit_margin": 0.1921293900618719, "quarter": 3, "return_on_assets": 0.16596090975056635, "return_on_equity": 0.23389492360666428 }, { "asset_turnover_ratio": 0.8295830121980505, "current_ratio": 1.772287999918939, "debt_to_equity_ratio": 0.6405645705715328, "profit_margin": 0.19535330274997564, "quarter": 4, "return_on_assets": 0.16206178133816249, "return_on_equity": 0.2287940460454147 } ], "income_statement": [ { "depreciation": 172485, "expenses": 2152351, "income_tax": 214378, "marketing_expense": 219499, "net_income": 743688, "net_profit": 529310, "operational_expense": 1159478, "product_revenue": 935418, "quarter": 1, "rd_expense": 332688, "revenue": 2896039, "salaries_expense": 832662, "service_revenue": 1960621 }, { "depreciation": 113012, "expenses": 2114827, "income_tax": 154271, "marketing_expense": 339955, "net_income": 738770, "net_profit": 584499, "operational_expense": 1404377, "product_revenue": 1039942, "quarter": 2, "rd_expense": 220231, "revenue": 2853597, "salaries_expense": 779902, "service_revenue": 1813655 }, { "depreciation": 201927, "expenses": 2077957, "income_tax": 193595, "marketing_expense": 356219, "net_income": 733820, "net_profit": 540225, "operational_expense": 1125631, "product_revenue": 1121165, "quarter": 3, "rd_expense": 261146, "revenue": 2811777, "salaries_expense": 1021217, "service_revenue": 1690612 }, { "depreciation": 139583, "expenses": 2041730, "income_tax": 187600, "marketing_expense": 323083, "net_income": 728840, "net_profit": 541240, "operational_expense": 1070386, "product_revenue": 927033, "quarter": 4, "rd_expense": 281983, "revenue": 2770570, "salaries_expense": 634111, "service_revenue": 1843537 } ], "market_conditions": { "gdp_growth": [ 0.01263211870594833, 0.02578874220591957, 0.02115721502417045, 0.01858297526954507 ], "inflation_rate": [ 0.008468275417828505, 0.00613851909409287, 0.00997621663148644, 0.010643618685309114 ], "interest_rate": [ 0.03756457640948145, 0.04120126907475711, 0.038145284084490645, 0.035849457064348854 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 195670, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 3456428, "net_revenue": 2723909, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3342 }, { "average_project_size": 79991, "billable_hours_per_employee": 151, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 3422278, "net_revenue": 2732836, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 3353 }, { "average_project_size": 173167, "billable_hours_per_employee": 135, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 3019004, "net_revenue": 2741794, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3364 }, { "average_project_size": 88120, "billable_hours_per_employee": 156, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 3432262, "net_revenue": 2750780, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3375 } ], "balance_sheet": [ { "assets": 2940259, "current_assets": 980456, "current_liabilities": 623760, "equity": 2063360, "fixed_assets": 1959803, "liabilities": 1419771, "long_term_liabilities": 796011, "quarter": 1 }, { "assets": 3002952, "current_assets": 1186335, "current_liabilities": 729459, "equity": 2098574, "fixed_assets": 1816617, "liabilities": 1458868, "long_term_liabilities": 729409, "quarter": 2 }, { "assets": 3066982, "current_assets": 1386569, "current_liabilities": 614696, "equity": 2104650, "fixed_assets": 1680413, "liabilities": 1499042, "long_term_liabilities": 884346, "quarter": 3 }, { "assets": 3132377, "current_assets": 1028320, "current_liabilities": 642805, "equity": 2152460, "fixed_assets": 2104057, "liabilities": 1540323, "long_term_liabilities": 897518, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13225, "financing_cash_flow": -136684, "investing_cash_flow": -241214, "net_cash_flow": 225582, "operating_cash_flow": 672149, "quarter": 1 }, { "change_in_working_capital": -54057, "financing_cash_flow": 169912, "investing_cash_flow": -163130, "net_cash_flow": 306476, "operating_cash_flow": 682709, "quarter": 2 }, { "change_in_working_capital": 7282, "financing_cash_flow": -183783, "investing_cash_flow": -166738, "net_cash_flow": 410943, "operating_cash_flow": 715478, "quarter": 3 }, { "change_in_working_capital": -86381, "financing_cash_flow": 64396, "investing_cash_flow": -237696, "net_cash_flow": 585850, "operating_cash_flow": 706443, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.926418046845533, "current_ratio": 1.5718481467230987, "debt_to_equity_ratio": 0.6880869067928039, "profit_margin": 0.1992988752561117, "quarter": 1, "return_on_assets": 0.18463407475327853, "return_on_equity": 0.2631009615384615 }, { "asset_turnover_ratio": 0.9100498442865553, "current_ratio": 1.626321698683545, "debt_to_equity_ratio": 0.6951711019006239, "profit_margin": 0.20289911286297457, "quarter": 2, "return_on_assets": 0.18464830606683025, "return_on_equity": 0.2642222766507161 }, { "asset_turnover_ratio": 0.8939713372950999, "current_ratio": 2.2556987519033798, "debt_to_equity_ratio": 0.7122523935096097, "profit_margin": 0.19575139488962337, "quarter": 3, "return_on_assets": 0.17499613626685778, "return_on_equity": 0.2550115221058133 }, { "asset_turnover_ratio": 0.878176541329476, "current_ratio": 1.5997386454679101, "debt_to_equity_ratio": 0.7156105107644277, "profit_margin": 0.2037262158369626, "quarter": 4, "return_on_assets": 0.17890758360184614, "return_on_equity": 0.2603560577200041 } ], "income_statement": [ { "depreciation": 129277, "expenses": 2041569, "income_tax": 139468, "marketing_expense": 216296, "net_income": 682340, "net_profit": 542872, "operational_expense": 1137766, "product_revenue": 945039, "quarter": 1, "rd_expense": 324654, "revenue": 2723909, "salaries_expense": 851997, "service_revenue": 1778870 }, { "depreciation": 128219, "expenses": 2037444, "income_tax": 140902, "marketing_expense": 249790, "net_income": 695392, "net_profit": 554490, "operational_expense": 1097747, "product_revenue": 650482, "quarter": 2, "rd_expense": 264605, "revenue": 2732836, "salaries_expense": 752877, "service_revenue": 2082354 }, { "depreciation": 178768, "expenses": 2033328, "income_tax": 171756, "marketing_expense": 382202, "net_income": 708466, "net_profit": 536710, "operational_expense": 1244165, "product_revenue": 742183, "quarter": 3, "rd_expense": 406220, "revenue": 2741794, "salaries_expense": 905165, "service_revenue": 1999611 }, { "depreciation": 146037, "expenses": 2029220, "income_tax": 161154, "marketing_expense": 310986, "net_income": 721560, "net_profit": 560406, "operational_expense": 1264521, "product_revenue": 810312, "quarter": 4, "rd_expense": 226557, "revenue": 2750780, "salaries_expense": 746054, "service_revenue": 1940468 } ], "market_conditions": { "gdp_growth": [ 0.019176901881941343, 0.00944751452716796, 0.017015098880387488, 0.025490448155692236 ], "inflation_rate": [ 0.019600432034725234, 0.01716584591395321, 0.015085987927615806, 0.013694371856525833 ], "interest_rate": [ 0.04056310782356251, 0.03756331402352201, 0.03504620393872357, 0.04031886502545003 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 150071, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 1710556, "net_revenue": 1421970, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 1745 }, { "average_project_size": 135513, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 1825805, "net_revenue": 1408555, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1728 }, { "average_project_size": 117810, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 1747334, "net_revenue": 1395267, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1712 }, { "average_project_size": 189625, "billable_hours_per_employee": 92, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 1627276, "net_revenue": 1382104, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1696 } ], "balance_sheet": [ { "assets": 1826352, "current_assets": 688669, "current_liabilities": 456242, "equity": 1058748, "fixed_assets": 1137683, "liabilities": 1008529, "long_term_liabilities": 552287, "quarter": 1 }, { "assets": 1880425, "current_assets": 852615, "current_liabilities": 450669, "equity": 1106260, "fixed_assets": 1027810, "liabilities": 1029862, "long_term_liabilities": 579193, "quarter": 2 }, { "assets": 1936100, "current_assets": 858846, "current_liabilities": 482523, "equity": 1115908, "fixed_assets": 1077254, "liabilities": 1051647, "long_term_liabilities": 569124, "quarter": 3 }, { "assets": 1993423, "current_assets": 625111, "current_liabilities": 569783, "equity": 1152865, "fixed_assets": 1368312, "liabilities": 1073893, "long_term_liabilities": 504110, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17527, "financing_cash_flow": -163596, "investing_cash_flow": -228444, "net_cash_flow": 296876, "operating_cash_flow": 342545, "quarter": 1 }, { "change_in_working_capital": -80000, "financing_cash_flow": -134130, "investing_cash_flow": -493862, "net_cash_flow": 236478, "operating_cash_flow": 330144, "quarter": 2 }, { "change_in_working_capital": 62514, "financing_cash_flow": 180136, "investing_cash_flow": -487509, "net_cash_flow": 22755, "operating_cash_flow": 286387, "quarter": 3 }, { "change_in_working_capital": -36244, "financing_cash_flow": 28314, "investing_cash_flow": -218542, "net_cash_flow": -246667, "operating_cash_flow": 317835, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7785848511130384, "current_ratio": 1.5094379737069363, "debt_to_equity_ratio": 0.9525675609304575, "profit_margin": 0.16943043805424868, "quarter": 1, "return_on_assets": 0.1319159723864841, "return_on_equity": 0.2275565101421679 }, { "asset_turnover_ratio": 0.7490620471435978, "current_ratio": 1.8918873940741432, "debt_to_equity_ratio": 0.9309402852855567, "profit_margin": 0.18153142759778637, "quarter": 2, "return_on_assets": 0.1359783027772977, "return_on_equity": 0.23113644170448178 }, { "asset_turnover_ratio": 0.7206585403646506, "current_ratio": 1.7799068645432445, "debt_to_equity_ratio": 0.942413711524606, "profit_margin": 0.16588581253623857, "quarter": 3, "return_on_assets": 0.11954702752956975, "return_on_equity": 0.20741405205447044 }, { "asset_turnover_ratio": 0.6933320223555162, "current_ratio": 1.0971036341905602, "debt_to_equity_ratio": 0.9314993516153236, "profit_margin": 0.16882593495134954, "quarter": 4, "return_on_assets": 0.11705242690587998, "return_on_equity": 0.20239577053687985 } ], "income_statement": [ { "depreciation": 101620, "expenses": 1089502, "income_tax": 91543, "marketing_expense": 137717, "net_income": 332468, "net_profit": 240925, "operational_expense": 720113, "product_revenue": 495625, "quarter": 1, "rd_expense": 126288, "revenue": 1421970, "salaries_expense": 379549, "service_revenue": 926345 }, { "depreciation": 74447, "expenses": 1082675, "income_tax": 70183, "marketing_expense": 126191, "net_income": 325880, "net_profit": 255697, "operational_expense": 659360, "product_revenue": 362505, "quarter": 2, "rd_expense": 169506, "revenue": 1408555, "salaries_expense": 497170, "service_revenue": 1046050 }, { "depreciation": 54932, "expenses": 1075891, "income_tax": 87921, "marketing_expense": 167620, "net_income": 319376, "net_profit": 231455, "operational_expense": 602215, "product_revenue": 294026, "quarter": 3, "rd_expense": 129335, "revenue": 1395267, "salaries_expense": 510930, "service_revenue": 1101241 }, { "depreciation": 84500, "expenses": 1069150, "income_tax": 79619, "marketing_expense": 123399, "net_income": 312954, "net_profit": 233335, "operational_expense": 664179, "product_revenue": 440045, "quarter": 4, "rd_expense": 145318, "revenue": 1382104, "salaries_expense": 470461, "service_revenue": 942059 } ], "market_conditions": { "gdp_growth": [ 0.03451392165584848, 0.022186919827160236, 0.021848998636405857, 0.028741428946219744 ], "inflation_rate": [ 0.015956086478224666, 0.017291934729775842, 0.017686977657967354, 0.021133186411768853 ], "interest_rate": [ 0.035901343337016035, 0.03343426515013247, 0.03370418573985811, 0.0344347186962459 ], "year": 2002 }, "random_event": { "description": "Sherman, Hughes and Fisher Award Nomination in 2002", "impact": -0.09, "type": "Award Nomination" }, "year": 2002 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2004, "industry": "Advertising", "location": "Lake Carrie", "name": "Lam-Thomas", "num_employees": 92, "region": "North America", "revenue_size": "Medium", "website": "www.lam-thomas.com" }

[ { "advertising_kpis": [ { "average_project_size": 152086, "billable_hours_per_employee": 134, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 10338311, "net_revenue": 8761545, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 95234 }, { "average_project_size": 50177, "billable_hours_per_employee": 112, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 11108188, "net_revenue": 9015606, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 97996 }, { "average_project_size": 174727, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 11413291, "net_revenue": 9277034, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 100837 }, { "average_project_size": 116339, "billable_hours_per_employee": 150, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 10642470, "net_revenue": 9546043, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 103761 } ], "balance_sheet": [ { "assets": 10773646, "current_assets": 4617357, "current_liabilities": 2823043, "equity": 8126192, "fixed_assets": 6156289, "liabilities": 4797812, "long_term_liabilities": 1974769, "quarter": 1 }, { "assets": 11020590, "current_assets": 5046697, "current_liabilities": 2098922, "equity": 8335583, "fixed_assets": 5973893, "liabilities": 4905791, "long_term_liabilities": 2806869, "quarter": 2 }, { "assets": 11273194, "current_assets": 3725264, "current_liabilities": 2096576, "equity": 8435221, "fixed_assets": 7547930, "liabilities": 5016201, "long_term_liabilities": 2919625, "quarter": 3 }, { "assets": 11531587, "current_assets": 3496823, "current_liabilities": 2550868, "equity": 8659089, "fixed_assets": 8034764, "liabilities": 5129095, "long_term_liabilities": 2578227, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81605, "financing_cash_flow": 187568, "investing_cash_flow": -166870, "net_cash_flow": 2216065, "operating_cash_flow": 2556864, "quarter": 1 }, { "change_in_working_capital": -13120, "financing_cash_flow": 103772, "investing_cash_flow": -355580, "net_cash_flow": 2120190, "operating_cash_flow": 2619496, "quarter": 2 }, { "change_in_working_capital": -19138, "financing_cash_flow": 169302, "investing_cash_flow": -345113, "net_cash_flow": 2439947, "operating_cash_flow": 2695876, "quarter": 3 }, { "change_in_working_capital": 67397, "financing_cash_flow": -133658, "investing_cash_flow": -263398, "net_cash_flow": 2437351, "operating_cash_flow": 2656868, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8132386194979861, "current_ratio": 1.635595702934741, "debt_to_equity_ratio": 0.5904133202858116, "profit_margin": 0.2454313708369928, "quarter": 1, "return_on_assets": 0.1995942692009743, "return_on_equity": 0.2646206242727221 }, { "asset_turnover_ratio": 0.8180692685237361, "current_ratio": 2.4044233182557524, "debt_to_equity_ratio": 0.5885360388109626, "profit_margin": 0.24632664737123605, "quarter": 2, "return_on_assets": 0.20151226023289134, "return_on_equity": 0.26642215667458413 }, { "asset_turnover_ratio": 0.8229286216488424, "current_ratio": 1.776832320888916, "debt_to_equity_ratio": 0.5946733345812754, "profit_margin": 0.23479788906669954, "quarter": 3, "return_on_assets": 0.19322190321571686, "return_on_equity": 0.25823010446317884 }, { "asset_turnover_ratio": 0.8278169344774488, "current_ratio": 1.3708365152567674, "debt_to_equity_ratio": 0.5923365610400817, "profit_margin": 0.23639082706834655, "quarter": 4, "return_on_assets": 0.19568832980230735, "return_on_equity": 0.2606044354088519 } ], "income_statement": [ { "depreciation": 406506, "expenses": 6064524, "income_tax": 546663, "marketing_expense": 1150352, "net_income": 2697021, "net_profit": 2150358, "operational_expense": 4180947, "product_revenue": 3001740, "quarter": 1, "rd_expense": 1135973, "revenue": 8761545, "salaries_expense": 1902338, "service_revenue": 5759805 }, { "depreciation": 398712, "expenses": 6230765, "income_tax": 564057, "marketing_expense": 1205674, "net_income": 2784841, "net_profit": 2220784, "operational_expense": 3773050, "product_revenue": 1997558, "quarter": 2, "rd_expense": 1148652, "revenue": 9015606, "salaries_expense": 2733448, "service_revenue": 7018048 }, { "depreciation": 517648, "expenses": 6401564, "income_tax": 697242, "marketing_expense": 1005144, "net_income": 2875470, "net_profit": 2178228, "operational_expense": 3889909, "product_revenue": 3543353, "quarter": 3, "rd_expense": 1095438, "revenue": 9277034, "salaries_expense": 3082100, "service_revenue": 5733681 }, { "depreciation": 400271, "expenses": 6577045, "income_tax": 712401, "marketing_expense": 913460, "net_income": 2968998, "net_profit": 2256597, "operational_expense": 3392071, "product_revenue": 3072409, "quarter": 4, "rd_expense": 669039, "revenue": 9546043, "salaries_expense": 2119462, "service_revenue": 6473634 } ], "market_conditions": { "gdp_growth": [ 0.025629047662842894, 0.018395217385022603, 0.0265774212905625, 0.022802242941133557 ], "inflation_rate": [ 0.01899300094769011, 0.018958053618274313, 0.009526566312280015, 0.011496968052266182 ], "interest_rate": [ 0.029048972291249378, 0.023216282770156235, 0.02986832366182198, 0.0272007585653571 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 55177, "billable_hours_per_employee": 128, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 17076160, "net_revenue": 13309917, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 144673 }, { "average_project_size": 143002, "billable_hours_per_employee": 105, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 16385057, "net_revenue": 13723106, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 149164 }, { "average_project_size": 171958, "billable_hours_per_employee": 127, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 15853898, "net_revenue": 14149122, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 153795 }, { "average_project_size": 152746, "billable_hours_per_employee": 128, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 18310945, "net_revenue": 14588364, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 158569 } ], "balance_sheet": [ { "assets": 19685989, "current_assets": 7248249, "current_liabilities": 5111387, "equity": 12931589, "fixed_assets": 12437740, "liabilities": 8867940, "long_term_liabilities": 3756553, "quarter": 1 }, { "assets": 20328987, "current_assets": 9815303, "current_liabilities": 3894335, "equity": 13648597, "fixed_assets": 10513684, "liabilities": 9006997, "long_term_liabilities": 5112662, "quarter": 2 }, { "assets": 20992988, "current_assets": 8127975, "current_liabilities": 5311993, "equity": 14039488, "fixed_assets": 12865013, "liabilities": 9148235, "long_term_liabilities": 3836242, "quarter": 3 }, { "assets": 21678676, "current_assets": 9509150, "current_liabilities": 4200604, "equity": 14889006, "fixed_assets": 12169526, "liabilities": 9291688, "long_term_liabilities": 5091084, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3155, "financing_cash_flow": -196885, "investing_cash_flow": -420398, "net_cash_flow": 2680798, "operating_cash_flow": 3112853, "quarter": 1 }, { "change_in_working_capital": 51866, "financing_cash_flow": 174808, "investing_cash_flow": -372098, "net_cash_flow": 2770486, "operating_cash_flow": 2968510, "quarter": 2 }, { "change_in_working_capital": 10614, "financing_cash_flow": -160686, "investing_cash_flow": -116615, "net_cash_flow": 2765277, "operating_cash_flow": 2844694, "quarter": 3 }, { "change_in_working_capital": -46813, "financing_cash_flow": 128526, "investing_cash_flow": -374914, "net_cash_flow": 3258089, "operating_cash_flow": 3339510, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6761111671859615, "current_ratio": 1.4180591295474203, "debt_to_equity_ratio": 0.6857579528702931, "profit_margin": 0.15879437865765805, "quarter": 1, "return_on_assets": 0.10736265269679872, "return_on_equity": 0.16344008458666603 }, { "asset_turnover_ratio": 0.675051147408378, "current_ratio": 2.520405409395956, "debt_to_equity_ratio": 0.6599210893251519, "profit_margin": 0.16953938853201309, "quarter": 2, "return_on_assets": 0.11444775875945024, "return_on_equity": 0.17046492031378757 }, { "asset_turnover_ratio": 0.6739927636789961, "current_ratio": 1.5301177919473914, "debt_to_equity_ratio": 0.6516074517817174, "profit_margin": 0.15511457177342877, "quarter": 3, "return_on_assets": 0.10454609891645725, "return_on_equity": 0.1563258574671669 }, { "asset_turnover_ratio": 0.672936114733206, "current_ratio": 2.2637577834044817, "debt_to_equity_ratio": 0.6240636883348694, "profit_margin": 0.17150778524583016, "quarter": 4, "return_on_assets": 0.11541378264982603, "return_on_equity": 0.16804466329048426 } ], "income_statement": [ { "depreciation": 999313, "expenses": 10413660, "income_tax": 782717, "marketing_expense": 1353518, "net_income": 2896257, "net_profit": 2113540, "operational_expense": 5773145, "product_revenue": 5192983, "quarter": 1, "rd_expense": 1422004, "revenue": 13309917, "salaries_expense": 3996657, "service_revenue": 8116934 }, { "depreciation": 641903, "expenses": 10717678, "income_tax": 678821, "marketing_expense": 1932444, "net_income": 3005428, "net_profit": 2326607, "operational_expense": 6955224, "product_revenue": 4009100, "quarter": 2, "rd_expense": 1570501, "revenue": 13723106, "salaries_expense": 3327461, "service_revenue": 9714006 }, { "depreciation": 649959, "expenses": 11030572, "income_tax": 923815, "marketing_expense": 2141340, "net_income": 3118550, "net_profit": 2194735, "operational_expense": 7515649, "product_revenue": 4551815, "quarter": 3, "rd_expense": 1392619, "revenue": 14149122, "salaries_expense": 4485510, "service_revenue": 9597307 }, { "depreciation": 837492, "expenses": 11352600, "income_tax": 733746, "marketing_expense": 1382877, "net_income": 3235764, "net_profit": 2502018, "operational_expense": 6702580, "product_revenue": 5286917, "quarter": 4, "rd_expense": 2125597, "revenue": 14588364, "salaries_expense": 3666075, "service_revenue": 9301447 } ], "market_conditions": { "gdp_growth": [ 0.032617581584325296, 0.023840506171262855, 0.022474877160043497, 0.027167961097908633 ], "inflation_rate": [ 0.01838207674246425, 0.016268305486450904, 0.014008138309323993, 0.011144534439023777 ], "interest_rate": [ 0.028219681116244722, 0.02862604900644131, 0.02571495335634332, 0.025862602577335022 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 55387, "billable_hours_per_employee": 134, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 23945589, "net_revenue": 18454728, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 200595 }, { "average_project_size": 107684, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 23960898, "net_revenue": 19027202, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 206817 }, { "average_project_size": 185341, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 22118821, "net_revenue": 19617436, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 213233 }, { "average_project_size": 86277, "billable_hours_per_employee": 110, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 22739965, "net_revenue": 20225979, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 219848 } ], "balance_sheet": [ { "assets": 27295122, "current_assets": 13024019, "current_liabilities": 7432622, "equity": 19338402, "fixed_assets": 14271103, "liabilities": 13189491, "long_term_liabilities": 5756869, "quarter": 1 }, { "assets": 27924219, "current_assets": 9143183, "current_liabilities": 7043506, "equity": 19786732, "fixed_assets": 18781036, "liabilities": 13539475, "long_term_liabilities": 6495969, "quarter": 2 }, { "assets": 28567815, "current_assets": 9406783, "current_liabilities": 6249816, "equity": 20176096, "fixed_assets": 19161032, "liabilities": 13898746, "long_term_liabilities": 7648930, "quarter": 3 }, { "assets": 29226244, "current_assets": 10149217, "current_liabilities": 7846027, "equity": 20741132, "fixed_assets": 19077027, "liabilities": 14267550, "long_term_liabilities": 6421523, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66670, "financing_cash_flow": 65014, "investing_cash_flow": -447466, "net_cash_flow": 5988819, "operating_cash_flow": 6374251, "quarter": 1 }, { "change_in_working_capital": 55370, "financing_cash_flow": -48465, "investing_cash_flow": -346316, "net_cash_flow": 5989896, "operating_cash_flow": 6375407, "quarter": 2 }, { "change_in_working_capital": 212, "financing_cash_flow": -14459, "investing_cash_flow": -207725, "net_cash_flow": 6351778, "operating_cash_flow": 6371052, "quarter": 3 }, { "change_in_working_capital": -33149, "financing_cash_flow": -28872, "investing_cash_flow": -280748, "net_cash_flow": 6157961, "operating_cash_flow": 6626913, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6761181723239779, "current_ratio": 1.7522778637202323, "debt_to_equity_ratio": 0.6820362406366358, "profit_margin": 0.28354636275321965, "quarter": 1, "return_on_assets": 0.1917108485538185, "return_on_equity": 0.27058962782964174 }, { "asset_turnover_ratio": 0.6813870783637673, "current_ratio": 1.2981011161202958, "debt_to_equity_ratio": 0.6842703989724023, "profit_margin": 0.2839086903055951, "quarter": 2, "return_on_assets": 0.19345171300941308, "return_on_equity": 0.273010621460886 }, { "asset_turnover_ratio": 0.6866971100169894, "current_ratio": 1.5051295910151594, "debt_to_equity_ratio": 0.688871920514256, "profit_margin": 0.2807210381621737, "quarter": 3, "return_on_assets": 0.19277032562693366, "return_on_equity": 0.27294809659906455 }, { "asset_turnover_ratio": 0.6920485232382239, "current_ratio": 1.293548569231281, "debt_to_equity_ratio": 0.6878867556505595, "profit_margin": 0.2858916248256759, "quarter": 4, "return_on_assets": 0.19785087676678537, "return_on_equity": 0.2787908586667304 } ], "income_statement": [ { "depreciation": 1141480, "expenses": 11501012, "income_tax": 1720945, "marketing_expense": 1163430, "net_income": 6953716, "net_profit": 5232771, "operational_expense": 7669803, "product_revenue": 6258774, "quarter": 1, "rd_expense": 1372019, "revenue": 18454728, "salaries_expense": 4918931, "service_revenue": 12195954 }, { "depreciation": 973419, "expenses": 11881745, "income_tax": 1743469, "marketing_expense": 1414290, "net_income": 7145457, "net_profit": 5401988, "operational_expense": 7801779, "product_revenue": 5418128, "quarter": 2, "rd_expense": 1468211, "revenue": 19027202, "salaries_expense": 5846785, "service_revenue": 13609074 }, { "depreciation": 864025, "expenses": 12275082, "income_tax": 1835327, "marketing_expense": 2218469, "net_income": 7342354, "net_profit": 5507027, "operational_expense": 7623849, "product_revenue": 5493375, "quarter": 3, "rd_expense": 1556035, "revenue": 19617436, "salaries_expense": 5071220, "service_revenue": 14124061 }, { "depreciation": 844475, "expenses": 12681441, "income_tax": 1762100, "marketing_expense": 1309321, "net_income": 7544538, "net_profit": 5782438, "operational_expense": 8685429, "product_revenue": 6020818, "quarter": 4, "rd_expense": 1593604, "revenue": 20225979, "salaries_expense": 6185643, "service_revenue": 14205161 } ], "market_conditions": { "gdp_growth": [ 0.005677875073427754, 0.008958796812178177, 0.01627063254728765, 0.014522019869279425 ], "inflation_rate": [ 0.009289869631874965, 0.017482331379349635, 0.01685347828882406, 0.01386223027842182 ], "interest_rate": [ 0.02812491627677808, 0.037319214060008675, 0.03166450745188993, 0.03284229625055728 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 128377, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 20910872, "net_revenue": 16338831, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 177596 }, { "average_project_size": 183211, "billable_hours_per_employee": 87, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 21416035, "net_revenue": 16743920, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 181999 }, { "average_project_size": 91299, "billable_hours_per_employee": 82, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 21235684, "net_revenue": 17159053, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 186511 }, { "average_project_size": 116732, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 20182341, "net_revenue": 17584478, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 191136 } ], "balance_sheet": [ { "assets": 20502939, "current_assets": 6933661, "current_liabilities": 4724825, "equity": 15582731, "fixed_assets": 13569278, "liabilities": 8562946, "long_term_liabilities": 3838121, "quarter": 1 }, { "assets": 21095307, "current_assets": 9616785, "current_liabilities": 4956400, "equity": 16059266, "fixed_assets": 11478522, "liabilities": 8790474, "long_term_liabilities": 3834074, "quarter": 2 }, { "assets": 21704790, "current_assets": 10173787, "current_liabilities": 3929095, "equity": 16926248, "fixed_assets": 11531003, "liabilities": 9024049, "long_term_liabilities": 5094954, "quarter": 3 }, { "assets": 22331882, "current_assets": 8928417, "current_liabilities": 4986371, "equity": 17349744, "fixed_assets": 13403465, "liabilities": 9263829, "long_term_liabilities": 4277458, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98259, "financing_cash_flow": 67373, "investing_cash_flow": -218940, "net_cash_flow": 3947283, "operating_cash_flow": 4358687, "quarter": 1 }, { "change_in_working_capital": -39372, "financing_cash_flow": -172412, "investing_cash_flow": -486383, "net_cash_flow": 3884886, "operating_cash_flow": 4444115, "quarter": 2 }, { "change_in_working_capital": 39959, "financing_cash_flow": 76718, "investing_cash_flow": -331565, "net_cash_flow": 5066177, "operating_cash_flow": 5240899, "quarter": 3 }, { "change_in_working_capital": -4647, "financing_cash_flow": 24236, "investing_cash_flow": -222299, "net_cash_flow": 5056076, "operating_cash_flow": 5118848, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7969018978206003, "current_ratio": 1.4674958331790067, "debt_to_equity_ratio": 0.5495151010435847, "profit_margin": 0.22294973245025915, "quarter": 1, "return_on_assets": 0.17766906490820658, "return_on_equity": 0.2337676239165009 }, { "asset_turnover_ratio": 0.7937272493830025, "current_ratio": 1.9402762085384553, "debt_to_equity_ratio": 0.5473770719035354, "profit_margin": 0.22422664465668732, "quarter": 2, "return_on_assets": 0.17797479790173237, "return_on_equity": 0.23378608960085723 }, { "asset_turnover_ratio": 0.79056526232228, "current_ratio": 2.5893461471407537, "debt_to_equity_ratio": 0.533139358468575, "profit_margin": 0.2474208221164653, "quarter": 3, "return_on_assets": 0.19560230714049756, "return_on_equity": 0.25082386834932346 }, { "asset_turnover_ratio": 0.7874158568453836, "current_ratio": 1.7905641196774167, "debt_to_equity_ratio": 0.5339461492918858, "profit_margin": 0.24349264163542414, "quarter": 4, "return_on_assets": 0.19172996704890344, "return_on_equity": 0.24678698429210252 } ], "income_statement": [ { "depreciation": 715949, "expenses": 11167583, "income_tax": 1528510, "marketing_expense": 1563437, "net_income": 5171248, "net_profit": 3642738, "operational_expense": 7101130, "product_revenue": 5419975, "quarter": 1, "rd_expense": 1946133, "revenue": 16338831, "salaries_expense": 5575670, "service_revenue": 10918856 }, { "depreciation": 689682, "expenses": 11458825, "income_tax": 1530662, "marketing_expense": 2250109, "net_income": 5285095, "net_profit": 3754433, "operational_expense": 7541735, "product_revenue": 4654952, "quarter": 2, "rd_expense": 1522799, "revenue": 16743920, "salaries_expense": 3771168, "service_revenue": 12088968 }, { "depreciation": 995392, "expenses": 11757664, "income_tax": 1155882, "marketing_expense": 1320847, "net_income": 5401389, "net_profit": 4245507, "operational_expense": 7408977, "product_revenue": 6211963, "quarter": 3, "rd_expense": 1685121, "revenue": 17159053, "salaries_expense": 5393591, "service_revenue": 10947090 }, { "depreciation": 837157, "expenses": 12064296, "income_tax": 1238491, "marketing_expense": 1556332, "net_income": 5520182, "net_profit": 4281691, "operational_expense": 7790282, "product_revenue": 4630905, "quarter": 4, "rd_expense": 1648729, "revenue": 17584478, "salaries_expense": 5552283, "service_revenue": 12953573 } ], "market_conditions": { "gdp_growth": [ 0.018693337366196057, 0.02568502247851199, 0.021245765472528516, 0.02325369543141103 ], "inflation_rate": [ 0.01741428869414913, 0.016878413043246013, 0.016589186205889585, 0.013436542080911133 ], "interest_rate": [ 0.030434087129164226, 0.03439409144142057, 0.032870867896878826, 0.027769608112041207 ], "year": 2007 }, "random_event": { "description": "Lam-Thomas Technology Adoption in 2007", "impact": -0.01, "type": "Technology Adoption" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 127269, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 9869104, "net_revenue": 7636185, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 83002 }, { "average_project_size": 112503, "billable_hours_per_employee": 115, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 9564401, "net_revenue": 7823734, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 85041 }, { "average_project_size": 182493, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 9662999, "net_revenue": 8015889, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 87129 }, { "average_project_size": 173388, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 9558143, "net_revenue": 8212764, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 89269 } ], "balance_sheet": [ { "assets": 8851527, "current_assets": 2728843, "current_liabilities": 2548160, "equity": 5816255, "fixed_assets": 6122684, "liabilities": 4941230, "long_term_liabilities": 2393070, "quarter": 1 }, { "assets": 9040278, "current_assets": 4300919, "current_liabilities": 2967879, "equity": 5838234, "fixed_assets": 4739359, "liabilities": 4990249, "long_term_liabilities": 2022370, "quarter": 2 }, { "assets": 9233053, "current_assets": 4168406, "current_liabilities": 2356768, "equity": 6079933, "fixed_assets": 5064647, "liabilities": 5039755, "long_term_liabilities": 2682987, "quarter": 3 }, { "assets": 9429940, "current_assets": 2844432, "current_liabilities": 2238864, "equity": 6314281, "fixed_assets": 6585508, "liabilities": 5089751, "long_term_liabilities": 2850887, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9987, "financing_cash_flow": -147125, "investing_cash_flow": -176089, "net_cash_flow": 1757846, "operating_cash_flow": 2306439, "quarter": 1 }, { "change_in_working_capital": 34547, "financing_cash_flow": -38728, "investing_cash_flow": -306282, "net_cash_flow": 1676399, "operating_cash_flow": 2246099, "quarter": 2 }, { "change_in_working_capital": -55072, "financing_cash_flow": 66459, "investing_cash_flow": -125610, "net_cash_flow": 1805812, "operating_cash_flow": 2340914, "quarter": 3 }, { "change_in_working_capital": -40652, "financing_cash_flow": -55367, "investing_cash_flow": -293875, "net_cash_flow": 1857616, "operating_cash_flow": 2305488, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8626969109397734, "current_ratio": 1.0709072428732889, "debt_to_equity_ratio": 0.8495552550567332, "profit_margin": 0.24959557684891082, "quarter": 1, "return_on_assets": 0.2153253331317862, "return_on_equity": 0.32769505463567195 }, { "asset_turnover_ratio": 0.8654306869766616, "current_ratio": 1.4491557775771855, "debt_to_equity_ratio": 0.8547531667966717, "profit_margin": 0.22856157941975022, "quarter": 2, "return_on_assets": 0.19780420469370522, "return_on_equity": 0.30629210819573177 }, { "asset_turnover_ratio": 0.868173181720066, "current_ratio": 1.7686959429184375, "debt_to_equity_ratio": 0.8289162068068843, "profit_margin": 0.23536191681296983, "quarter": 3, "return_on_assets": 0.20433490417524952, "return_on_equity": 0.3103052286924872 }, { "asset_turnover_ratio": 0.8709243112893613, "current_ratio": 1.2704800291576441, "debt_to_equity_ratio": 0.8060697647127203, "profit_margin": 0.2403687723158732, "quarter": 4, "return_on_assets": 0.20934300748467116, "return_on_equity": 0.31263923794332243 } ], "income_statement": [ { "depreciation": 400481, "expenses": 5220660, "income_tax": 509567, "marketing_expense": 876392, "net_income": 2415525, "net_profit": 1905958, "operational_expense": 2690377, "product_revenue": 2739888, "quarter": 1, "rd_expense": 690345, "revenue": 7636185, "salaries_expense": 2097621, "service_revenue": 4896297 }, { "depreciation": 457894, "expenses": 5386592, "income_tax": 648937, "marketing_expense": 770527, "net_income": 2437142, "net_profit": 1788205, "operational_expense": 2697574, "product_revenue": 2720914, "quarter": 2, "rd_expense": 651582, "revenue": 7823734, "salaries_expense": 2549563, "service_revenue": 5102820 }, { "depreciation": 454279, "expenses": 5557799, "income_tax": 571455, "marketing_expense": 761217, "net_income": 2458090, "net_profit": 1886635, "operational_expense": 3185941, "product_revenue": 2921275, "quarter": 3, "rd_expense": 834332, "revenue": 8015889, "salaries_expense": 2518513, "service_revenue": 5094614 }, { "depreciation": 331396, "expenses": 5734448, "income_tax": 504224, "marketing_expense": 701592, "net_income": 2478316, "net_profit": 1974092, "operational_expense": 3044228, "product_revenue": 2937376, "quarter": 4, "rd_expense": 855321, "revenue": 8212764, "salaries_expense": 2694662, "service_revenue": 5275388 } ], "market_conditions": { "gdp_growth": [ 0.007949146802563381, 0.018429344908306902, 0.018013331162796735, 0.004189220147920419 ], "inflation_rate": [ 0.017132432053133705, 0.017607833066491184, 0.018448575975873713, 0.01707737251288999 ], "interest_rate": [ 0.03153736779781077, 0.035920332091036566, 0.033820189547028735, 0.03763046503068115 ], "year": 2008 }, "random_event": { "description": "Lam-Thomas Expansion to New Market in 2008", "impact": 0.07, "type": "Expansion to New Market" }, "year": 2008 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2001, "industry": "Advertising", "location": "Port Michael", "name": "Mahoney and Sons", "num_employees": 517, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.mahoneyandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 110049, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 2014850, "net_revenue": 1618881, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3131 }, { "average_project_size": 119031, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 1943627, "net_revenue": 1593018, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3081 }, { "average_project_size": 145247, "billable_hours_per_employee": 107, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 1751525, "net_revenue": 1567570, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 3032 }, { "average_project_size": 173021, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 1729382, "net_revenue": 1542527, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2984 } ], "balance_sheet": [ { "assets": 2418669, "current_assets": 895309, "current_liabilities": 568462, "equity": 1682039, "fixed_assets": 1523360, "liabilities": 1154899, "long_term_liabilities": 586437, "quarter": 1 }, { "assets": 2492798, "current_assets": 1159449, "current_liabilities": 523529, "equity": 1694376, "fixed_assets": 1333349, "liabilities": 1180153, "long_term_liabilities": 656624, "quarter": 2 }, { "assets": 2569198, "current_assets": 1246850, "current_liabilities": 485274, "equity": 1735222, "fixed_assets": 1322348, "liabilities": 1205960, "long_term_liabilities": 720686, "quarter": 3 }, { "assets": 2647940, "current_assets": 814470, "current_liabilities": 565078, "equity": 1779828, "fixed_assets": 1833470, "liabilities": 1232330, "long_term_liabilities": 667252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84699, "financing_cash_flow": -68831, "investing_cash_flow": -102830, "net_cash_flow": 113613, "operating_cash_flow": 472800, "quarter": 1 }, { "change_in_working_capital": 28452, "financing_cash_flow": -80582, "investing_cash_flow": -433500, "net_cash_flow": 445332, "operating_cash_flow": 459955, "quarter": 2 }, { "change_in_working_capital": -63491, "financing_cash_flow": -86561, "investing_cash_flow": -355107, "net_cash_flow": 361133, "operating_cash_flow": 470825, "quarter": 3 }, { "change_in_working_capital": 70764, "financing_cash_flow": 135831, "investing_cash_flow": -331425, "net_cash_flow": -40274, "operating_cash_flow": 425121, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6693272208805753, "current_ratio": 1.5749671921781931, "debt_to_equity_ratio": 0.6866065531179717, "profit_margin": 0.2583692068780843, "quarter": 1, "return_on_assets": 0.17293354320082657, "return_on_equity": 0.24866783707155424 }, { "asset_turnover_ratio": 0.6390481699680439, "current_ratio": 2.214679607051376, "debt_to_equity_ratio": 0.6965118722172646, "profit_margin": 0.23962754972009104, "quarter": 2, "return_on_assets": 0.15313354712255065, "return_on_equity": 0.2252929692110842 }, { "asset_turnover_ratio": 0.6101398179509715, "current_ratio": 2.5693731788638994, "debt_to_equity_ratio": 0.6949888832668096, "profit_margin": 0.23729976970725392, "quarter": 3, "return_on_assets": 0.14478603828899136, "return_on_equity": 0.21437257019562914 }, { "asset_turnover_ratio": 0.5825385016276804, "current_ratio": 1.4413408414413584, "debt_to_equity_ratio": 0.6923871295428548, "profit_margin": 0.23611774704753952, "quarter": 4, "return_on_assets": 0.13754767857277733, "return_on_equity": 0.2046366278089793 } ], "income_statement": [ { "depreciation": 54531, "expenses": 1090095, "income_tax": 110517, "marketing_expense": 158203, "net_income": 528786, "net_profit": 418269, "operational_expense": 723420, "product_revenue": 479351, "quarter": 1, "rd_expense": 217815, "revenue": 1618881, "salaries_expense": 465729, "service_revenue": 1139530 }, { "depreciation": 78224, "expenses": 1077870, "income_tax": 133417, "marketing_expense": 136690, "net_income": 515148, "net_profit": 381731, "operational_expense": 551700, "product_revenue": 560034, "quarter": 2, "rd_expense": 190095, "revenue": 1593018, "salaries_expense": 497781, "service_revenue": 1032984 }, { "depreciation": 98841, "expenses": 1065783, "income_tax": 129803, "marketing_expense": 115015, "net_income": 501787, "net_profit": 371984, "operational_expense": 686536, "product_revenue": 333709, "quarter": 3, "rd_expense": 129641, "revenue": 1567570, "salaries_expense": 505000, "service_revenue": 1233861 }, { "depreciation": 60903, "expenses": 1053831, "income_tax": 124478, "marketing_expense": 115541, "net_income": 488696, "net_profit": 364218, "operational_expense": 580158, "product_revenue": 336626, "quarter": 4, "rd_expense": 172711, "revenue": 1542527, "salaries_expense": 479846, "service_revenue": 1205901 } ], "market_conditions": { "gdp_growth": [ 0.029699264148246494, 0.016662518140442596, 0.014375152001473143, 0.024713899487799583 ], "inflation_rate": [ 0.01914040771348771, 0.016335381033224024, 0.015595389443328434, 0.014816975637092014 ], "interest_rate": [ 0.03903929110562014, 0.03341351088069527, 0.031134966256948407, 0.03822568351933481 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 163856, "billable_hours_per_employee": 137, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 1071873, "net_revenue": 929690, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 1798 }, { "average_project_size": 70259, "billable_hours_per_employee": 93, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 1198854, "net_revenue": 936674, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 1812 }, { "average_project_size": 51676, "billable_hours_per_employee": 86, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 1197226, "net_revenue": 943710, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 1825 }, { "average_project_size": 101788, "billable_hours_per_employee": 106, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 1054182, "net_revenue": 950800, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1839 } ], "balance_sheet": [ { "assets": 1297384, "current_assets": 412641, "current_liabilities": 338648, "equity": 863171, "fixed_assets": 884743, "liabilities": 613567, "long_term_liabilities": 274919, "quarter": 1 }, { "assets": 1340299, "current_assets": 562189, "current_liabilities": 301511, "equity": 888946, "fixed_assets": 778110, "liabilities": 622684, "long_term_liabilities": 321173, "quarter": 2 }, { "assets": 1384634, "current_assets": 675318, "current_liabilities": 264658, "equity": 939417, "fixed_assets": 709316, "liabilities": 631937, "long_term_liabilities": 367279, "quarter": 3 }, { "assets": 1430436, "current_assets": 625402, "current_liabilities": 275736, "equity": 963405, "fixed_assets": 805034, "liabilities": 641326, "long_term_liabilities": 365590, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90268, "financing_cash_flow": -158038, "investing_cash_flow": -250649, "net_cash_flow": -391992, "operating_cash_flow": 233499, "quarter": 1 }, { "change_in_working_capital": -43958, "financing_cash_flow": -92773, "investing_cash_flow": -419309, "net_cash_flow": -240925, "operating_cash_flow": 209119, "quarter": 2 }, { "change_in_working_capital": -65791, "financing_cash_flow": -125806, "investing_cash_flow": -126468, "net_cash_flow": 60437, "operating_cash_flow": 223658, "quarter": 3 }, { "change_in_working_capital": 32180, "financing_cash_flow": -62355, "investing_cash_flow": -406561, "net_cash_flow": 48413, "operating_cash_flow": 229378, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7165881496919956, "current_ratio": 1.2184953107651604, "debt_to_equity_ratio": 0.7108290246081019, "profit_margin": 0.19291806946401488, "quarter": 1, "return_on_assets": 0.13824280243937032, "return_on_equity": 0.20778501594701398 }, { "asset_turnover_ratio": 0.6988545093296347, "current_ratio": 1.864572105163659, "debt_to_equity_ratio": 0.7004744945137275, "profit_margin": 0.1829142262943137, "quarter": 2, "return_on_assets": 0.12783043186632237, "return_on_equity": 0.19273499177677833 }, { "asset_turnover_ratio": 0.6815591701489346, "current_ratio": 2.5516629008002782, "debt_to_equity_ratio": 0.6726906155626309, "profit_margin": 0.19785739263121085, "quarter": 3, "return_on_assets": 0.13485152032956002, "return_on_equity": 0.19876157233688554 }, { "asset_turnover_ratio": 0.6646924434228445, "current_ratio": 2.268118780282589, "debt_to_equity_ratio": 0.6656868087668218, "profit_margin": 0.18331405132519984, "quarter": 4, "return_on_assets": 0.1218474646890878, "return_on_equity": 0.1809156066244207 } ], "income_statement": [ { "depreciation": 54145, "expenses": 692556, "income_tax": 57780, "marketing_expense": 125470, "net_income": 237134, "net_profit": 179354, "operational_expense": 421296, "product_revenue": 305335, "quarter": 1, "rd_expense": 83307, "revenue": 929690, "salaries_expense": 338810, "service_revenue": 624355 }, { "depreciation": 37788, "expenses": 699471, "income_tax": 65872, "marketing_expense": 91559, "net_income": 237203, "net_profit": 171331, "operational_expense": 411432, "product_revenue": 303278, "quarter": 2, "rd_expense": 117045, "revenue": 936674, "salaries_expense": 294791, "service_revenue": 633396 }, { "depreciation": 36938, "expenses": 706456, "income_tax": 50534, "marketing_expense": 79428, "net_income": 237254, "net_profit": 186720, "operational_expense": 431091, "product_revenue": 367850, "quarter": 3, "rd_expense": 100280, "revenue": 943710, "salaries_expense": 333599, "service_revenue": 575860 }, { "depreciation": 55083, "expenses": 713510, "income_tax": 62995, "marketing_expense": 141626, "net_income": 237290, "net_profit": 174295, "operational_expense": 412160, "product_revenue": 259696, "quarter": 4, "rd_expense": 98218, "revenue": 950800, "salaries_expense": 324418, "service_revenue": 691104 } ], "market_conditions": { "gdp_growth": [ 0.010924682896985186, 0.011382682145290503, 0.01706680440225207, 0.015393286053885591 ], "inflation_rate": [ 0.020280906401821175, 0.01903945642727672, 0.01948653890232265, 0.022897852278852944 ], "interest_rate": [ 0.02333645685520634, 0.024713117418805938, 0.024845436940691138, 0.026906916740541124 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 181062, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 5237935, "net_revenue": 4093258, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7917 }, { "average_project_size": 66222, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 4956548, "net_revenue": 4052814, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 7839 }, { "average_project_size": 122496, "billable_hours_per_employee": 110, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 5080852, "net_revenue": 4012770, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 7762 }, { "average_project_size": 92737, "billable_hours_per_employee": 113, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 4776768, "net_revenue": 3973122, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 7685 } ], "balance_sheet": [ { "assets": 6016603, "current_assets": 1889622, "current_liabilities": 1829437, "equity": 3509401, "fixed_assets": 4126981, "liabilities": 3407252, "long_term_liabilities": 1577815, "quarter": 1 }, { "assets": 6106444, "current_assets": 2682436, "current_liabilities": 1698075, "equity": 3560711, "fixed_assets": 3424008, "liabilities": 3433177, "long_term_liabilities": 1735102, "quarter": 2 }, { "assets": 6197626, "current_assets": 1997318, "current_liabilities": 1743325, "equity": 3677314, "fixed_assets": 4200308, "liabilities": 3459300, "long_term_liabilities": 1715975, "quarter": 3 }, { "assets": 6290170, "current_assets": 2905848, "current_liabilities": 2019310, "equity": 3675227, "fixed_assets": 3384322, "liabilities": 3485622, "long_term_liabilities": 1466312, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27874, "financing_cash_flow": 66182, "investing_cash_flow": -491167, "net_cash_flow": 898887, "operating_cash_flow": 1069817, "quarter": 1 }, { "change_in_working_capital": -27833, "financing_cash_flow": -25942, "investing_cash_flow": -206569, "net_cash_flow": 953404, "operating_cash_flow": 1097851, "quarter": 2 }, { "change_in_working_capital": -48061, "financing_cash_flow": 137909, "investing_cash_flow": -425208, "net_cash_flow": 604720, "operating_cash_flow": 1106113, "quarter": 3 }, { "change_in_working_capital": 22175, "financing_cash_flow": -127615, "investing_cash_flow": -428711, "net_cash_flow": 907889, "operating_cash_flow": 1115149, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6803270882256981, "current_ratio": 1.0328980992512997, "debt_to_equity_ratio": 0.9708927534926901, "profit_margin": 0.21988596858541534, "quarter": 1, "return_on_assets": 0.14959438074940296, "return_on_equity": 0.2564682690863769 }, { "asset_turnover_ratio": 0.6636946150656585, "current_ratio": 1.5796922986322748, "debt_to_equity_ratio": 0.9641829960364657, "profit_margin": 0.21896983182549212, "quarter": 2, "return_on_assets": 0.14532909824441198, "return_on_equity": 0.24923224603176164 }, { "asset_turnover_ratio": 0.6474688856668667, "current_ratio": 1.1456945778899517, "debt_to_equity_ratio": 0.9407137927302374, "profit_margin": 0.23399995514320532, "quarter": 3, "return_on_assets": 0.15150769020266794, "return_on_equity": 0.25534615754868906 }, { "asset_turnover_ratio": 0.631639844392123, "current_ratio": 1.439030163768812, "debt_to_equity_ratio": 0.9484099893693642, "profit_margin": 0.219142276527124, "quarter": 4, "return_on_assets": 0.13841899344532818, "return_on_equity": 0.236904822477632 } ], "income_statement": [ { "depreciation": 169767, "expenses": 2955028, "income_tax": 238180, "marketing_expense": 357346, "net_income": 1138230, "net_profit": 900050, "operational_expense": 1927029, "product_revenue": 1047239, "quarter": 1, "rd_expense": 296020, "revenue": 4093258, "salaries_expense": 924329, "service_revenue": 3046019 }, { "depreciation": 210407, "expenses": 2894448, "income_tax": 270922, "marketing_expense": 417221, "net_income": 1158366, "net_profit": 887444, "operational_expense": 1568496, "product_revenue": 823786, "quarter": 2, "rd_expense": 367825, "revenue": 4052814, "salaries_expense": 1104106, "service_revenue": 3229028 }, { "depreciation": 167125, "expenses": 2835110, "income_tax": 238672, "marketing_expense": 539864, "net_income": 1177660, "net_profit": 938988, "operational_expense": 1635766, "product_revenue": 1344621, "quarter": 3, "rd_expense": 346741, "revenue": 4012770, "salaries_expense": 1355171, "service_revenue": 2668149 }, { "depreciation": 244470, "expenses": 2776989, "income_tax": 325454, "marketing_expense": 286492, "net_income": 1196133, "net_profit": 870679, "operational_expense": 1742843, "product_revenue": 1098643, "quarter": 4, "rd_expense": 522215, "revenue": 3973122, "salaries_expense": 940393, "service_revenue": 2874479 } ], "market_conditions": { "gdp_growth": [ 0.019323224640078924, 0.015512624004158529, 0.021150282011759492, 0.02120336160201706 ], "inflation_rate": [ 0.016696374417953182, 0.01857629931414088, 0.02220551372630529, 0.020100612336944178 ], "interest_rate": [ 0.03192108748092032, 0.03407312678595541, 0.029281219231534483, 0.03427017681210105 ], "year": 2003 }, "random_event": { "description": "Mahoney and Sons Award Nomination in 2003", "impact": -0.06, "type": "Award Nomination" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 149910, "billable_hours_per_employee": 147, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 884254, "net_revenue": 683653, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1322 }, { "average_project_size": 121257, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 744106, "net_revenue": 674869, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1305 }, { "average_project_size": 126762, "billable_hours_per_employee": 155, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 815980, "net_revenue": 666199, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 1289 }, { "average_project_size": 177450, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 738212, "net_revenue": 657639, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1272 } ], "balance_sheet": [ { "assets": 911864, "current_assets": 441950, "current_liabilities": 215245, "equity": 640607, "fixed_assets": 469914, "liabilities": 477641, "long_term_liabilities": 262396, "quarter": 1 }, { "assets": 936088, "current_assets": 414865, "current_liabilities": 224880, "equity": 656966, "fixed_assets": 521223, "liabilities": 487844, "long_term_liabilities": 262964, "quarter": 2 }, { "assets": 960955, "current_assets": 456975, "current_liabilities": 258816, "equity": 662282, "fixed_assets": 503980, "liabilities": 498265, "long_term_liabilities": 239449, "quarter": 3 }, { "assets": 986483, "current_assets": 413305, "current_liabilities": 241974, "equity": 682244, "fixed_assets": 573178, "liabilities": 508909, "long_term_liabilities": 266935, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28626, "financing_cash_flow": 159541, "investing_cash_flow": -417488, "net_cash_flow": -314980, "operating_cash_flow": 245209, "quarter": 1 }, { "change_in_working_capital": 63936, "financing_cash_flow": -160045, "investing_cash_flow": -449525, "net_cash_flow": 218751, "operating_cash_flow": 236292, "quarter": 2 }, { "change_in_working_capital": 37541, "financing_cash_flow": -87527, "investing_cash_flow": -307785, "net_cash_flow": -37975, "operating_cash_flow": 239093, "quarter": 3 }, { "change_in_working_capital": -55584, "financing_cash_flow": -73732, "investing_cash_flow": -299923, "net_cash_flow": -355830, "operating_cash_flow": 227931, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7497313195827447, "current_ratio": 2.053241654858417, "debt_to_equity_ratio": 0.7456069009548756, "profit_margin": 0.3018841429789674, "quarter": 1, "return_on_assets": 0.22633199687672723, "return_on_equity": 0.3221694424194553 }, { "asset_turnover_ratio": 0.7209461076309065, "current_ratio": 1.8448283528993241, "debt_to_equity_ratio": 0.7425711528450483, "profit_margin": 0.3092778005805571, "quarter": 2, "return_on_assets": 0.22297262650520036, "return_on_equity": 0.3177059391201371 }, { "asset_turnover_ratio": 0.6932676348007971, "current_ratio": 1.7656365912462908, "debt_to_equity_ratio": 0.752345677521056, "profit_margin": 0.2995981681149326, "quarter": 3, "return_on_assets": 0.20770171339969093, "return_on_equity": 0.3013701112215038 }, { "asset_turnover_ratio": 0.6666501095305241, "current_ratio": 1.7080554109119161, "debt_to_equity_ratio": 0.7459340060154431, "profit_margin": 0.31121937719630377, "quarter": 4, "return_on_assets": 0.2074744318959374, "return_on_equity": 0.2999953095959803 } ], "income_statement": [ { "depreciation": 38825, "expenses": 416568, "income_tax": 60701, "marketing_expense": 44079, "net_income": 267085, "net_profit": 206384, "operational_expense": 260212, "product_revenue": 239515, "quarter": 1, "rd_expense": 80138, "revenue": 683653, "salaries_expense": 156337, "service_revenue": 444138 }, { "depreciation": 27570, "expenses": 409153, "income_tax": 56994, "marketing_expense": 81375, "net_income": 265716, "net_profit": 208722, "operational_expense": 223086, "product_revenue": 166459, "quarter": 2, "rd_expense": 61550, "revenue": 674869, "salaries_expense": 178605, "service_revenue": 508410 }, { "depreciation": 39501, "expenses": 401870, "income_tax": 64737, "marketing_expense": 44983, "net_income": 264329, "net_profit": 199592, "operational_expense": 242214, "product_revenue": 200985, "quarter": 3, "rd_expense": 72013, "revenue": 666199, "salaries_expense": 137655, "service_revenue": 465214 }, { "depreciation": 23261, "expenses": 394717, "income_tax": 58252, "marketing_expense": 70927, "net_income": 262922, "net_profit": 204670, "operational_expense": 262743, "product_revenue": 155674, "quarter": 4, "rd_expense": 55684, "revenue": 657639, "salaries_expense": 177584, "service_revenue": 501965 } ], "market_conditions": { "gdp_growth": [ 0.012587913939687428, 0.021241888060614614, 0.031357667018789274, 0.014138407970967874 ], "inflation_rate": [ 0.011706399218188035, 0.01913563681330122, 0.01825320850961612, 0.011979032709676225 ], "interest_rate": [ 0.037083192150029316, 0.04024133206893086, 0.04307127677994763, 0.037401058421814966 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 65775, "billable_hours_per_employee": 138, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 5356026, "net_revenue": 4424680, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 8558 }, { "average_project_size": 58945, "billable_hours_per_employee": 149, "client_concentration": 0.23, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 5591522, "net_revenue": 4371696, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8456 }, { "average_project_size": 172665, "billable_hours_per_employee": 118, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 5356593, "net_revenue": 4319348, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 8355 }, { "average_project_size": 92810, "billable_hours_per_employee": 96, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 4998915, "net_revenue": 4267626, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 8255 } ], "balance_sheet": [ { "assets": 4975198, "current_assets": 1751541, "current_liabilities": 1196534, "equity": 2736028, "fixed_assets": 3223657, "liabilities": 2972050, "long_term_liabilities": 1775516, "quarter": 1 }, { "assets": 5115910, "current_assets": 1862766, "current_liabilities": 1406026, "equity": 2793022, "fixed_assets": 3253144, "liabilities": 3049719, "long_term_liabilities": 1643693, "quarter": 2 }, { "assets": 5260601, "current_assets": 2384209, "current_liabilities": 1579201, "equity": 2907092, "fixed_assets": 2876392, "liabilities": 3129418, "long_term_liabilities": 1550217, "quarter": 3 }, { "assets": 5409385, "current_assets": 2455450, "current_liabilities": 1557478, "equity": 2965497, "fixed_assets": 2953935, "liabilities": 3211199, "long_term_liabilities": 1653721, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20628, "financing_cash_flow": -167292, "investing_cash_flow": -220020, "net_cash_flow": 656843, "operating_cash_flow": 998927, "quarter": 1 }, { "change_in_working_capital": -45696, "financing_cash_flow": -45906, "investing_cash_flow": -178911, "net_cash_flow": 420619, "operating_cash_flow": 1045326, "quarter": 2 }, { "change_in_working_capital": 63702, "financing_cash_flow": 129427, "investing_cash_flow": -236812, "net_cash_flow": 608186, "operating_cash_flow": 1038465, "quarter": 3 }, { "change_in_working_capital": -40489, "financing_cash_flow": 197468, "investing_cash_flow": -397989, "net_cash_flow": 863336, "operating_cash_flow": 1083814, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8893475194354074, "current_ratio": 1.463845573966139, "debt_to_equity_ratio": 1.0862644680536895, "profit_margin": 0.16563457696375783, "quarter": 1, "return_on_assets": 0.1473067001554511, "return_on_equity": 0.26786275579051094 }, { "asset_turnover_ratio": 0.8545294971960022, "current_ratio": 1.3248446330295456, "debt_to_equity_ratio": 1.0919065442377467, "profit_margin": 0.16625835831219737, "quarter": 2, "return_on_assets": 0.1420726713331548, "return_on_equity": 0.26023103290987326 }, { "asset_turnover_ratio": 0.821075006448883, "current_ratio": 1.5097565161116286, "debt_to_equity_ratio": 1.07647711183547, "profit_margin": 0.17963567649561923, "quarter": 3, "return_on_assets": 0.14749436423709003, "return_on_equity": 0.26690211386498947 }, { "asset_turnover_ratio": 0.7889299800254558, "current_ratio": 1.5765551744551127, "debt_to_equity_ratio": 1.0828535655237554, "profit_margin": 0.17979808914839304, "quarter": 4, "return_on_assets": 0.14184810288045682, "return_on_equity": 0.2587461730698092 } ], "income_statement": [ { "depreciation": 266047, "expenses": 3437209, "income_tax": 254591, "marketing_expense": 484081, "net_income": 987471, "net_profit": 732880, "operational_expense": 2078478, "product_revenue": 1420754, "quarter": 1, "rd_expense": 370604, "revenue": 4424680, "salaries_expense": 1460720, "service_revenue": 3003926 }, { "depreciation": 318495, "expenses": 3361642, "income_tax": 283223, "marketing_expense": 505310, "net_income": 1010054, "net_profit": 726831, "operational_expense": 1728099, "product_revenue": 1424337, "quarter": 2, "rd_expense": 474775, "revenue": 4371696, "salaries_expense": 1655906, "service_revenue": 2947359 }, { "depreciation": 262556, "expenses": 3287737, "income_tax": 255702, "marketing_expense": 488993, "net_income": 1031611, "net_profit": 775909, "operational_expense": 2263276, "product_revenue": 1586594, "quarter": 3, "rd_expense": 612995, "revenue": 4319348, "salaries_expense": 1632262, "service_revenue": 2732754 }, { "depreciation": 316503, "expenses": 3215456, "income_tax": 284859, "marketing_expense": 376486, "net_income": 1052170, "net_profit": 767311, "operational_expense": 2106948, "product_revenue": 1580347, "quarter": 4, "rd_expense": 500865, "revenue": 4267626, "salaries_expense": 1232587, "service_revenue": 2687279 } ], "market_conditions": { "gdp_growth": [ 0.0290092823907937, 0.02664476928350786, 0.018583084434309192, 0.026344985841781396 ], "inflation_rate": [ 0.010849367377782547, 0.018374792347509904, 0.018337159094454818, 0.019645574506567343 ], "interest_rate": [ 0.031525668592679995, 0.04076208014465208, 0.03854447749640422, 0.035197719459102314 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1990, "industry": "Advertising", "location": "Port Nancyshire", "name": "Quinn, Sosa and Li", "num_employees": 977, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.quinn,sosaandli.com" }

[ { "advertising_kpis": [ { "average_project_size": 141944, "billable_hours_per_employee": 80, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 79652971, "net_revenue": 61859036, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 63315 }, { "average_project_size": 74195, "billable_hours_per_employee": 149, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 69010609, "net_revenue": 61730564, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 63184 }, { "average_project_size": 135566, "billable_hours_per_employee": 144, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 74970661, "net_revenue": 61602359, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 63053 }, { "average_project_size": 155984, "billable_hours_per_employee": 157, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 74954653, "net_revenue": 61474421, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 62922 } ], "balance_sheet": [ { "assets": 65265468, "current_assets": 32383375, "current_liabilities": 14632267, "equity": 55463973, "fixed_assets": 32882093, "liabilities": 27477735, "long_term_liabilities": 12845468, "quarter": 1 }, { "assets": 66457166, "current_assets": 29878793, "current_liabilities": 11522392, "equity": 56456430, "fixed_assets": 36578373, "liabilities": 27819715, "long_term_liabilities": 16297323, "quarter": 2 }, { "assets": 67670624, "current_assets": 33249012, "current_liabilities": 12393534, "equity": 55495904, "fixed_assets": 34421612, "liabilities": 28165952, "long_term_liabilities": 15772418, "quarter": 3 }, { "assets": 68906239, "current_assets": 34321592, "current_liabilities": 13141444, "equity": 57090021, "fixed_assets": 34584647, "liabilities": 28516498, "long_term_liabilities": 15375054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63774, "financing_cash_flow": -183631, "investing_cash_flow": -316756, "net_cash_flow": 20005513, "operating_cash_flow": 20295188, "quarter": 1 }, { "change_in_working_capital": -88241, "financing_cash_flow": 169172, "investing_cash_flow": -113163, "net_cash_flow": 20842365, "operating_cash_flow": 20918186, "quarter": 2 }, { "change_in_working_capital": -77169, "financing_cash_flow": 26581, "investing_cash_flow": -409935, "net_cash_flow": 18879195, "operating_cash_flow": 19320909, "quarter": 3 }, { "change_in_working_capital": -61968, "financing_cash_flow": -87274, "investing_cash_flow": -391975, "net_cash_flow": 19654004, "operating_cash_flow": 20053572, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9478065184486227, "current_ratio": 2.213148174510484, "debt_to_equity_ratio": 0.49541591620203623, "profit_margin": 0.2857503308004994, "quarter": 1, "return_on_assets": 0.2708360261815636, "return_on_equity": 0.31869768867801807 }, { "asset_turnover_ratio": 0.9288774667279673, "current_ratio": 2.5931067958805776, "debt_to_equity_ratio": 0.49276433171562567, "profit_margin": 0.2886573173055733, "quarter": 2, "return_on_assets": 0.26812727765129196, "return_on_equity": 0.31562355253422864 }, { "asset_turnover_ratio": 0.9103264512530578, "current_ratio": 2.6827708706814377, "debt_to_equity_ratio": 0.5075320874131539, "profit_margin": 0.2595879810381937, "quarter": 3, "return_on_assets": 0.2363098055664449, "return_on_equity": 0.2881515724115423 }, { "asset_turnover_ratio": 0.8921459347099179, "current_ratio": 2.611706293463641, "debt_to_equity_ratio": 0.4995005694602915, "profit_margin": 0.271662257705526, "quarter": 4, "return_on_assets": 0.2423623788261031, "return_on_equity": 0.29252537847201004 } ], "income_statement": [ { "depreciation": 2618948, "expenses": 38596228, "income_tax": 5586568, "marketing_expense": 6623171, "net_income": 23262808, "net_profit": 17676240, "operational_expense": 26342361, "product_revenue": 17787205, "quarter": 1, "rd_expense": 4917302, "revenue": 61859036, "salaries_expense": 18917334, "service_revenue": 44071831 }, { "depreciation": 3099207, "expenses": 38701660, "income_tax": 5209925, "marketing_expense": 6150099, "net_income": 23028904, "net_profit": 17818979, "operational_expense": 26295273, "product_revenue": 23142840, "quarter": 2, "rd_expense": 7668771, "revenue": 61730564, "salaries_expense": 17569210, "service_revenue": 38587724 }, { "depreciation": 3329677, "expenses": 38807381, "income_tax": 6803746, "marketing_expense": 4283295, "net_income": 22794978, "net_profit": 15991232, "operational_expense": 19611672, "product_revenue": 13264256, "quarter": 3, "rd_expense": 7559993, "revenue": 61602359, "salaries_expense": 14355007, "service_revenue": 48338103 }, { "depreciation": 3353292, "expenses": 38913390, "income_tax": 5860751, "marketing_expense": 6622931, "net_income": 22561031, "net_profit": 16700280, "operational_expense": 24243039, "product_revenue": 16726656, "quarter": 4, "rd_expense": 7167411, "revenue": 61474421, "salaries_expense": 16480058, "service_revenue": 44747765 } ], "market_conditions": { "gdp_growth": [ 0.014196315029114129, 0.013436108884549344, 0.005786377536744698, 0.011708581690747238 ], "inflation_rate": [ 0.017526127474137676, 0.011929920706553328, 0.011015663862501263, 0.016184230165266694 ], "interest_rate": [ 0.02966192517169451, 0.02321583550330012, 0.027084436991672966, 0.02594037340451287 ], "year": 1990 }, "random_event": { "description": "Quinn, Sosa and Li Technology Adoption in 1990", "impact": 0.09, "type": "Technology Adoption" }, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 175779, "billable_hours_per_employee": 144, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 85060907, "net_revenue": 70617163, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 72280 }, { "average_project_size": 81414, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 78532413, "net_revenue": 69991084, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 71639 }, { "average_project_size": 54964, "billable_hours_per_employee": 118, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 78307902, "net_revenue": 69370556, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 71004 }, { "average_project_size": 131761, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 83672887, "net_revenue": 68755530, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 70374 } ], "balance_sheet": [ { "assets": 78909255, "current_assets": 33161299, "current_liabilities": 18181731, "equity": 56836081, "fixed_assets": 45747956, "liabilities": 41360739, "long_term_liabilities": 23179008, "quarter": 1 }, { "assets": 80719776, "current_assets": 33591074, "current_liabilities": 24065586, "equity": 56307533, "fixed_assets": 47128702, "liabilities": 42516536, "long_term_liabilities": 18450950, "quarter": 2 }, { "assets": 82571839, "current_assets": 33197104, "current_liabilities": 20083336, "equity": 56946454, "fixed_assets": 49374735, "liabilities": 43704631, "long_term_liabilities": 23621295, "quarter": 3 }, { "assets": 84466396, "current_assets": 41033777, "current_liabilities": 18780753, "equity": 56499750, "fixed_assets": 43432619, "liabilities": 44925926, "long_term_liabilities": 26145173, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33404, "financing_cash_flow": -117848, "investing_cash_flow": -460640, "net_cash_flow": 21586930, "operating_cash_flow": 21906855, "quarter": 1 }, { "change_in_working_capital": 72222, "financing_cash_flow": -130704, "investing_cash_flow": -114693, "net_cash_flow": 20204799, "operating_cash_flow": 20588187, "quarter": 2 }, { "change_in_working_capital": -62143, "financing_cash_flow": 120269, "investing_cash_flow": -452270, "net_cash_flow": 21795169, "operating_cash_flow": 22072303, "quarter": 3 }, { "change_in_working_capital": 9902, "financing_cash_flow": 1357, "investing_cash_flow": -188251, "net_cash_flow": 21169773, "operating_cash_flow": 21201816, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8949161033138635, "current_ratio": 1.8238801905055135, "debt_to_equity_ratio": 0.7277197560472194, "profit_margin": 0.27312857357353765, "quarter": 1, "return_on_assets": 0.24442715876610419, "return_on_equity": 0.3393542387273324 }, { "asset_turnover_ratio": 0.867087193106185, "current_ratio": 1.3958136735170297, "debt_to_equity_ratio": 0.7550772291870788, "profit_margin": 0.25866570376306786, "quarter": 2, "return_on_assets": 0.2242857190287545, "return_on_equity": 0.32152523890542317 }, { "asset_turnover_ratio": 0.8401236649216448, "current_ratio": 1.6529676145437193, "debt_to_equity_ratio": 0.7674688752349708, "profit_margin": 0.2606184387508729, "quarter": 3, "return_on_assets": 0.21895171790954057, "return_on_equity": 0.31747799432779433 }, { "asset_turnover_ratio": 0.813998622600164, "current_ratio": 2.1848845464289957, "debt_to_equity_ratio": 0.7951526511179253, "profit_margin": 0.24666059588225123, "quarter": 4, "return_on_assets": 0.20078138529788817, "return_on_equity": 0.3001655759538759 } ], "income_statement": [ { "depreciation": 2619290, "expenses": 46226282, "income_tax": 5103316, "marketing_expense": 7568536, "net_income": 24390881, "net_profit": 19287565, "operational_expense": 25910276, "product_revenue": 24811126, "quarter": 1, "rd_expense": 5426992, "revenue": 70617163, "salaries_expense": 16449228, "service_revenue": 45806037 }, { "depreciation": 2483894, "expenses": 46127931, "income_tax": 5758860, "marketing_expense": 5760590, "net_income": 23863153, "net_profit": 18104293, "operational_expense": 31053664, "product_revenue": 27161438, "quarter": 2, "rd_expense": 7928741, "revenue": 69991084, "salaries_expense": 18152345, "service_revenue": 42829646 }, { "depreciation": 3993057, "expenses": 46029790, "income_tax": 5261520, "marketing_expense": 7406279, "net_income": 23340766, "net_profit": 18079246, "operational_expense": 29206311, "product_revenue": 17573569, "quarter": 3, "rd_expense": 8252854, "revenue": 69370556, "salaries_expense": 16147547, "service_revenue": 51796987 }, { "depreciation": 4242536, "expenses": 45931857, "income_tax": 5864393, "marketing_expense": 8661244, "net_income": 22823673, "net_profit": 16959280, "operational_expense": 28229646, "product_revenue": 24200857, "quarter": 4, "rd_expense": 6971477, "revenue": 68755530, "salaries_expense": 22567343, "service_revenue": 44554673 } ], "market_conditions": { "gdp_growth": [ 0.006204703237167682, 0.01250638205152211, 0.017235030125464866, 0.007673675384623624 ], "inflation_rate": [ 0.008657804168898017, 0.009447272273695746, 0.014064336254043922, 0.010311451612302076 ], "interest_rate": [ 0.03653743672414354, 0.037622367668774796, 0.03952729135690989, 0.04100221651340567 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 187916, "billable_hours_per_employee": 100, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 109950775, "net_revenue": 99649565, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 101995 }, { "average_project_size": 109478, "billable_hours_per_employee": 116, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 117998521, "net_revenue": 100485574, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 102851 }, { "average_project_size": 104315, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 119975788, "net_revenue": 101328598, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 103714 }, { "average_project_size": 57272, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 131230744, "net_revenue": 102178693, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 104584 } ], "balance_sheet": [ { "assets": 145012904, "current_assets": 63090549, "current_liabilities": 43248759, "equity": 84737110, "fixed_assets": 81922355, "liabilities": 78003509, "long_term_liabilities": 34754750, "quarter": 1 }, { "assets": 149180310, "current_assets": 56635395, "current_liabilities": 31901893, "equity": 87318778, "fixed_assets": 92544915, "liabilities": 79277629, "long_term_liabilities": 47375736, "quarter": 2 }, { "assets": 153467479, "current_assets": 69898190, "current_liabilities": 38496079, "equity": 89589646, "fixed_assets": 83569289, "liabilities": 80572560, "long_term_liabilities": 42076481, "quarter": 3 }, { "assets": 157877854, "current_assets": 77812564, "current_liabilities": 42192913, "equity": 92889907, "fixed_assets": 80065290, "liabilities": 81888642, "long_term_liabilities": 39695729, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17026, "financing_cash_flow": -197144, "investing_cash_flow": -231265, "net_cash_flow": 24272854, "operating_cash_flow": 24569720, "quarter": 1 }, { "change_in_working_capital": -61841, "financing_cash_flow": 116273, "investing_cash_flow": -262558, "net_cash_flow": 23428031, "operating_cash_flow": 23730879, "quarter": 2 }, { "change_in_working_capital": -31269, "financing_cash_flow": -182248, "investing_cash_flow": -183636, "net_cash_flow": 21337708, "operating_cash_flow": 21458818, "quarter": 3 }, { "change_in_working_capital": -81107, "financing_cash_flow": 144832, "investing_cash_flow": -183359, "net_cash_flow": 24032826, "operating_cash_flow": 24621282, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6871772252764485, "current_ratio": 1.4587828751340588, "debt_to_equity_ratio": 0.9205353947048701, "profit_margin": 0.17790057588309593, "quarter": 1, "return_on_assets": 0.12224922411042813, "return_on_equity": 0.20920839759581134 }, { "asset_turnover_ratio": 0.6735846976052, "current_ratio": 1.7752988827340122, "debt_to_equity_ratio": 0.9079104267812818, "profit_margin": 0.17331937617234489, "quarter": 2, "return_on_assets": 0.11674527958817085, "return_on_equity": 0.19945419987439586 }, { "asset_turnover_ratio": 0.6602610446217078, "current_ratio": 1.8157223233046669, "debt_to_equity_ratio": 0.8993512486922876, "profit_margin": 0.16475829459320063, "quarter": 3, "return_on_assets": 0.10878348369819771, "return_on_equity": 0.18634661197344166 }, { "asset_turnover_ratio": 0.6472009240764066, "current_ratio": 1.8442093343969874, "debt_to_equity_ratio": 0.8815666270394694, "profit_margin": 0.16540331945721795, "quarter": 4, "return_on_assets": 0.10704918119801654, "return_on_equity": 0.18194328690629435 } ], "income_statement": [ { "depreciation": 6842005, "expenses": 76720620, "income_tax": 5201230, "marketing_expense": 11124406, "net_income": 22928945, "net_profit": 17727715, "operational_expense": 52410442, "product_revenue": 21842465, "quarter": 1, "rd_expense": 13915978, "revenue": 99649565, "salaries_expense": 37381519, "service_revenue": 77807100 }, { "depreciation": 6314782, "expenses": 77511295, "income_tax": 5558182, "marketing_expense": 8476729, "net_income": 22974279, "net_profit": 17416097, "operational_expense": 40822786, "product_revenue": 28664294, "quarter": 2, "rd_expense": 9640447, "revenue": 100485574, "salaries_expense": 33410848, "service_revenue": 71821280 }, { "depreciation": 4764091, "expenses": 78310119, "income_tax": 6323752, "marketing_expense": 12341182, "net_income": 23018479, "net_profit": 16694727, "operational_expense": 44836761, "product_revenue": 25244251, "quarter": 3, "rd_expense": 14129519, "revenue": 101328598, "salaries_expense": 36625821, "service_revenue": 76084347 }, { "depreciation": 7720587, "expenses": 79117176, "income_tax": 6160822, "marketing_expense": 12865015, "net_income": 23061517, "net_profit": 16900695, "operational_expense": 41399676, "product_revenue": 21617963, "quarter": 4, "rd_expense": 13702953, "revenue": 102178693, "salaries_expense": 36752594, "service_revenue": 80560730 } ], "market_conditions": { "gdp_growth": [ 0.03053842624343312, 0.02052654960834663, 0.016532089639321117, 0.016871445607745436 ], "inflation_rate": [ 0.015728357429668098, 0.0132003468635556, 0.00931903331171452, 0.009987936504990212 ], "interest_rate": [ 0.029865123883187197, 0.02709149393103436, 0.031371944878724405, 0.027796592651077867 ], "year": 1992 }, "random_event": { "description": "Quinn, Sosa and Li Economic Slowdown Impact in 1992", "impact": 0.06, "type": "Economic Slowdown Impact" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 174044, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 67883840, "net_revenue": 56863706, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 58202 }, { "average_project_size": 94696, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 64929485, "net_revenue": 57048035, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 58391 }, { "average_project_size": 59698, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 69943259, "net_revenue": 57232962, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 58580 }, { "average_project_size": 89225, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 63748384, "net_revenue": 57418488, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 58770 } ], "balance_sheet": [ { "assets": 80111441, "current_assets": 36213073, "current_liabilities": 23254595, "equity": 47452181, "fixed_assets": 43898368, "liabilities": 47368351, "long_term_liabilities": 24113756, "quarter": 1 }, { "assets": 82574698, "current_assets": 34327669, "current_liabilities": 22302454, "equity": 49546011, "fixed_assets": 48247029, "liabilities": 48028524, "long_term_liabilities": 25726070, "quarter": 2 }, { "assets": 85113695, "current_assets": 27708900, "current_liabilities": 23123475, "equity": 50311461, "fixed_assets": 57404795, "liabilities": 48697897, "long_term_liabilities": 25574422, "quarter": 3 }, { "assets": 87730761, "current_assets": 27256316, "current_liabilities": 25434061, "equity": 52411121, "fixed_assets": 60474445, "liabilities": 49376600, "long_term_liabilities": 23942539, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16390, "financing_cash_flow": -29458, "investing_cash_flow": -382469, "net_cash_flow": 17101142, "operating_cash_flow": 17441224, "quarter": 1 }, { "change_in_working_capital": 42662, "financing_cash_flow": 124572, "investing_cash_flow": -461280, "net_cash_flow": 16678496, "operating_cash_flow": 16939508, "quarter": 2 }, { "change_in_working_capital": -11725, "financing_cash_flow": 25211, "investing_cash_flow": -205303, "net_cash_flow": 17290016, "operating_cash_flow": 17339729, "quarter": 3 }, { "change_in_working_capital": -18517, "financing_cash_flow": 45148, "investing_cash_flow": -454610, "net_cash_flow": 16114452, "operating_cash_flow": 16677451, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7098075542043989, "current_ratio": 1.5572437619317816, "debt_to_equity_ratio": 0.9982333794098948, "profit_margin": 0.2586727463735832, "quarter": 1, "return_on_assets": 0.18360786944276786, "return_on_equity": 0.30997713255793236 }, { "asset_turnover_ratio": 0.6908658025004221, "current_ratio": 1.5391879745610058, "debt_to_equity_ratio": 0.969372166005453, "profit_margin": 0.26293345599020196, "quarter": 2, "return_on_assets": 0.1816517330768803, "return_on_equity": 0.302745603475525 }, { "asset_turnover_ratio": 0.6724295308763178, "current_ratio": 1.1983017258435422, "debt_to_equity_ratio": 0.9679285004265727, "profit_margin": 0.24279126074236732, "quarter": 3, "return_on_assets": 0.16326001356185982, "return_on_equity": 0.27619279432175503 }, { "asset_turnover_ratio": 0.6544852380797198, "current_ratio": 1.0716462463465823, "debt_to_equity_ratio": 0.9421015818379462, "profit_margin": 0.2448159206142802, "quarter": 4, "return_on_assets": 0.16022840608894295, "return_on_equity": 0.26820567337226003 } ], "income_statement": [ { "depreciation": 2732133, "expenses": 36726407, "income_tax": 5428208, "marketing_expense": 5694017, "net_income": 20137299, "net_profit": 14709091, "operational_expense": 20529096, "product_revenue": 11888816, "quarter": 1, "rd_expense": 4997068, "revenue": 56863706, "salaries_expense": 12870350, "service_revenue": 44974890 }, { "depreciation": 1939671, "expenses": 37105732, "income_tax": 4942466, "marketing_expense": 3815895, "net_income": 19942303, "net_profit": 14999837, "operational_expense": 22432552, "product_revenue": 19841371, "quarter": 2, "rd_expense": 5044835, "revenue": 57048035, "salaries_expense": 17025021, "service_revenue": 37206664 }, { "depreciation": 3444066, "expenses": 37488975, "income_tax": 5848324, "marketing_expense": 4671165, "net_income": 19743987, "net_profit": 13895663, "operational_expense": 20987483, "product_revenue": 21189251, "quarter": 3, "rd_expense": 6623376, "revenue": 57232962, "salaries_expense": 16663553, "service_revenue": 36043711 }, { "depreciation": 2620491, "expenses": 37876176, "income_tax": 5485352, "marketing_expense": 4418047, "net_income": 19542312, "net_profit": 14056960, "operational_expense": 24216709, "product_revenue": 16833711, "quarter": 4, "rd_expense": 4283412, "revenue": 57418488, "salaries_expense": 17045873, "service_revenue": 40584777 } ], "market_conditions": { "gdp_growth": [ 0.01632159872167467, 0.010666223469499397, 0.023002481816296112, 0.017927892071788163 ], "inflation_rate": [ 0.018900898148052295, 0.013502439858419028, 0.011401576060765977, 0.014884478034343512 ], "interest_rate": [ 0.025865351153825655, 0.023150566304747662, 0.02808043629500381, 0.023494702838202337 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 180161, "billable_hours_per_employee": 85, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 42268591, "net_revenue": 38063455, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 38960 }, { "average_project_size": 51211, "billable_hours_per_employee": 94, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 41906945, "net_revenue": 38021889, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 38917 }, { "average_project_size": 53202, "billable_hours_per_employee": 144, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 43129426, "net_revenue": 37980369, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 38874 }, { "average_project_size": 159245, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 43712136, "net_revenue": 37938894, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 38832 } ], "balance_sheet": [ { "assets": 50885178, "current_assets": 19489104, "current_liabilities": 9998923, "equity": 37131153, "fixed_assets": 31396074, "liabilities": 20790009, "long_term_liabilities": 10791086, "quarter": 1 }, { "assets": 52375781, "current_assets": 23937909, "current_liabilities": 11474047, "equity": 38400423, "fixed_assets": 28437872, "liabilities": 20946110, "long_term_liabilities": 9472063, "quarter": 2 }, { "assets": 53910049, "current_assets": 23835633, "current_liabilities": 10880569, "equity": 39690630, "fixed_assets": 30074416, "liabilities": 21103384, "long_term_liabilities": 10222815, "quarter": 3 }, { "assets": 55489262, "current_assets": 26589858, "current_liabilities": 10857292, "equity": 41478338, "fixed_assets": 28899404, "liabilities": 21261839, "long_term_liabilities": 10404547, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96660, "financing_cash_flow": 183540, "investing_cash_flow": -443268, "net_cash_flow": 8743709, "operating_cash_flow": 9215596, "quarter": 1 }, { "change_in_working_capital": -52548, "financing_cash_flow": -148256, "investing_cash_flow": -131691, "net_cash_flow": 8643017, "operating_cash_flow": 9004318, "quarter": 2 }, { "change_in_working_capital": -24965, "financing_cash_flow": -169779, "investing_cash_flow": -178652, "net_cash_flow": 8074513, "operating_cash_flow": 8403840, "quarter": 3 }, { "change_in_working_capital": 31786, "financing_cash_flow": 132441, "investing_cash_flow": -159493, "net_cash_flow": 8709365, "operating_cash_flow": 9149353, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7480263702723021, "current_ratio": 1.949120320258492, "debt_to_equity_ratio": 0.5599074448347995, "profit_margin": 0.18484880050957014, "quarter": 1, "return_on_assets": 0.1382717772943626, "return_on_equity": 0.18949004896239016 }, { "asset_turnover_ratio": 0.725944096184456, "current_ratio": 2.0862655521630686, "debt_to_equity_ratio": 0.5454656059387679, "profit_margin": 0.18333523618460934, "quarter": 2, "return_on_assets": 0.1330911323308, "return_on_equity": 0.18152800035562108 }, { "asset_turnover_ratio": 0.7045137169138911, "current_ratio": 2.1906605251986364, "debt_to_equity_ratio": 0.5316968765675929, "profit_margin": 0.18125060870261686, "quarter": 3, "return_on_assets": 0.12769354002998587, "return_on_equity": 0.17344055763287203 }, { "asset_turnover_ratio": 0.683715959314795, "current_ratio": 2.449032226452047, "debt_to_equity_ratio": 0.5126010352680959, "profit_margin": 0.19112088507377153, "quarter": 4, "return_on_assets": 0.13067239928330637, "return_on_equity": 0.17481209107269438 } ], "income_statement": [ { "depreciation": 2179612, "expenses": 28380924, "income_tax": 2646547, "marketing_expense": 3239382, "net_income": 9682531, "net_profit": 7035984, "operational_expense": 14432864, "product_revenue": 8226648, "quarter": 1, "rd_expense": 4963320, "revenue": 38063455, "salaries_expense": 10635303, "service_revenue": 29836807 }, { "depreciation": 2033566, "expenses": 28403634, "income_tax": 2647503, "marketing_expense": 4146867, "net_income": 9618255, "net_profit": 6970752, "operational_expense": 17939580, "product_revenue": 8137078, "quarter": 2, "rd_expense": 3026976, "revenue": 38021889, "salaries_expense": 13464889, "service_revenue": 29884811 }, { "depreciation": 1519875, "expenses": 28426363, "income_tax": 2670041, "marketing_expense": 3569624, "net_income": 9554006, "net_profit": 6883965, "operational_expense": 14722483, "product_revenue": 9171944, "quarter": 3, "rd_expense": 4769127, "revenue": 37980369, "salaries_expense": 13163136, "service_revenue": 28808425 }, { "depreciation": 1898438, "expenses": 28449110, "income_tax": 2238869, "marketing_expense": 4254412, "net_income": 9489784, "net_profit": 7250915, "operational_expense": 18637094, "product_revenue": 13435893, "quarter": 4, "rd_expense": 5475642, "revenue": 37938894, "salaries_expense": 8832002, "service_revenue": 24503001 } ], "market_conditions": { "gdp_growth": [ 0.016589200651998686, 0.03542152757343924, 0.030026174464645207, 0.01841069956349831 ], "inflation_rate": [ 0.016403226541685696, 0.01770284739663617, 0.017018093976013005, 0.018991204192060854 ], "interest_rate": [ 0.0401294640319916, 0.033709510985803985, 0.032741438931285484, 0.04189481791066577 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 68323, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 73162407, "net_revenue": 65493248, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 67035 }, { "average_project_size": 70197, "billable_hours_per_employee": 150, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 74394153, "net_revenue": 65021526, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 66552 }, { "average_project_size": 173055, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 71658365, "net_revenue": 64553203, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 66073 }, { "average_project_size": 193699, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 75316418, "net_revenue": 64088252, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 65597 } ], "balance_sheet": [ { "assets": 78201547, "current_assets": 24921608, "current_liabilities": 16975441, "equity": 53544402, "fixed_assets": 53279939, "liabilities": 39611323, "long_term_liabilities": 22635882, "quarter": 1 }, { "assets": 80352644, "current_assets": 35203124, "current_liabilities": 17739304, "equity": 54744258, "fixed_assets": 45149520, "liabilities": 40233107, "long_term_liabilities": 22493803, "quarter": 2 }, { "assets": 82562912, "current_assets": 38666168, "current_liabilities": 16680969, "equity": 55512516, "fixed_assets": 43896744, "liabilities": 40864652, "long_term_liabilities": 24183683, "quarter": 3 }, { "assets": 84833977, "current_assets": 34547509, "current_liabilities": 19663281, "equity": 57409854, "fixed_assets": 50286468, "liabilities": 41506110, "long_term_liabilities": 21842829, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66511, "financing_cash_flow": -169497, "investing_cash_flow": -275519, "net_cash_flow": 17540040, "operating_cash_flow": 17872439, "quarter": 1 }, { "change_in_working_capital": -16098, "financing_cash_flow": -187792, "investing_cash_flow": -473216, "net_cash_flow": 18117516, "operating_cash_flow": 18649714, "quarter": 2 }, { "change_in_working_capital": -90507, "financing_cash_flow": -140933, "investing_cash_flow": -298543, "net_cash_flow": 15886940, "operating_cash_flow": 16160756, "quarter": 3 }, { "change_in_working_capital": -30977, "financing_cash_flow": -34871, "investing_cash_flow": -174715, "net_cash_flow": 17081620, "operating_cash_flow": 17654077, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8374929974211379, "current_ratio": 1.4680978243805272, "debt_to_equity_ratio": 0.7397845810286573, "profit_margin": 0.22833159839621942, "quarter": 1, "return_on_assets": 0.19122611474680928, "return_on_equity": 0.2792855544450753 }, { "asset_turnover_ratio": 0.8092020718073695, "current_ratio": 1.9844704166521978, "debt_to_equity_ratio": 0.7349283462751472, "profit_margin": 0.22492122070466325, "quarter": 2, "return_on_assets": 0.18200671778765612, "return_on_equity": 0.2671462091969536 }, { "asset_turnover_ratio": 0.7818668387084021, "current_ratio": 2.3179809278465777, "debt_to_equity_ratio": 0.7361340278649954, "profit_margin": 0.21399799480128043, "quarter": 3, "return_on_assets": 0.1673179356852142, "return_on_equity": 0.2488493946121988 }, { "asset_turnover_ratio": 0.7554549988856469, "current_ratio": 1.7569554643500238, "debt_to_equity_ratio": 0.722978846105409, "profit_margin": 0.21972805561930445, "quarter": 4, "return_on_assets": 0.165994658013027, "return_on_equity": 0.2452886746585351 } ], "income_statement": [ { "depreciation": 2918261, "expenses": 46722095, "income_tax": 3816975, "marketing_expense": 7687270, "net_income": 18771153, "net_profit": 14954178, "operational_expense": 26686496, "product_revenue": 23488400, "quarter": 1, "rd_expense": 7337890, "revenue": 65493248, "salaries_expense": 16960704, "service_revenue": 42004848 }, { "depreciation": 4024993, "expenses": 46356328, "income_tax": 4040477, "marketing_expense": 7379673, "net_income": 18665198, "net_profit": 14624721, "operational_expense": 23206155, "product_revenue": 25810262, "quarter": 2, "rd_expense": 4814174, "revenue": 65021526, "salaries_expense": 22804609, "service_revenue": 39211264 }, { "depreciation": 2346500, "expenses": 45993425, "income_tax": 4745522, "marketing_expense": 5366890, "net_income": 18559778, "net_profit": 13814256, "operational_expense": 32105387, "product_revenue": 13782745, "quarter": 3, "rd_expense": 8097614, "revenue": 64553203, "salaries_expense": 15733696, "service_revenue": 50770458 }, { "depreciation": 3572090, "expenses": 45633362, "income_tax": 4372903, "marketing_expense": 8534245, "net_income": 18454890, "net_profit": 14081987, "operational_expense": 27725145, "product_revenue": 18897448, "quarter": 4, "rd_expense": 7407623, "revenue": 64088252, "salaries_expense": 14283722, "service_revenue": 45190804 } ], "market_conditions": { "gdp_growth": [ 0.03631620331050054, 0.02872339482622778, 0.02957980956193463, 0.030548431651366004 ], "inflation_rate": [ 0.018685913857702956, 0.015241470826545077, 0.012941705973992294, 0.01707084038467532 ], "interest_rate": [ 0.02967153594129303, 0.030442665373088512, 0.028949683830279724, 0.03375085762547838 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 77203, "billable_hours_per_employee": 97, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 103179512, "net_revenue": 91695763, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 93854 }, { "average_project_size": 85930, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 112180561, "net_revenue": 91254055, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 93402 }, { "average_project_size": 68936, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 109460700, "net_revenue": 90814476, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 92952 }, { "average_project_size": 150604, "billable_hours_per_employee": 97, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 102006544, "net_revenue": 90377014, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 92505 } ], "balance_sheet": [ { "assets": 125410688, "current_assets": 44227028, "current_liabilities": 22082203, "equity": 95274074, "fixed_assets": 81183660, "liabilities": 53980408, "long_term_liabilities": 31898205, "quarter": 1 }, { "assets": 129209193, "current_assets": 45982298, "current_liabilities": 30707596, "equity": 97219247, "fixed_assets": 83226895, "liabilities": 55348687, "long_term_liabilities": 24641091, "quarter": 2 }, { "assets": 133122750, "current_assets": 51653671, "current_liabilities": 26318418, "equity": 99135997, "fixed_assets": 81469079, "liabilities": 56751648, "long_term_liabilities": 30433230, "quarter": 3 }, { "assets": 137154842, "current_assets": 54034525, "current_liabilities": 23836899, "equity": 100228879, "fixed_assets": 83120317, "liabilities": 58190171, "long_term_liabilities": 34353272, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97443, "financing_cash_flow": -12435, "investing_cash_flow": -180984, "net_cash_flow": 27043045, "operating_cash_flow": 27335836, "quarter": 1 }, { "change_in_working_capital": 69712, "financing_cash_flow": 102294, "investing_cash_flow": -449947, "net_cash_flow": 26186447, "operating_cash_flow": 26692665, "quarter": 2 }, { "change_in_working_capital": 75807, "financing_cash_flow": -125760, "investing_cash_flow": -400185, "net_cash_flow": 27089879, "operating_cash_flow": 27499174, "quarter": 3 }, { "change_in_working_capital": -7079, "financing_cash_flow": 164483, "investing_cash_flow": -329697, "net_cash_flow": 26938799, "operating_cash_flow": 27034498, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7311638622060666, "current_ratio": 2.00283585836069, "debt_to_equity_ratio": 0.5665802430155343, "profit_margin": 0.2600315785583244, "quarter": 1, "return_on_assets": 0.1901256932742447, "return_on_equity": 0.2502652925285844 }, { "asset_turnover_ratio": 0.7062504832763719, "current_ratio": 1.4974242203785668, "debt_to_equity_ratio": 0.5693182030097395, "profit_margin": 0.2559748276391663, "quarter": 2, "return_on_assets": 0.18078234572674717, "return_on_equity": 0.24026868877106197 }, { "asset_turnover_ratio": 0.6821859975098171, "current_ratio": 1.9626434613205095, "debt_to_equity_ratio": 0.5724625738116095, "profit_margin": 0.250674738243273, "quarter": 3, "return_on_assets": 0.17100679635899949, "return_on_equity": 0.22963298588705372 }, { "asset_turnover_ratio": 0.6589414757956559, "current_ratio": 2.2668437282886504, "debt_to_equity_ratio": 0.580572900550948, "profit_margin": 0.23528336530348304, "quarter": 4, "return_on_assets": 0.1550379679632455, "return_on_equity": 0.21215649832819142 } ], "income_statement": [ { "depreciation": 3492042, "expenses": 60384043, "income_tax": 7467926, "marketing_expense": 7330602, "net_income": 31311720, "net_profit": 23843794, "operational_expense": 37888043, "product_revenue": 27866469, "quarter": 1, "rd_expense": 10942661, "revenue": 91695763, "salaries_expense": 20904615, "service_revenue": 63829294 }, { "depreciation": 3333924, "expenses": 60347298, "income_tax": 7548016, "marketing_expense": 10242950, "net_income": 30906757, "net_profit": 23358741, "operational_expense": 34097063, "product_revenue": 35058167, "quarter": 2, "rd_expense": 8458859, "revenue": 91254055, "salaries_expense": 29235175, "service_revenue": 56195888 }, { "depreciation": 4734279, "expenses": 60310576, "income_tax": 7739005, "marketing_expense": 6388608, "net_income": 30503900, "net_profit": 22764895, "operational_expense": 38031838, "product_revenue": 27958087, "quarter": 3, "rd_expense": 9067182, "revenue": 90814476, "salaries_expense": 23629315, "service_revenue": 62856389 }, { "depreciation": 5770290, "expenses": 60273876, "income_tax": 8838930, "marketing_expense": 9699492, "net_income": 30103138, "net_profit": 21264208, "operational_expense": 37442423, "product_revenue": 23750947, "quarter": 4, "rd_expense": 6597208, "revenue": 90377014, "salaries_expense": 22585930, "service_revenue": 66626067 } ], "market_conditions": { "gdp_growth": [ 0.020183843654588182, 0.031642645452149266, 0.025133179332834585, 0.028074957066548525 ], "inflation_rate": [ 0.01539566032915321, 0.014244510443503451, 0.013375781301976742, 0.01102427620521541 ], "interest_rate": [ 0.0331415077669602, 0.02972928340802187, 0.037339854220727386, 0.03052331152879575 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 82237, "billable_hours_per_employee": 103, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 103822473, "net_revenue": 91858619, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 94021 }, { "average_project_size": 183298, "billable_hours_per_employee": 82, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 115521353, "net_revenue": 90505997, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 92637 }, { "average_project_size": 151564, "billable_hours_per_employee": 152, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 100569537, "net_revenue": 89173293, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 91273 }, { "average_project_size": 169924, "billable_hours_per_employee": 88, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 109408185, "net_revenue": 87860213, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 89929 } ], "balance_sheet": [ { "assets": 95967682, "current_assets": 33998237, "current_liabilities": 23819763, "equity": 74631685, "fixed_assets": 61969445, "liabilities": 48820271, "long_term_liabilities": 25000508, "quarter": 1 }, { "assets": 98699977, "current_assets": 42853382, "current_liabilities": 26600073, "equity": 77467658, "fixed_assets": 55846595, "liabilities": 49588127, "long_term_liabilities": 22988054, "quarter": 2 }, { "assets": 101510064, "current_assets": 47836224, "current_liabilities": 27890518, "equity": 76525725, "fixed_assets": 53673840, "liabilities": 50368060, "long_term_liabilities": 22477542, "quarter": 3 }, { "assets": 104400157, "current_assets": 39078885, "current_liabilities": 30203952, "equity": 80644356, "fixed_assets": 65321272, "liabilities": 51160260, "long_term_liabilities": 20956308, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94568, "financing_cash_flow": 102943, "investing_cash_flow": -123721, "net_cash_flow": 30502888, "operating_cash_flow": 30822682, "quarter": 1 }, { "change_in_working_capital": -83004, "financing_cash_flow": 26624, "investing_cash_flow": -413508, "net_cash_flow": 33133481, "operating_cash_flow": 33308209, "quarter": 2 }, { "change_in_working_capital": -75486, "financing_cash_flow": 194455, "investing_cash_flow": -149969, "net_cash_flow": 28732029, "operating_cash_flow": 29077419, "quarter": 3 }, { "change_in_working_capital": -7344, "financing_cash_flow": -142126, "investing_cash_flow": -388112, "net_cash_flow": 31843166, "operating_cash_flow": 32234874, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9571828462002447, "current_ratio": 1.427312144121669, "debt_to_equity_ratio": 0.6541493870867313, "profit_margin": 0.29920190722658263, "quarter": 1, "return_on_assets": 0.28639093314768194, "return_on_equity": 0.36826548938296116 }, { "asset_turnover_ratio": 0.9169809330350706, "current_ratio": 1.6110249772622804, "debt_to_equity_ratio": 0.6401139298673518, "profit_margin": 0.31330308421440844, "quarter": 2, "return_on_assets": 0.28729295448569353, "return_on_equity": 0.36603414550108127 }, { "asset_turnover_ratio": 0.8784675084038958, "current_ratio": 1.71514290268829, "debt_to_equity_ratio": 0.6581846823404809, "profit_margin": 0.28465609092175165, "quarter": 3, "return_on_assets": 0.250061126944024, "return_on_equity": 0.331701803543841 }, { "asset_turnover_ratio": 0.8415716558740424, "current_ratio": 1.2938335023178424, "debt_to_equity_ratio": 0.6343935588003208, "profit_margin": 0.3119097719464896, "quarter": 4, "return_on_assets": 0.2624944232603022, "return_on_equity": 0.3398186848934599 } ], "income_statement": [ { "depreciation": 3338408, "expenses": 56169666, "income_tax": 8204679, "marketing_expense": 6744297, "net_income": 35688953, "net_profit": 27484274, "operational_expense": 38696076, "product_revenue": 21313367, "quarter": 1, "rd_expense": 6061902, "revenue": 91858619, "salaries_expense": 18021377, "service_revenue": 70545252 }, { "depreciation": 4952401, "expenses": 55048782, "income_tax": 7101407, "marketing_expense": 9365734, "net_income": 35457215, "net_profit": 28355808, "operational_expense": 29215409, "product_revenue": 26993057, "quarter": 2, "rd_expense": 10153525, "revenue": 90505997, "salaries_expense": 21974149, "service_revenue": 63512940 }, { "depreciation": 3693698, "expenses": 53950265, "income_tax": 9839307, "marketing_expense": 9723663, "net_income": 35223028, "net_profit": 25383721, "operational_expense": 33965762, "product_revenue": 25890795, "quarter": 3, "rd_expense": 9547259, "revenue": 89173293, "salaries_expense": 26169556, "service_revenue": 63282498 }, { "depreciation": 4830415, "expenses": 52873670, "income_tax": 7582084, "marketing_expense": 5401997, "net_income": 34986543, "net_profit": 27404459, "operational_expense": 28696026, "product_revenue": 29436516, "quarter": 4, "rd_expense": 8806991, "revenue": 87860213, "salaries_expense": 17602367, "service_revenue": 58423697 } ], "market_conditions": { "gdp_growth": [ 0.033569112984468345, 0.024036341321570374, 0.032236302058297674, 0.034073104030114175 ], "inflation_rate": [ 0.017798006611818587, 0.012747782948262674, 0.018434172726384396, 0.017538279416574522 ], "interest_rate": [ 0.037748803979024435, 0.04097647218220436, 0.03824908080159669, 0.035443705604863165 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 140019, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 37487119, "net_revenue": 31190382, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 31925 }, { "average_project_size": 188608, "billable_hours_per_employee": 126, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 37992997, "net_revenue": 30663239, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 31385 }, { "average_project_size": 127056, "billable_hours_per_employee": 107, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 37810230, "net_revenue": 30145005, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 30855 }, { "average_project_size": 132972, "billable_hours_per_employee": 154, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 35319170, "net_revenue": 29635530, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 30333 } ], "balance_sheet": [ { "assets": 31940025, "current_assets": 12011694, "current_liabilities": 10222980, "equity": 17552631, "fixed_assets": 19928331, "liabilities": 19148779, "long_term_liabilities": 8925799, "quarter": 1 }, { "assets": 32764559, "current_assets": 12853543, "current_liabilities": 11619354, "equity": 17914996, "fixed_assets": 19911016, "liabilities": 19379202, "long_term_liabilities": 7759848, "quarter": 2 }, { "assets": 33610378, "current_assets": 10520257, "current_liabilities": 8972645, "equity": 18659208, "fixed_assets": 23090121, "liabilities": 19612397, "long_term_liabilities": 10639752, "quarter": 3 }, { "assets": 34478032, "current_assets": 12287285, "current_liabilities": 11839996, "equity": 18846163, "fixed_assets": 22190747, "liabilities": 19848398, "long_term_liabilities": 8008402, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41658, "financing_cash_flow": 61849, "investing_cash_flow": -186712, "net_cash_flow": 6363379, "operating_cash_flow": 6614700, "quarter": 1 }, { "change_in_working_capital": 38766, "financing_cash_flow": 157005, "investing_cash_flow": -445471, "net_cash_flow": 5845746, "operating_cash_flow": 6119609, "quarter": 2 }, { "change_in_working_capital": -67778, "financing_cash_flow": 100059, "investing_cash_flow": -211126, "net_cash_flow": 6665834, "operating_cash_flow": 6893783, "quarter": 3 }, { "change_in_working_capital": -702, "financing_cash_flow": 71289, "investing_cash_flow": -311894, "net_cash_flow": 5148369, "operating_cash_flow": 5567048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9765296677131593, "current_ratio": 1.174969920708052, "debt_to_equity_ratio": 1.0909349715150964, "profit_margin": 0.1526555525995161, "quarter": 1, "return_on_assets": 0.14907267605457417, "return_on_equity": 0.27126332229054434 }, { "asset_turnover_ratio": 0.9358660679669151, "current_ratio": 1.1062183835693447, "debt_to_equity_ratio": 1.0817307466884167, "profit_margin": 0.14772213072467655, "quarter": 2, "return_on_assets": 0.13824812963299765, "return_on_equity": 0.25284063697251175 }, { "asset_turnover_ratio": 0.8968957445227186, "current_ratio": 1.1724811357186202, "debt_to_equity_ratio": 1.0510841081786537, "profit_margin": 0.15462684448053665, "quarter": 3, "return_on_assets": 0.13868415880356955, "return_on_equity": 0.2498084055872039 }, { "asset_turnover_ratio": 0.8595481899894982, "current_ratio": 1.0377777999249325, "debt_to_equity_ratio": 1.0531797904963467, "profit_margin": 0.1422795205619741, "quarter": 4, "return_on_assets": 0.12229610437161843, "return_on_equity": 0.2237340831658943 } ], "income_statement": [ { "depreciation": 1853315, "expenses": 24825862, "income_tax": 1603135, "marketing_expense": 3138315, "net_income": 6364520, "net_profit": 4761385, "operational_expense": 14907598, "product_revenue": 7623550, "quarter": 1, "rd_expense": 4330199, "revenue": 31190382, "salaries_expense": 10752963, "service_revenue": 23566832 }, { "depreciation": 1589970, "expenses": 24445628, "income_tax": 1687972, "marketing_expense": 2963254, "net_income": 6217611, "net_profit": 4529639, "operational_expense": 15559262, "product_revenue": 9925238, "quarter": 2, "rd_expense": 4614483, "revenue": 30663239, "salaries_expense": 11752154, "service_revenue": 20738001 }, { "depreciation": 2232556, "expenses": 24071217, "income_tax": 1412561, "marketing_expense": 4684935, "net_income": 6073788, "net_profit": 4661227, "operational_expense": 15244209, "product_revenue": 11982544, "quarter": 3, "rd_expense": 3481930, "revenue": 30145005, "salaries_expense": 11648726, "service_revenue": 18162461 }, { "depreciation": 1350519, "expenses": 23702542, "income_tax": 1716459, "marketing_expense": 2590147, "net_income": 5932988, "net_profit": 4216529, "operational_expense": 12066784, "product_revenue": 8375479, "quarter": 4, "rd_expense": 3997661, "revenue": 29635530, "salaries_expense": 9127353, "service_revenue": 21260051 } ], "market_conditions": { "gdp_growth": [ 0.00811061114812928, 0.018273097774070546, 0.009269014980391871, 0.0172402769315692 ], "inflation_rate": [ 0.01882738793751605, 0.02301280281518144, 0.01947848110165759, 0.01917192755080603 ], "interest_rate": [ 0.04263857681059526, 0.04048841460832893, 0.043847458373595785, 0.04221273533064957 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 135087, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 52068510, "net_revenue": 43267280, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 44286 }, { "average_project_size": 138720, "billable_hours_per_employee": 100, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 48541307, "net_revenue": 42424913, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 43424 }, { "average_project_size": 60877, "billable_hours_per_employee": 124, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 52513592, "net_revenue": 41598947, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 42578 }, { "average_project_size": 76997, "billable_hours_per_employee": 143, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 50321576, "net_revenue": 40789062, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 41749 } ], "balance_sheet": [ { "assets": 58592318, "current_assets": 18844889, "current_liabilities": 15291638, "equity": 37178415, "fixed_assets": 39747429, "liabilities": 30713191, "long_term_liabilities": 15421553, "quarter": 1 }, { "assets": 60238572, "current_assets": 26623837, "current_liabilities": 12876767, "equity": 37486635, "fixed_assets": 33614735, "liabilities": 31544724, "long_term_liabilities": 18667957, "quarter": 2 }, { "assets": 61931079, "current_assets": 26178610, "current_liabilities": 18502870, "equity": 38124750, "fixed_assets": 35752469, "liabilities": 32398769, "long_term_liabilities": 13895899, "quarter": 3 }, { "assets": 63671141, "current_assets": 29992452, "current_liabilities": 16911599, "equity": 38796121, "fixed_assets": 33678689, "liabilities": 33275938, "long_term_liabilities": 16364339, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87321, "financing_cash_flow": -167537, "investing_cash_flow": -230737, "net_cash_flow": 11592440, "operating_cash_flow": 12126906, "quarter": 1 }, { "change_in_working_capital": 40326, "financing_cash_flow": 115811, "investing_cash_flow": -468793, "net_cash_flow": 11150615, "operating_cash_flow": 11652888, "quarter": 2 }, { "change_in_working_capital": -31489, "financing_cash_flow": 4787, "investing_cash_flow": -299759, "net_cash_flow": 10515431, "operating_cash_flow": 10852594, "quarter": 3 }, { "change_in_working_capital": 68303, "financing_cash_flow": -44645, "investing_cash_flow": -295353, "net_cash_flow": 10264954, "operating_cash_flow": 10558361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7384462925668857, "current_ratio": 1.2323656236173, "debt_to_equity_ratio": 0.8261027534390587, "profit_margin": 0.2149265680671399, "quarter": 1, "return_on_assets": 0.15871172736330383, "return_on_equity": 0.25012599380581446 }, { "asset_turnover_ratio": 0.7042815191568618, "current_ratio": 2.0675870736808393, "debt_to_equity_ratio": 0.8414925479440872, "profit_margin": 0.20725527474858935, "quarter": 2, "return_on_assets": 0.14596605975320928, "return_on_equity": 0.2345579164414197 }, { "asset_turnover_ratio": 0.6716974364357514, "current_ratio": 1.414840508526515, "debt_to_equity_ratio": 0.8498093495695054, "profit_margin": 0.2065542668664185, "quarter": 3, "return_on_assets": 0.1387419715390394, "return_on_equity": 0.22537695329149698 }, { "asset_turnover_ratio": 0.6406208740628663, "current_ratio": 1.7734841040164209, "debt_to_equity_ratio": 0.8577130172369553, "profit_margin": 0.20596006841245823, "quarter": 4, "return_on_assets": 0.13194231904843673, "return_on_equity": 0.21654015358906628 } ], "income_statement": [ { "depreciation": 2827618, "expenses": 31437886, "income_tax": 2530106, "marketing_expense": 3669085, "net_income": 11829394, "net_profit": 9299288, "operational_expense": 21860101, "product_revenue": 10073769, "quarter": 1, "rd_expense": 5372716, "revenue": 43267280, "salaries_expense": 10595805, "service_revenue": 33193511 }, { "depreciation": 2860101, "expenses": 30925266, "income_tax": 2706860, "marketing_expense": 3352032, "net_income": 11499647, "net_profit": 8792787, "operational_expense": 15743052, "product_revenue": 15728254, "quarter": 2, "rd_expense": 3407265, "revenue": 42424913, "salaries_expense": 9921779, "service_revenue": 26696659 }, { "depreciation": 2260154, "expenses": 30421006, "income_tax": 2585501, "marketing_expense": 4247540, "net_income": 11177941, "net_profit": 8592440, "operational_expense": 18966778, "product_revenue": 13594078, "quarter": 3, "rd_expense": 5397079, "revenue": 41598947, "salaries_expense": 13744652, "service_revenue": 28004869 }, { "depreciation": 2157443, "expenses": 29924967, "income_tax": 2463177, "marketing_expense": 5356225, "net_income": 10864095, "net_profit": 8400918, "operational_expense": 19581955, "product_revenue": 10626901, "quarter": 4, "rd_expense": 3598097, "revenue": 40789062, "salaries_expense": 9383256, "service_revenue": 30162161 } ], "market_conditions": { "gdp_growth": [ 0.01780604108067629, 0.01115375189683906, 0.011704785553177046, 0.020944945010628886 ], "inflation_rate": [ 0.024014695019207086, 0.021049258578481934, 0.017357477840568982, 0.020922344137608122 ], "interest_rate": [ 0.028960882739076942, 0.020989542503363778, 0.024170310883634194, 0.022774836241513077 ], "year": 1999 }, "random_event": { "description": "Quinn, Sosa and Li Technology Adoption in 1999", "impact": -0.08, "type": "Technology Adoption" }, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2006, "industry": "Advertising", "location": "Tatechester", "name": "Oconnor, Sheppard and Welch", "num_employees": 360, "region": "Europe", "revenue_size": "Small", "website": "www.oconnor,sheppardandwelch.com" }

[ { "advertising_kpis": [ { "average_project_size": 88938, "billable_hours_per_employee": 92, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 3734124, "net_revenue": 3160075, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 8778 }, { "average_project_size": 99202, "billable_hours_per_employee": 129, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 3927501, "net_revenue": 3110256, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 8640 }, { "average_project_size": 135198, "billable_hours_per_employee": 141, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 3388765, "net_revenue": 3061224, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 8503 }, { "average_project_size": 148543, "billable_hours_per_employee": 145, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 3624503, "net_revenue": 3012964, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 8369 } ], "balance_sheet": [ { "assets": 3562771, "current_assets": 1614022, "current_liabilities": 872273, "equity": 2142317, "fixed_assets": 1948749, "liabilities": 1980708, "long_term_liabilities": 1108435, "quarter": 1 }, { "assets": 3670987, "current_assets": 1531995, "current_liabilities": 1088684, "equity": 2171674, "fixed_assets": 2138992, "liabilities": 2036326, "long_term_liabilities": 947642, "quarter": 2 }, { "assets": 3782489, "current_assets": 1751771, "current_liabilities": 950743, "equity": 2217801, "fixed_assets": 2030718, "liabilities": 2093505, "long_term_liabilities": 1142762, "quarter": 3 }, { "assets": 3897378, "current_assets": 1733809, "current_liabilities": 1289423, "equity": 2265453, "fixed_assets": 2163569, "liabilities": 2152290, "long_term_liabilities": 862867, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9645, "financing_cash_flow": -135424, "investing_cash_flow": -419592, "net_cash_flow": 447092, "operating_cash_flow": 755908, "quarter": 1 }, { "change_in_working_capital": -75325, "financing_cash_flow": -183060, "investing_cash_flow": -347493, "net_cash_flow": 291327, "operating_cash_flow": 713101, "quarter": 2 }, { "change_in_working_capital": -30078, "financing_cash_flow": -82489, "investing_cash_flow": -323208, "net_cash_flow": 429229, "operating_cash_flow": 701738, "quarter": 3 }, { "change_in_working_capital": -20787, "financing_cash_flow": 104436, "investing_cash_flow": -207982, "net_cash_flow": 748377, "operating_cash_flow": 721896, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8869711244421827, "current_ratio": 1.8503633610119767, "debt_to_equity_ratio": 0.9245634516273735, "profit_margin": 0.17729136175565455, "quarter": 1, "return_on_assets": 0.1572523184902987, "return_on_equity": 0.2615177865834048 }, { "asset_turnover_ratio": 0.8472533408590115, "current_ratio": 1.4071989668260028, "debt_to_equity_ratio": 0.9376757284933189, "profit_margin": 0.17265877792696163, "quarter": 2, "return_on_assets": 0.1462857264272524, "return_on_equity": 0.24728066919804723 }, { "asset_turnover_ratio": 0.8093147131425894, "current_ratio": 1.8425284225074494, "debt_to_equity_ratio": 0.9439552962596734, "profit_margin": 0.17274691430617295, "quarter": 3, "return_on_assets": 0.13980661939796785, "return_on_equity": 0.23844204236538805 }, { "asset_turnover_ratio": 0.7730746158058058, "current_ratio": 1.3446394239904205, "debt_to_equity_ratio": 0.9500484009158433, "profit_margin": 0.17270866827482836, "quarter": 4, "return_on_assets": 0.13351668737289532, "return_on_equity": 0.22969578269776508 } ], "income_statement": [ { "depreciation": 195654, "expenses": 2451421, "income_tax": 148400, "marketing_expense": 416757, "net_income": 708654, "net_profit": 560254, "operational_expense": 1472552, "product_revenue": 1025036, "quarter": 1, "rd_expense": 408048, "revenue": 3160075, "salaries_expense": 1198844, "service_revenue": 2135039 }, { "depreciation": 176088, "expenses": 2400573, "income_tax": 172670, "marketing_expense": 343735, "net_income": 709683, "net_profit": 537013, "operational_expense": 1473602, "product_revenue": 694638, "quarter": 2, "rd_expense": 468608, "revenue": 3110256, "salaries_expense": 1123295, "service_revenue": 2415618 }, { "depreciation": 172921, "expenses": 2350781, "income_tax": 181626, "marketing_expense": 289824, "net_income": 710443, "net_profit": 528817, "operational_expense": 1580919, "product_revenue": 1152950, "quarter": 3, "rd_expense": 360054, "revenue": 3061224, "salaries_expense": 868888, "service_revenue": 1908274 }, { "depreciation": 201531, "expenses": 2302021, "income_tax": 190578, "marketing_expense": 295315, "net_income": 710943, "net_profit": 520365, "operational_expense": 1381018, "product_revenue": 893163, "quarter": 4, "rd_expense": 285634, "revenue": 3012964, "salaries_expense": 960547, "service_revenue": 2119801 } ], "market_conditions": { "gdp_growth": [ 0.03646375682397201, 0.028932015748241592, 0.03409886085754158, 0.03479413358334829 ], "inflation_rate": [ 0.008657621132766804, 0.005537000466242009, 0.011020286695478325, 0.006660054340016021 ], "interest_rate": [ 0.009857889853348555, 0.01415967197815004, 0.010208211822395695, 0.014345367979971352 ], "year": 2006 }, "random_event": { "description": "Oconnor, Sheppard and Welch Senior Leadership Change in 2006", "impact": -0.02, "type": "Senior Leadership Change" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 72550, "billable_hours_per_employee": 107, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 2926862, "net_revenue": 2474205, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6873 }, { "average_project_size": 169687, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 2698517, "net_revenue": 2417466, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6715 }, { "average_project_size": 113256, "billable_hours_per_employee": 103, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 2691616, "net_revenue": 2362029, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 6561 }, { "average_project_size": 96378, "billable_hours_per_employee": 151, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 2981863, "net_revenue": 2307863, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 6411 } ], "balance_sheet": [ { "assets": 3542255, "current_assets": 1368513, "current_liabilities": 633753, "equity": 2679370, "fixed_assets": 2173742, "liabilities": 1535148, "long_term_liabilities": 901395, "quarter": 1 }, { "assets": 3656341, "current_assets": 1316746, "current_liabilities": 905679, "equity": 2735448, "fixed_assets": 2339595, "liabilities": 1552148, "long_term_liabilities": 646469, "quarter": 2 }, { "assets": 3774101, "current_assets": 1251512, "current_liabilities": 904706, "equity": 2861435, "fixed_assets": 2522589, "liabilities": 1569336, "long_term_liabilities": 664630, "quarter": 3 }, { "assets": 3895654, "current_assets": 1917807, "current_liabilities": 756466, "equity": 2967933, "fixed_assets": 1977847, "liabilities": 1586714, "long_term_liabilities": 830248, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67319, "financing_cash_flow": 106748, "investing_cash_flow": -416018, "net_cash_flow": 625112, "operating_cash_flow": 795258, "quarter": 1 }, { "change_in_working_capital": 613, "financing_cash_flow": 103190, "investing_cash_flow": -331605, "net_cash_flow": 204845, "operating_cash_flow": 750231, "quarter": 2 }, { "change_in_working_capital": -73974, "financing_cash_flow": -46779, "investing_cash_flow": -336602, "net_cash_flow": 244893, "operating_cash_flow": 776397, "quarter": 3 }, { "change_in_working_capital": -52250, "financing_cash_flow": -152676, "investing_cash_flow": -390665, "net_cash_flow": 262202, "operating_cash_flow": 741753, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.69848302846633, "current_ratio": 2.159379127199398, "debt_to_equity_ratio": 0.5729511041774745, "profit_margin": 0.2717086902661663, "quarter": 1, "return_on_assets": 0.18978390883773189, "return_on_equity": 0.2509033840044488 }, { "asset_turnover_ratio": 0.6611708262440511, "current_ratio": 1.4538771463178455, "debt_to_equity_ratio": 0.5674200350363084, "profit_margin": 0.2611225969672376, "quarter": 2, "return_on_assets": 0.17264664318782083, "return_on_equity": 0.2307684152650681 }, { "asset_turnover_ratio": 0.6258520903388648, "current_ratio": 1.3833355808406267, "debt_to_equity_ratio": 0.5484437004509974, "profit_margin": 0.2780109812368942, "quarter": 3, "return_on_assets": 0.17399375374426918, "return_on_equity": 0.2294897490245279 }, { "asset_turnover_ratio": 0.5924199120353091, "current_ratio": 2.535219031655091, "debt_to_equity_ratio": 0.5346192114175085, "profit_margin": 0.28554251270547687, "quarter": 4, "return_on_assets": 0.16916107025931976, "return_on_equity": 0.22203769424714104 } ], "income_statement": [ { "depreciation": 122995, "expenses": 1579302, "income_tax": 222640, "marketing_expense": 314826, "net_income": 894903, "net_profit": 672263, "operational_expense": 1042115, "product_revenue": 711571, "quarter": 1, "rd_expense": 177260, "revenue": 2474205, "salaries_expense": 675835, "service_revenue": 1762634 }, { "depreciation": 118976, "expenses": 1545687, "income_tax": 240524, "marketing_expense": 259426, "net_income": 871779, "net_profit": 631255, "operational_expense": 862504, "product_revenue": 584210, "quarter": 2, "rd_expense": 266641, "revenue": 2417466, "salaries_expense": 678729, "service_revenue": 1833256 }, { "depreciation": 119727, "expenses": 1512788, "income_tax": 192571, "marketing_expense": 275966, "net_income": 849241, "net_profit": 656670, "operational_expense": 828175, "product_revenue": 758101, "quarter": 3, "rd_expense": 276569, "revenue": 2362029, "salaries_expense": 562614, "service_revenue": 1603928 }, { "depreciation": 82760, "expenses": 1480589, "income_tax": 168281, "marketing_expense": 216142, "net_income": 827274, "net_profit": 658993, "operational_expense": 1000177, "product_revenue": 855179, "quarter": 4, "rd_expense": 203824, "revenue": 2307863, "salaries_expense": 608348, "service_revenue": 1452684 } ], "market_conditions": { "gdp_growth": [ 0.054707814342820495, 0.05393094388748146, 0.04871278841999947, 0.04814268901251806 ], "inflation_rate": [ 0.012294793855756653, 0.011065982849504793, 0.014031567064866707, 0.008301865454530724 ], "interest_rate": [ 0.014539923295678343, 0.018247525823130523, 0.015569509879657821, 0.022229879551595305 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 154851, "billable_hours_per_employee": 130, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 4847420, "net_revenue": 4141855, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 11505 }, { "average_project_size": 56111, "billable_hours_per_employee": 102, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 5185478, "net_revenue": 4193086, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11647 }, { "average_project_size": 199717, "billable_hours_per_employee": 100, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 5176827, "net_revenue": 4244951, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 11792 }, { "average_project_size": 149023, "billable_hours_per_employee": 145, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 4736462, "net_revenue": 4297458, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 11937 } ], "balance_sheet": [ { "assets": 4901896, "current_assets": 1482486, "current_liabilities": 952065, "equity": 3629372, "fixed_assets": 3419410, "liabilities": 2158671, "long_term_liabilities": 1206606, "quarter": 1 }, { "assets": 4986320, "current_assets": 2283376, "current_liabilities": 996160, "equity": 3648879, "fixed_assets": 2702944, "liabilities": 2188864, "long_term_liabilities": 1192704, "quarter": 2 }, { "assets": 5072198, "current_assets": 1779049, "current_liabilities": 959611, "equity": 3766034, "fixed_assets": 3293149, "liabilities": 2219478, "long_term_liabilities": 1259867, "quarter": 3 }, { "assets": 5159556, "current_assets": 1805248, "current_liabilities": 920918, "equity": 3863336, "fixed_assets": 3354308, "liabilities": 2250521, "long_term_liabilities": 1329603, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86655, "financing_cash_flow": -61082, "investing_cash_flow": -147173, "net_cash_flow": 397115, "operating_cash_flow": 1089417, "quarter": 1 }, { "change_in_working_capital": 33507, "financing_cash_flow": 181346, "investing_cash_flow": -354317, "net_cash_flow": 729118, "operating_cash_flow": 1040386, "quarter": 2 }, { "change_in_working_capital": -18901, "financing_cash_flow": -117674, "investing_cash_flow": -403270, "net_cash_flow": 851747, "operating_cash_flow": 1104019, "quarter": 3 }, { "change_in_working_capital": 90429, "financing_cash_flow": 111030, "investing_cash_flow": -498461, "net_cash_flow": 1084872, "operating_cash_flow": 1244310, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8449495868537399, "current_ratio": 1.5571268768413922, "debt_to_equity_ratio": 0.5947781048622186, "profit_margin": 0.21394930532333942, "quarter": 1, "return_on_assets": 0.1807763771406003, "return_on_equity": 0.2441598711843261 }, { "asset_turnover_ratio": 0.840917951515346, "current_ratio": 2.292177963379377, "debt_to_equity_ratio": 0.5998730020918753, "profit_margin": 0.20305402751100263, "quarter": 2, "return_on_assets": 0.17075177686149304, "return_on_equity": 0.23333823894955136 }, { "asset_turnover_ratio": 0.8369056176434753, "current_ratio": 1.8539272684452346, "debt_to_equity_ratio": 0.5893409353181623, "profit_margin": 0.2151530135447971, "quarter": 3, "return_on_assets": 0.18006276568856341, "return_on_equity": 0.24251347704242712 }, { "asset_turnover_ratio": 0.8329123668780802, "current_ratio": 1.960270078334879, "debt_to_equity_ratio": 0.5825330750418809, "profit_margin": 0.22206173975405927, "quarter": 4, "return_on_assets": 0.18495796925161778, "return_on_equity": 0.24701475615892587 } ], "income_statement": [ { "depreciation": 203270, "expenses": 3013936, "income_tax": 241772, "marketing_expense": 420591, "net_income": 1127919, "net_profit": 886147, "operational_expense": 1814096, "product_revenue": 1235419, "quarter": 1, "rd_expense": 411743, "revenue": 4141855, "salaries_expense": 954548, "service_revenue": 2906436 }, { "depreciation": 188963, "expenses": 3025362, "income_tax": 316301, "marketing_expense": 554103, "net_income": 1167724, "net_profit": 851423, "operational_expense": 1937261, "product_revenue": 1248713, "quarter": 2, "rd_expense": 532564, "revenue": 4193086, "salaries_expense": 1039409, "service_revenue": 2944373 }, { "depreciation": 190705, "expenses": 3036831, "income_tax": 294806, "marketing_expense": 575266, "net_income": 1208120, "net_profit": 913314, "operational_expense": 1523322, "product_revenue": 1022887, "quarter": 3, "rd_expense": 338188, "revenue": 4244951, "salaries_expense": 1457923, "service_revenue": 3222064 }, { "depreciation": 290009, "expenses": 3048344, "income_tax": 294813, "marketing_expense": 604919, "net_income": 1249114, "net_profit": 954301, "operational_expense": 1932799, "product_revenue": 1373084, "quarter": 4, "rd_expense": 436659, "revenue": 4297458, "salaries_expense": 1384755, "service_revenue": 2924374 } ], "market_conditions": { "gdp_growth": [ 0.06380014418153916, 0.05847546020092541, 0.052710088391590255, 0.05759433219497873 ], "inflation_rate": [ 0.006792585256665234, 0.0034108320824742687, 0.00902590340292634, 0.008581436903799955 ], "interest_rate": [ 0.021693689561851488, 0.02198149857306072, 0.01772536672650261, 0.022871505445258553 ], "year": 2008 }, "random_event": { "description": "Oconnor, Sheppard and Welch New Ad Campaign Launch in 2008", "impact": 0.01, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 113297, "billable_hours_per_employee": 128, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 5255265, "net_revenue": 4576957, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 12714 }, { "average_project_size": 115748, "billable_hours_per_employee": 160, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 5474374, "net_revenue": 4526286, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 12573 }, { "average_project_size": 197155, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 5370791, "net_revenue": 4476177, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 12434 }, { "average_project_size": 78244, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 5122495, "net_revenue": 4426623, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 12296 } ], "balance_sheet": [ { "assets": 5972694, "current_assets": 2236920, "current_liabilities": 1404427, "equity": 3471529, "fixed_assets": 3735774, "liabilities": 3414310, "long_term_liabilities": 2009883, "quarter": 1 }, { "assets": 6098269, "current_assets": 1928007, "current_liabilities": 1954780, "equity": 3580533, "fixed_assets": 4170262, "liabilities": 3507425, "long_term_liabilities": 1552645, "quarter": 2 }, { "assets": 6226483, "current_assets": 2852383, "current_liabilities": 2100403, "equity": 3483811, "fixed_assets": 3374100, "liabilities": 3603080, "long_term_liabilities": 1502677, "quarter": 3 }, { "assets": 6357394, "current_assets": 2072506, "current_liabilities": 2047928, "equity": 3586807, "fixed_assets": 4284888, "liabilities": 3701343, "long_term_liabilities": 1653415, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59065, "financing_cash_flow": 114719, "investing_cash_flow": -418355, "net_cash_flow": 513518, "operating_cash_flow": 1173957, "quarter": 1 }, { "change_in_working_capital": -61870, "financing_cash_flow": -49149, "investing_cash_flow": -138395, "net_cash_flow": 896167, "operating_cash_flow": 1192973, "quarter": 2 }, { "change_in_working_capital": 4943, "financing_cash_flow": 181497, "investing_cash_flow": -293063, "net_cash_flow": 785754, "operating_cash_flow": 1084751, "quarter": 3 }, { "change_in_working_capital": 39584, "financing_cash_flow": 96683, "investing_cash_flow": -124765, "net_cash_flow": 1231998, "operating_cash_flow": 1238756, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7663136601339362, "current_ratio": 1.5927634544194893, "debt_to_equity_ratio": 0.9835176373292576, "profit_margin": 0.19950919355370828, "quarter": 1, "return_on_assets": 0.1528866203425121, "return_on_equity": 0.2630382750655403 }, { "asset_turnover_ratio": 0.7422247198344317, "current_ratio": 0.9863038295869612, "debt_to_equity_ratio": 0.9795818108644718, "profit_margin": 0.21865365997641334, "quarter": 2, "return_on_assets": 0.16229015151676648, "return_on_equity": 0.2764082889335191 }, { "asset_turnover_ratio": 0.7188933142514, "current_ratio": 1.3580170091168218, "debt_to_equity_ratio": 1.0342352096597662, "profit_margin": 0.19221938721368703, "quarter": 3, "return_on_assets": 0.13818523233742067, "return_on_equity": 0.24697321410375017 }, { "asset_turnover_ratio": 0.6962952115284974, "current_ratio": 1.0120013984866656, "debt_to_equity_ratio": 1.0319325795895904, "profit_margin": 0.2102632187109677, "quarter": 4, "return_on_assets": 0.14640527234901596, "return_on_equity": 0.259494307889998 } ], "income_statement": [ { "depreciation": 260812, "expenses": 3294638, "income_tax": 369174, "marketing_expense": 609920, "net_income": 1282319, "net_profit": 913145, "operational_expense": 1836124, "product_revenue": 1555938, "quarter": 1, "rd_expense": 549040, "revenue": 4576957, "salaries_expense": 1005999, "service_revenue": 3021019 }, { "depreciation": 203284, "expenses": 3277322, "income_tax": 259275, "marketing_expense": 430437, "net_income": 1248964, "net_profit": 989689, "operational_expense": 2235961, "product_revenue": 1327910, "quarter": 2, "rd_expense": 554576, "revenue": 4526286, "salaries_expense": 1187425, "service_revenue": 3198376 }, { "depreciation": 224343, "expenses": 3260097, "income_tax": 355672, "marketing_expense": 489006, "net_income": 1216080, "net_profit": 860408, "operational_expense": 2171591, "product_revenue": 1538731, "quarter": 3, "rd_expense": 374690, "revenue": 4476177, "salaries_expense": 1442099, "service_revenue": 2937446 }, { "depreciation": 308000, "expenses": 3242963, "income_tax": 252904, "marketing_expense": 488297, "net_income": 1183660, "net_profit": 930756, "operational_expense": 1885470, "product_revenue": 981414, "quarter": 4, "rd_expense": 520475, "revenue": 4426623, "salaries_expense": 1466162, "service_revenue": 3445209 } ], "market_conditions": { "gdp_growth": [ 0.06079504841684264, 0.050265479171132034, 0.06371838901511295, 0.048245581648352874 ], "inflation_rate": [ 0.0054193534156627594, 0.009414847663417894, 0.007885122816270481, 0.0023989935578037167 ], "interest_rate": [ 0.01346437999597047, 0.021507811684210645, 0.013592678078458705, 0.01813249445481438 ], "year": 2009 }, "random_event": { "description": "Oconnor, Sheppard and Welch Award Nomination in 2009", "impact": -0.08, "type": "Award Nomination" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 87810, "billable_hours_per_employee": 127, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 1853619, "net_revenue": 1448639, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4024 }, { "average_project_size": 113669, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 1706380, "net_revenue": 1438717, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3996 }, { "average_project_size": 75383, "billable_hours_per_employee": 90, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 1748494, "net_revenue": 1428864, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3969 }, { "average_project_size": 168547, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 1687395, "net_revenue": 1419078, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3942 } ], "balance_sheet": [ { "assets": 1772174, "current_assets": 653257, "current_liabilities": 423767, "equity": 1394196, "fixed_assets": 1118917, "liabilities": 767164, "long_term_liabilities": 343397, "quarter": 1 }, { "assets": 1804777, "current_assets": 662508, "current_liabilities": 460935, "equity": 1407529, "fixed_assets": 1142269, "liabilities": 773330, "long_term_liabilities": 312395, "quarter": 2 }, { "assets": 1837980, "current_assets": 599330, "current_liabilities": 461539, "equity": 1447197, "fixed_assets": 1238650, "liabilities": 779545, "long_term_liabilities": 318006, "quarter": 3 }, { "assets": 1871794, "current_assets": 751675, "current_liabilities": 374237, "equity": 1421102, "fixed_assets": 1120119, "liabilities": 785810, "long_term_liabilities": 411573, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35551, "financing_cash_flow": -82813, "investing_cash_flow": -436581, "net_cash_flow": 145032, "operating_cash_flow": 437862, "quarter": 1 }, { "change_in_working_capital": -49277, "financing_cash_flow": -82437, "investing_cash_flow": -312058, "net_cash_flow": -27766, "operating_cash_flow": 465224, "quarter": 2 }, { "change_in_working_capital": 59315, "financing_cash_flow": -160042, "investing_cash_flow": -356657, "net_cash_flow": 72707, "operating_cash_flow": 459488, "quarter": 3 }, { "change_in_working_capital": -36258, "financing_cash_flow": -103370, "investing_cash_flow": -138264, "net_cash_flow": 515430, "operating_cash_flow": 409030, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8174360982612316, "current_ratio": 1.5415475957306728, "debt_to_equity_ratio": 0.5502554877506463, "profit_margin": 0.2686563042966536, "quarter": 1, "return_on_assets": 0.2196093611575387, "return_on_equity": 0.279147264803514 }, { "asset_turnover_ratio": 0.7971716173244673, "current_ratio": 1.4373132871229133, "debt_to_equity_ratio": 0.5494238484606712, "profit_margin": 0.261400956546701, "quarter": 2, "return_on_assets": 0.20838142330049642, "return_on_equity": 0.2671930738194382 }, { "asset_turnover_ratio": 0.7774099826983971, "current_ratio": 1.2985468183620452, "debt_to_equity_ratio": 0.538658524029555, "profit_margin": 0.27207767849144493, "quarter": 3, "return_on_assets": 0.21151590332865428, "return_on_equity": 0.26863101568065717 }, { "asset_turnover_ratio": 0.7581379147491658, "current_ratio": 2.008553403324631, "debt_to_equity_ratio": 0.5529581972300369, "profit_margin": 0.23615192399572116, "quarter": 4, "return_on_assets": 0.17903572722211952, "return_on_equity": 0.23581558536966382 } ], "income_statement": [ { "depreciation": 48676, "expenses": 934418, "income_tax": 125035, "marketing_expense": 150574, "net_income": 514221, "net_profit": 389186, "operational_expense": 641074, "product_revenue": 364271, "quarter": 1, "rd_expense": 156162, "revenue": 1448639, "salaries_expense": 381598, "service_revenue": 1084368 }, { "depreciation": 89142, "expenses": 936857, "income_tax": 125778, "marketing_expense": 133086, "net_income": 501860, "net_profit": 376082, "operational_expense": 535639, "product_revenue": 482535, "quarter": 2, "rd_expense": 147763, "revenue": 1438717, "salaries_expense": 354398, "service_revenue": 956182 }, { "depreciation": 70726, "expenses": 939304, "income_tax": 100798, "marketing_expense": 178691, "net_income": 489560, "net_profit": 388762, "operational_expense": 558716, "product_revenue": 476598, "quarter": 3, "rd_expense": 147671, "revenue": 1428864, "salaries_expense": 305491, "service_revenue": 952266 }, { "depreciation": 73912, "expenses": 941756, "income_tax": 142204, "marketing_expense": 139603, "net_income": 477322, "net_profit": 335118, "operational_expense": 502637, "product_revenue": 542369, "quarter": 4, "rd_expense": 157171, "revenue": 1419078, "salaries_expense": 402198, "service_revenue": 876709 } ], "market_conditions": { "gdp_growth": [ 0.03240102623818144, 0.04207481273338136, 0.03436026691577043, 0.0380775854330729 ], "inflation_rate": [ 0.006965750892891621, 0.004627028878552796, 0.0036728331018954846, 0.006679211452395881 ], "interest_rate": [ 0.014412729811479355, 0.009308395056597106, 0.01012957116554334, 0.011580233731675188 ], "year": 2010 }, "random_event": { "description": "Oconnor, Sheppard and Welch Economic Slowdown Impact in 2010", "impact": 0, "type": "Economic Slowdown Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 93226, "billable_hours_per_employee": 88, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 4926408, "net_revenue": 3808914, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 10580 }, { "average_project_size": 112690, "billable_hours_per_employee": 87, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 4790172, "net_revenue": 3817046, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 10603 }, { "average_project_size": 132112, "billable_hours_per_employee": 129, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 4261696, "net_revenue": 3825196, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 10626 }, { "average_project_size": 153964, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 4892022, "net_revenue": 3833363, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 10648 } ], "balance_sheet": [ { "assets": 4620768, "current_assets": 1450778, "current_liabilities": 997491, "equity": 3739613, "fixed_assets": 3169990, "liabilities": 2004356, "long_term_liabilities": 1006865, "quarter": 1 }, { "assets": 4742929, "current_assets": 2107783, "current_liabilities": 1171733, "equity": 3872220, "fixed_assets": 2635146, "liabilities": 2042246, "long_term_liabilities": 870513, "quarter": 2 }, { "assets": 4868319, "current_assets": 1580014, "current_liabilities": 1221247, "equity": 3925480, "fixed_assets": 3288305, "liabilities": 2080852, "long_term_liabilities": 859605, "quarter": 3 }, { "assets": 4997024, "current_assets": 1887880, "current_liabilities": 1220833, "equity": 4069680, "fixed_assets": 3109144, "liabilities": 2120188, "long_term_liabilities": 899355, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81325, "financing_cash_flow": -65505, "investing_cash_flow": -208887, "net_cash_flow": 873270, "operating_cash_flow": 1250855, "quarter": 1 }, { "change_in_working_capital": 94713, "financing_cash_flow": 81904, "investing_cash_flow": -282554, "net_cash_flow": 972151, "operating_cash_flow": 1297371, "quarter": 2 }, { "change_in_working_capital": -51166, "financing_cash_flow": -82926, "investing_cash_flow": -348523, "net_cash_flow": 893111, "operating_cash_flow": 1335904, "quarter": 3 }, { "change_in_working_capital": -28426, "financing_cash_flow": -125392, "investing_cash_flow": -399477, "net_cash_flow": 1034114, "operating_cash_flow": 1353934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8243032327093678, "current_ratio": 1.4544271577387666, "debt_to_equity_ratio": 0.5359795251540734, "profit_margin": 0.2948874666112178, "quarter": 1, "return_on_assets": 0.24307669201310259, "return_on_equity": 0.30035220221985537 }, { "asset_turnover_ratio": 0.8047866624189398, "current_ratio": 1.7988594671311637, "debt_to_equity_ratio": 0.5274095996611763, "profit_margin": 0.30692242116023755, "quarter": 2, "return_on_assets": 0.24700707094708776, "return_on_equity": 0.3025491836724153 }, { "asset_turnover_ratio": 0.7857324057852413, "current_ratio": 1.2937710389462573, "debt_to_equity_ratio": 0.5300885496805486, "profit_margin": 0.29750449388737205, "quarter": 3, "return_on_assets": 0.23375892171404544, "return_on_equity": 0.2899041645862417 }, { "asset_turnover_ratio": 0.7671291952970408, "current_ratio": 1.5463867703445107, "debt_to_equity_ratio": 0.5209716734485267, "profit_margin": 0.3111742874337755, "quarter": 4, "return_on_assets": 0.23871088071620228, "return_on_equity": 0.2931051090011991 } ], "income_statement": [ { "depreciation": 127654, "expenses": 2352440, "income_tax": 333273, "marketing_expense": 453332, "net_income": 1456474, "net_profit": 1123201, "operational_expense": 1201437, "product_revenue": 1008727, "quarter": 1, "rd_expense": 336597, "revenue": 3808914, "salaries_expense": 764581, "service_revenue": 2800187 }, { "depreciation": 125834, "expenses": 2343544, "income_tax": 301965, "marketing_expense": 428960, "net_income": 1473502, "net_profit": 1171537, "operational_expense": 1223207, "product_revenue": 763952, "quarter": 2, "rd_expense": 313444, "revenue": 3817046, "salaries_expense": 815147, "service_revenue": 3053094 }, { "depreciation": 197891, "expenses": 2334682, "income_tax": 352501, "marketing_expense": 446454, "net_income": 1490514, "net_profit": 1138013, "operational_expense": 1177227, "product_revenue": 895978, "quarter": 3, "rd_expense": 379756, "revenue": 3825196, "salaries_expense": 928400, "service_revenue": 2929218 }, { "depreciation": 161090, "expenses": 2325853, "income_tax": 314666, "marketing_expense": 343959, "net_income": 1507510, "net_profit": 1192844, "operational_expense": 1361191, "product_revenue": 1142548, "quarter": 4, "rd_expense": 350154, "revenue": 3833363, "salaries_expense": 788687, "service_revenue": 2690815 } ], "market_conditions": { "gdp_growth": [ 0.04160366759514493, 0.05241537363557372, 0.03600616954707859, 0.03978957098563691 ], "inflation_rate": [ 0.004754522771167968, 0.00791481671108597, 0.004483467554564321, 0.008852653950736089 ], "interest_rate": [ 0.015778978288636725, 0.023085162740598884, 0.02181034613270266, 0.01663278270771341 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 138899, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 4589132, "net_revenue": 3872235, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 10756 }, { "average_project_size": 175824, "billable_hours_per_employee": 117, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 4352327, "net_revenue": 3904465, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 10846 }, { "average_project_size": 150238, "billable_hours_per_employee": 98, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 4744526, "net_revenue": 3936965, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 10936 }, { "average_project_size": 194761, "billable_hours_per_employee": 123, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 4570226, "net_revenue": 3969734, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 11027 } ], "balance_sheet": [ { "assets": 4020789, "current_assets": 1883644, "current_liabilities": 1240840, "equity": 2773948, "fixed_assets": 2137145, "liabilities": 2282336, "long_term_liabilities": 1041496, "quarter": 1 }, { "assets": 4132864, "current_assets": 1751831, "current_liabilities": 1371829, "equity": 2888251, "fixed_assets": 2381033, "liabilities": 2307344, "long_term_liabilities": 935515, "quarter": 2 }, { "assets": 4248063, "current_assets": 1781279, "current_liabilities": 1357119, "equity": 2889889, "fixed_assets": 2466784, "liabilities": 2332627, "long_term_liabilities": 975508, "quarter": 3 }, { "assets": 4366473, "current_assets": 1847387, "current_liabilities": 1198551, "equity": 3017807, "fixed_assets": 2519086, "liabilities": 2358186, "long_term_liabilities": 1159635, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51029, "financing_cash_flow": 162540, "investing_cash_flow": -260250, "net_cash_flow": 901468, "operating_cash_flow": 1206901, "quarter": 1 }, { "change_in_working_capital": -29322, "financing_cash_flow": -73402, "investing_cash_flow": -401185, "net_cash_flow": 859199, "operating_cash_flow": 1229292, "quarter": 2 }, { "change_in_working_capital": 89171, "financing_cash_flow": 31719, "investing_cash_flow": -406774, "net_cash_flow": 779739, "operating_cash_flow": 1191182, "quarter": 3 }, { "change_in_working_capital": -23608, "financing_cash_flow": -180784, "investing_cash_flow": -376734, "net_cash_flow": 671884, "operating_cash_flow": 1165283, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9630535200926982, "current_ratio": 1.518039392669482, "debt_to_equity_ratio": 0.8227753368123699, "profit_margin": 0.2674153299063719, "quarter": 1, "return_on_assets": 0.25753527479308164, "return_on_equity": 0.3732928663406812 }, { "asset_turnover_ratio": 0.9447359022701932, "current_ratio": 1.2770039122951913, "debt_to_equity_ratio": 0.7988723971704675, "profit_margin": 0.27218351297809046, "quarter": 2, "return_on_assets": 0.25714153671642714, "return_on_equity": 0.36794966919426325 }, { "asset_turnover_ratio": 0.9267670936141954, "current_ratio": 1.3125444415707097, "debt_to_equity_ratio": 0.8071683722108358, "profit_margin": 0.24751375742481835, "quarter": 3, "return_on_assets": 0.2293876055981279, "return_on_equity": 0.3371939199048822 }, { "asset_turnover_ratio": 0.9091397107001463, "current_ratio": 1.5413503472109238, "debt_to_equity_ratio": 0.7814237292179387, "profit_margin": 0.25430419267386684, "quarter": 4, "return_on_assets": 0.23119804015735354, "return_on_equity": 0.3345210611546729 } ], "income_statement": [ { "depreciation": 171406, "expenses": 2515090, "income_tax": 321650, "marketing_expense": 293942, "net_income": 1357145, "net_profit": 1035495, "operational_expense": 1565873, "product_revenue": 798910, "quarter": 1, "rd_expense": 299295, "revenue": 3872235, "salaries_expense": 1225432, "service_revenue": 3073325 }, { "depreciation": 166561, "expenses": 2555178, "income_tax": 286556, "marketing_expense": 309707, "net_income": 1349287, "net_profit": 1062731, "operational_expense": 1653619, "product_revenue": 1531110, "quarter": 2, "rd_expense": 395154, "revenue": 3904465, "salaries_expense": 1164281, "service_revenue": 2373355 }, { "depreciation": 216729, "expenses": 2595905, "income_tax": 366607, "marketing_expense": 436997, "net_income": 1341060, "net_profit": 974453, "operational_expense": 1783471, "product_revenue": 1117464, "quarter": 3, "rd_expense": 514176, "revenue": 3936965, "salaries_expense": 883873, "service_revenue": 2819501 }, { "depreciation": 155763, "expenses": 2637282, "income_tax": 322932, "marketing_expense": 305491, "net_income": 1332452, "net_profit": 1009520, "operational_expense": 1844075, "product_revenue": 1004057, "quarter": 4, "rd_expense": 371761, "revenue": 3969734, "salaries_expense": 1289193, "service_revenue": 2965677 } ], "market_conditions": { "gdp_growth": [ 0.042011268348124915, 0.05279236902987539, 0.049592471983150886, 0.05094234066739174 ], "inflation_rate": [ 0.006099231617263392, 0.007057242796860338, 0.0108953843772677, 0.006472607791165057 ], "interest_rate": [ 0.021484624644145, 0.016652034228928518, 0.019574507800382928, 0.01679412132733194 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 104809, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 5275044, "net_revenue": 4747797, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 13188 }, { "average_project_size": 95802, "billable_hours_per_employee": 85, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 5538352, "net_revenue": 4768015, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 13244 }, { "average_project_size": 190154, "billable_hours_per_employee": 115, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 5642037, "net_revenue": 4788320, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 13301 }, { "average_project_size": 186303, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 6102133, "net_revenue": 4808712, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 13358 } ], "balance_sheet": [ { "assets": 6877472, "current_assets": 2437301, "current_liabilities": 1706791, "equity": 4177126, "fixed_assets": 4440171, "liabilities": 3798411, "long_term_liabilities": 2091620, "quarter": 1 }, { "assets": 7033173, "current_assets": 2941370, "current_liabilities": 2034422, "equity": 4323770, "fixed_assets": 4091803, "liabilities": 3865582, "long_term_liabilities": 1831160, "quarter": 2 }, { "assets": 7192400, "current_assets": 2570725, "current_liabilities": 2080216, "equity": 4420123, "fixed_assets": 4621675, "liabilities": 3933940, "long_term_liabilities": 1853724, "quarter": 3 }, { "assets": 7355231, "current_assets": 3159270, "current_liabilities": 2279515, "equity": 4524044, "fixed_assets": 4195961, "liabilities": 4003507, "long_term_liabilities": 1723992, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52510, "financing_cash_flow": -107384, "investing_cash_flow": -345566, "net_cash_flow": 1153193, "operating_cash_flow": 1279020, "quarter": 1 }, { "change_in_working_capital": 77469, "financing_cash_flow": 197752, "investing_cash_flow": -365839, "net_cash_flow": 1394101, "operating_cash_flow": 1462819, "quarter": 2 }, { "change_in_working_capital": 17633, "financing_cash_flow": -171607, "investing_cash_flow": -160295, "net_cash_flow": 1170709, "operating_cash_flow": 1356823, "quarter": 3 }, { "change_in_working_capital": -87948, "financing_cash_flow": -159827, "investing_cash_flow": -127487, "net_cash_flow": 1262283, "operating_cash_flow": 1469000, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6903404332289539, "current_ratio": 1.4280020225089072, "debt_to_equity_ratio": 0.9093359884284075, "profit_margin": 0.23127884364053475, "quarter": 1, "return_on_assets": 0.15966113711549826, "return_on_equity": 0.26287571885550015 }, { "asset_turnover_ratio": 0.6779322789301501, "current_ratio": 1.445801313591772, "debt_to_equity_ratio": 0.8940304410271591, "profit_margin": 0.24248644351999732, "quarter": 2, "return_on_assets": 0.16438938726517888, "return_on_equity": 0.26740067117353605 }, { "asset_turnover_ratio": 0.6657471775763306, "current_ratio": 1.2357971479884782, "debt_to_equity_ratio": 0.8900069070476093, "profit_margin": 0.24260346008620978, "quarter": 3, "return_on_assets": 0.1615125688226461, "return_on_equity": 0.2628123697010242 }, { "asset_turnover_ratio": 0.653781234063213, "current_ratio": 1.3859395529312157, "debt_to_equity_ratio": 0.8849398900629614, "profit_margin": 0.24379085293525585, "quarter": 4, "return_on_assets": 0.15938588468533482, "return_on_equity": 0.2591309898842717 } ], "income_statement": [ { "depreciation": 180955, "expenses": 3228065, "income_tax": 421667, "marketing_expense": 475254, "net_income": 1519732, "net_profit": 1098065, "operational_expense": 2089767, "product_revenue": 1747743, "quarter": 1, "rd_expense": 425956, "revenue": 4747797, "salaries_expense": 1004055, "service_revenue": 3000054 }, { "depreciation": 306640, "expenses": 3211123, "income_tax": 400713, "marketing_expense": 479281, "net_income": 1556892, "net_profit": 1156179, "operational_expense": 2158636, "product_revenue": 1391256, "quarter": 2, "rd_expense": 388281, "revenue": 4768015, "salaries_expense": 1394107, "service_revenue": 3376759 }, { "depreciation": 195160, "expenses": 3194269, "income_tax": 432388, "marketing_expense": 491210, "net_income": 1594051, "net_profit": 1161663, "operational_expense": 2155778, "product_revenue": 1131556, "quarter": 3, "rd_expense": 461580, "revenue": 4788320, "salaries_expense": 1083845, "service_revenue": 3656764 }, { "depreciation": 296680, "expenses": 3177505, "income_tax": 458887, "marketing_expense": 593752, "net_income": 1631207, "net_profit": 1172320, "operational_expense": 1918906, "product_revenue": 1198091, "quarter": 4, "rd_expense": 469295, "revenue": 4808712, "salaries_expense": 1108450, "service_revenue": 3610621 } ], "market_conditions": { "gdp_growth": [ 0.05643752222778816, 0.0441903624452688, 0.057694387485067535, 0.04500435699526314 ], "inflation_rate": [ 0.007233887645402947, 0.01111464046385964, 0.003326932969230094, 0.005856664077770777 ], "interest_rate": [ 0.01371592978402661, 0.009938178264718205, 0.018264917452587452, 0.015015228607902959 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 101094, "billable_hours_per_employee": 96, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 1334398, "net_revenue": 1036499, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2879 }, { "average_project_size": 105482, "billable_hours_per_employee": 151, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 1304917, "net_revenue": 1011338, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2809 }, { "average_project_size": 81984, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 1184434, "net_revenue": 986789, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2741 }, { "average_project_size": 85386, "billable_hours_per_employee": 100, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 1247980, "net_revenue": 962836, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2675 } ], "balance_sheet": [ { "assets": 1125252, "current_assets": 434683, "current_liabilities": 362901, "equity": 729196, "fixed_assets": 690569, "liabilities": 637414, "long_term_liabilities": 274513, "quarter": 1 }, { "assets": 1148259, "current_assets": 417631, "current_liabilities": 266304, "equity": 737757, "fixed_assets": 730628, "liabilities": 648223, "long_term_liabilities": 381919, "quarter": 2 }, { "assets": 1171736, "current_assets": 573556, "current_liabilities": 331338, "equity": 756344, "fixed_assets": 598180, "liabilities": 659216, "long_term_liabilities": 327878, "quarter": 3 }, { "assets": 1195694, "current_assets": 427739, "current_liabilities": 393551, "equity": 756482, "fixed_assets": 767955, "liabilities": 670396, "long_term_liabilities": 276845, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16450, "financing_cash_flow": -108002, "investing_cash_flow": -499200, "net_cash_flow": -2571, "operating_cash_flow": 277542, "quarter": 1 }, { "change_in_working_capital": -26161, "financing_cash_flow": -5362, "investing_cash_flow": -316828, "net_cash_flow": -199091, "operating_cash_flow": 275155, "quarter": 2 }, { "change_in_working_capital": 77283, "financing_cash_flow": 197359, "investing_cash_flow": -158314, "net_cash_flow": 87334, "operating_cash_flow": 284304, "quarter": 3 }, { "change_in_working_capital": -38173, "financing_cash_flow": 185145, "investing_cash_flow": -136580, "net_cash_flow": -95837, "operating_cash_flow": 268579, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9211261121953127, "current_ratio": 1.1978005020653015, "debt_to_equity_ratio": 0.8741326063225799, "profit_margin": 0.23285888360722007, "quarter": 1, "return_on_assets": 0.21449239814725946, "return_on_equity": 0.3309919418098838 }, { "asset_turnover_ratio": 0.8807577384544776, "current_ratio": 1.5682490687334776, "debt_to_equity_ratio": 0.8786402568867527, "profit_margin": 0.23505593579990072, "quarter": 2, "return_on_assets": 0.20702733442542146, "return_on_equity": 0.32222127340032014 }, { "asset_turnover_ratio": 0.8421598380522575, "current_ratio": 1.7310299452522802, "debt_to_equity_ratio": 0.8715822430005394, "profit_margin": 0.24708828331081922, "quarter": 3, "return_on_assets": 0.20808782865764985, "return_on_equity": 0.32237183080714593 }, { "asset_turnover_ratio": 0.805252848973065, "current_ratio": 1.086870570777358, "debt_to_equity_ratio": 0.8862021832641094, "profit_margin": 0.24010734953823912, "quarter": 4, "return_on_assets": 0.1933471272750386, "return_on_equity": 0.3056040989739346 } ], "income_statement": [ { "depreciation": 36184, "expenses": 704701, "income_tax": 90440, "marketing_expense": 135011, "net_income": 331798, "net_profit": 241358, "operational_expense": 383396, "product_revenue": 358503, "quarter": 1, "rd_expense": 118033, "revenue": 1036499, "salaries_expense": 285771, "service_revenue": 677996 }, { "depreciation": 37434, "expenses": 687423, "income_tax": 86194, "marketing_expense": 82090, "net_income": 323915, "net_profit": 237721, "operational_expense": 441090, "product_revenue": 210399, "quarter": 2, "rd_expense": 80080, "revenue": 1011338, "salaries_expense": 245697, "service_revenue": 800939 }, { "depreciation": 40480, "expenses": 670569, "income_tax": 72396, "marketing_expense": 133651, "net_income": 316220, "net_profit": 243824, "operational_expense": 467975, "product_revenue": 284377, "quarter": 3, "rd_expense": 84899, "revenue": 986789, "salaries_expense": 279286, "service_revenue": 702412 }, { "depreciation": 37395, "expenses": 654128, "income_tax": 77524, "marketing_expense": 112874, "net_income": 308708, "net_profit": 231184, "operational_expense": 335173, "product_revenue": 376214, "quarter": 4, "rd_expense": 82118, "revenue": 962836, "salaries_expense": 321063, "service_revenue": 586622 } ], "market_conditions": { "gdp_growth": [ 0.047770106292441196, 0.05429348169170585, 0.043782437917992606, 0.04562146711342239 ], "inflation_rate": [ 0.006993256715764978, 0.010754390761599255, 0.008812856094670415, 0.0036534174693125896 ], "interest_rate": [ 0.011346402821177435, 0.017254168712174865, 0.0092111832610885, 0.014124986666707685 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1994, "industry": "Advertising", "location": "Harrisfort", "name": "Perry Group", "num_employees": 240, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.perrygroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 151271, "billable_hours_per_employee": 155, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 3639428, "net_revenue": 3014645, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 12561 }, { "average_project_size": 162720, "billable_hours_per_employee": 95, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 3713074, "net_revenue": 3060879, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 12754 }, { "average_project_size": 195252, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 3831444, "net_revenue": 3107822, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 12949 }, { "average_project_size": 158021, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 3598309, "net_revenue": 3155486, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 13148 } ], "balance_sheet": [ { "assets": 4009213, "current_assets": 1345278, "current_liabilities": 876322, "equity": 3011241, "fixed_assets": 2663935, "liabilities": 1630650, "long_term_liabilities": 754328, "quarter": 1 }, { "assets": 4106831, "current_assets": 1260361, "current_liabilities": 989907, "equity": 3047439, "fixed_assets": 2846470, "liabilities": 1665784, "long_term_liabilities": 675877, "quarter": 2 }, { "assets": 4206825, "current_assets": 1537746, "current_liabilities": 747763, "equity": 3185188, "fixed_assets": 2669079, "liabilities": 1701676, "long_term_liabilities": 953913, "quarter": 3 }, { "assets": 4309254, "current_assets": 1314949, "current_liabilities": 804398, "equity": 3265561, "fixed_assets": 2994305, "liabilities": 1738341, "long_term_liabilities": 933943, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19580, "financing_cash_flow": 156320, "investing_cash_flow": -313665, "net_cash_flow": 162071, "operating_cash_flow": 794920, "quarter": 1 }, { "change_in_working_capital": 41279, "financing_cash_flow": -13842, "investing_cash_flow": -458247, "net_cash_flow": 582858, "operating_cash_flow": 727034, "quarter": 2 }, { "change_in_working_capital": -95922, "financing_cash_flow": -100691, "investing_cash_flow": -432208, "net_cash_flow": 592752, "operating_cash_flow": 903481, "quarter": 3 }, { "change_in_working_capital": 91137, "financing_cash_flow": -93193, "investing_cash_flow": -338931, "net_cash_flow": 632766, "operating_cash_flow": 824543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7519293686815841, "current_ratio": 1.5351411923927507, "debt_to_equity_ratio": 0.5415209211086061, "profit_margin": 0.20986816026430974, "quarter": 1, "return_on_assets": 0.15780603325390793, "return_on_equity": 0.21010540172639786 }, { "asset_turnover_ratio": 0.7453140876749007, "current_ratio": 1.273211523910832, "debt_to_equity_ratio": 0.546617668146926, "profit_margin": 0.19811041207444005, "quarter": 2, "return_on_assets": 0.14765448103415993, "return_on_equity": 0.19898413060934114 }, { "asset_turnover_ratio": 0.738757138697236, "current_ratio": 2.056461739882824, "debt_to_equity_ratio": 0.5342466441541284, "profit_margin": 0.21881529894569252, "quarter": 3, "return_on_assets": 0.16165136415230014, "return_on_equity": 0.2135004276042733 }, { "asset_turnover_ratio": 0.7322580660132821, "current_ratio": 1.634699489556165, "debt_to_equity_ratio": 0.5323253799270631, "profit_margin": 0.22013978195434872, "quarter": 4, "return_on_assets": 0.161199130986477, "return_on_equity": 0.2127193459255546 } ], "income_statement": [ { "depreciation": 162242, "expenses": 2154266, "income_tax": 227701, "marketing_expense": 335541, "net_income": 860379, "net_profit": 632678, "operational_expense": 1082589, "product_revenue": 847919, "quarter": 1, "rd_expense": 304490, "revenue": 3014645, "salaries_expense": 927852, "service_revenue": 2166726 }, { "depreciation": 120642, "expenses": 2197106, "income_tax": 257381, "marketing_expense": 366042, "net_income": 863773, "net_profit": 606392, "operational_expense": 1511788, "product_revenue": 1035512, "quarter": 2, "rd_expense": 279634, "revenue": 3060879, "salaries_expense": 715912, "service_revenue": 2025367 }, { "depreciation": 223442, "expenses": 2240798, "income_tax": 186985, "marketing_expense": 277788, "net_income": 867024, "net_profit": 680039, "operational_expense": 1161913, "product_revenue": 669272, "quarter": 3, "rd_expense": 395487, "revenue": 3107822, "salaries_expense": 954498, "service_revenue": 2438550 }, { "depreciation": 129895, "expenses": 2285359, "income_tax": 175479, "marketing_expense": 242256, "net_income": 870127, "net_profit": 694648, "operational_expense": 1275901, "product_revenue": 657707, "quarter": 4, "rd_expense": 394054, "revenue": 3155486, "salaries_expense": 1130988, "service_revenue": 2497779 } ], "market_conditions": { "gdp_growth": [ 0.01644636068151592, 0.015593525722244936, 0.017062845618533728, 0.00834865164429879 ], "inflation_rate": [ 0.020480608641517014, 0.02225465326230234, 0.017787574948928735, 0.02190251797759465 ], "interest_rate": [ 0.027316835050064787, 0.030955400680615804, 0.03283663209881746, 0.03495738738052556 ], "year": 1994 }, "random_event": { "description": "Perry Group Industry Recognition in 1994", "impact": -0.03, "type": "Industry Recognition" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 154682, "billable_hours_per_employee": 129, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 4016142, "net_revenue": 3472673, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 14469 }, { "average_project_size": 196220, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 4254132, "net_revenue": 3575932, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 14900 }, { "average_project_size": 93533, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 4459678, "net_revenue": 3682262, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 15343 }, { "average_project_size": 124167, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 4618326, "net_revenue": 3791754, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 15799 } ], "balance_sheet": [ { "assets": 4390979, "current_assets": 2148958, "current_liabilities": 1192817, "equity": 2895666, "fixed_assets": 2242021, "liabilities": 2387052, "long_term_liabilities": 1194235, "quarter": 1 }, { "assets": 4445464, "current_assets": 1706350, "current_liabilities": 1103337, "equity": 2873533, "fixed_assets": 2739114, "liabilities": 2422315, "long_term_liabilities": 1318978, "quarter": 2 }, { "assets": 4500626, "current_assets": 2021716, "current_liabilities": 1008658, "equity": 3004959, "fixed_assets": 2478910, "liabilities": 2458100, "long_term_liabilities": 1449442, "quarter": 3 }, { "assets": 4556472, "current_assets": 2081569, "current_liabilities": 1122693, "equity": 3082566, "fixed_assets": 2474903, "liabilities": 2494413, "long_term_liabilities": 1371720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54736, "financing_cash_flow": -183810, "investing_cash_flow": -455432, "net_cash_flow": 552924, "operating_cash_flow": 1017335, "quarter": 1 }, { "change_in_working_capital": 81007, "financing_cash_flow": 15044, "investing_cash_flow": -184317, "net_cash_flow": 952460, "operating_cash_flow": 1022041, "quarter": 2 }, { "change_in_working_capital": 73341, "financing_cash_flow": 59272, "investing_cash_flow": -160986, "net_cash_flow": 1149648, "operating_cash_flow": 1137808, "quarter": 3 }, { "change_in_working_capital": -9662, "financing_cash_flow": 175126, "investing_cash_flow": -241784, "net_cash_flow": 743769, "operating_cash_flow": 1207249, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.790865317278903, "current_ratio": 1.8015823047458244, "debt_to_equity_ratio": 0.8243533611956627, "profit_margin": 0.25678749482027247, "quarter": 1, "return_on_assets": 0.20308432356428943, "return_on_equity": 0.3079564424902596 }, { "asset_turnover_ratio": 0.8044001706008642, "current_ratio": 1.5465356459540467, "debt_to_equity_ratio": 0.8429744847196813, "profit_margin": 0.23780765406053583, "quarter": 2, "return_on_assets": 0.19129251749648632, "return_on_equity": 0.2959367440708007 }, { "asset_turnover_ratio": 0.8181666283756971, "current_ratio": 2.0043622317971006, "debt_to_equity_ratio": 0.8180144887168178, "profit_margin": 0.26137004917086293, "quarter": 3, "return_on_assets": 0.21384425188851505, "return_on_equity": 0.32028157455725687 }, { "asset_turnover_ratio": 0.8321688358888193, "current_ratio": 1.8540856672304895, "debt_to_equity_ratio": 0.809200192307318, "profit_margin": 0.26913850423840785, "quarter": 4, "return_on_assets": 0.22396867576493393, "return_on_equity": 0.3310576318560576 } ], "income_statement": [ { "depreciation": 125596, "expenses": 2294615, "income_tax": 286319, "marketing_expense": 361042, "net_income": 1178058, "net_profit": 891739, "operational_expense": 1358072, "product_revenue": 1220523, "quarter": 1, "rd_expense": 449441, "revenue": 3472673, "salaries_expense": 842651, "service_revenue": 2252150 }, { "depreciation": 171657, "expenses": 2361530, "income_tax": 364018, "marketing_expense": 313124, "net_income": 1214402, "net_profit": 850384, "operational_expense": 1316385, "product_revenue": 990805, "quarter": 2, "rd_expense": 404743, "revenue": 3575932, "salaries_expense": 1110847, "service_revenue": 2585127 }, { "depreciation": 175375, "expenses": 2430398, "income_tax": 289431, "marketing_expense": 326442, "net_income": 1251864, "net_profit": 962433, "operational_expense": 1590826, "product_revenue": 1377939, "quarter": 3, "rd_expense": 305097, "revenue": 3682262, "salaries_expense": 865894, "service_revenue": 2304323 }, { "depreciation": 186742, "expenses": 2501273, "income_tax": 269974, "marketing_expense": 341946, "net_income": 1290481, "net_profit": 1020507, "operational_expense": 1422981, "product_revenue": 1076888, "quarter": 4, "rd_expense": 263821, "revenue": 3791754, "salaries_expense": 1223249, "service_revenue": 2714866 } ], "market_conditions": { "gdp_growth": [ 0.028213182105251852, 0.024407517011421753, 0.019044772039913508, 0.03455377445298821 ], "inflation_rate": [ 0.011615135094024506, 0.013650514780681418, 0.016632007147052093, 0.01776290732666114 ], "interest_rate": [ 0.01858872774632153, 0.020274730252281985, 0.017549160445965363, 0.02272289741084779 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 108528, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 682336, "net_revenue": 570998, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 2379 }, { "average_project_size": 78894, "billable_hours_per_employee": 87, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 708526, "net_revenue": 579230, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 2413 }, { "average_project_size": 166777, "billable_hours_per_employee": 101, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 708539, "net_revenue": 587580, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2448 }, { "average_project_size": 128036, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 658591, "net_revenue": 596051, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 2484 } ], "balance_sheet": [ { "assets": 601451, "current_assets": 256960, "current_liabilities": 163956, "equity": 442980, "fixed_assets": 344491, "liabilities": 305203, "long_term_liabilities": 141247, "quarter": 1 }, { "assets": 610036, "current_assets": 284348, "current_liabilities": 182556, "equity": 444783, "fixed_assets": 325688, "liabilities": 307745, "long_term_liabilities": 125189, "quarter": 2 }, { "assets": 618744, "current_assets": 284482, "current_liabilities": 155366, "equity": 446532, "fixed_assets": 334262, "liabilities": 310309, "long_term_liabilities": 154943, "quarter": 3 }, { "assets": 627576, "current_assets": 202772, "current_liabilities": 144368, "equity": 454877, "fixed_assets": 424804, "liabilities": 312894, "long_term_liabilities": 168526, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69185, "financing_cash_flow": 39390, "investing_cash_flow": -448380, "net_cash_flow": 119207, "operating_cash_flow": 174718, "quarter": 1 }, { "change_in_working_capital": -7932, "financing_cash_flow": 98188, "investing_cash_flow": -461511, "net_cash_flow": 152755, "operating_cash_flow": 173550, "quarter": 2 }, { "change_in_working_capital": -82139, "financing_cash_flow": -39281, "investing_cash_flow": -125156, "net_cash_flow": -30891, "operating_cash_flow": 176296, "quarter": 3 }, { "change_in_working_capital": 83058, "financing_cash_flow": 18202, "investing_cash_flow": -347475, "net_cash_flow": -224296, "operating_cash_flow": 176899, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9493674463921417, "current_ratio": 1.5672497499329088, "debt_to_equity_ratio": 0.6889769289809924, "profit_margin": 0.2569746303839943, "quarter": 1, "return_on_assets": 0.24396334863521715, "return_on_equity": 0.3312384306289223 }, { "asset_turnover_ratio": 0.9495013409044712, "current_ratio": 1.5575932864436117, "debt_to_equity_ratio": 0.6918991957876088, "profit_margin": 0.24600245153048012, "quarter": 2, "return_on_assets": 0.23357965759397806, "return_on_equity": 0.32036296351254434 }, { "asset_turnover_ratio": 0.9496334509910399, "current_ratio": 1.8310441151860768, "debt_to_equity_ratio": 0.6949311583492337, "profit_margin": 0.23502671976581913, "quarter": 3, "return_on_assets": 0.22318923496631887, "return_on_equity": 0.30926562933899476 }, { "asset_turnover_ratio": 0.9497670401672467, "current_ratio": 1.4045494846503381, "debt_to_equity_ratio": 0.6878650712170543, "profit_margin": 0.2352063833463915, "quarter": 4, "return_on_assets": 0.22339127053934504, "return_on_equity": 0.30820419585954006 } ], "income_statement": [ { "depreciation": 27986, "expenses": 383854, "income_tax": 40412, "marketing_expense": 70247, "net_income": 187144, "net_profit": 146732, "operational_expense": 235155, "product_revenue": 175094, "quarter": 1, "rd_expense": 52597, "revenue": 570998, "salaries_expense": 120235, "service_revenue": 395904 }, { "depreciation": 31058, "expenses": 391428, "income_tax": 45310, "marketing_expense": 64656, "net_income": 187802, "net_profit": 142492, "operational_expense": 235772, "product_revenue": 168798, "quarter": 2, "rd_expense": 46926, "revenue": 579230, "salaries_expense": 130184, "service_revenue": 410432 }, { "depreciation": 38199, "expenses": 399151, "income_tax": 50332, "marketing_expense": 60515, "net_income": 188429, "net_profit": 138097, "operational_expense": 221839, "product_revenue": 232481, "quarter": 3, "rd_expense": 45334, "revenue": 587580, "salaries_expense": 153544, "service_revenue": 355099 }, { "depreciation": 36704, "expenses": 407027, "income_tax": 48829, "marketing_expense": 65549, "net_income": 189024, "net_profit": 140195, "operational_expense": 281771, "product_revenue": 214387, "quarter": 4, "rd_expense": 51538, "revenue": 596051, "salaries_expense": 126669, "service_revenue": 381664 } ], "market_conditions": { "gdp_growth": [ 0.019341960406912058, 0.023962038612176825, 0.023560316852963132, 0.016521304086194833 ], "inflation_rate": [ 0.018266510401349113, 0.021562671078354294, 0.013518256843817935, 0.016095651653020727 ], "interest_rate": [ 0.03527304773215169, 0.036298415721548315, 0.03152752738548231, 0.02879881405373036 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 90368, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 1008943, "net_revenue": 827273, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 3447 }, { "average_project_size": 139297, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 1086908, "net_revenue": 853931, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3558 }, { "average_project_size": 61969, "billable_hours_per_employee": 88, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 1079872, "net_revenue": 881449, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3673 }, { "average_project_size": 181280, "billable_hours_per_employee": 119, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 1099097, "net_revenue": 909854, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 3791 } ], "balance_sheet": [ { "assets": 1071799, "current_assets": 531833, "current_liabilities": 255116, "equity": 709953, "fixed_assets": 539966, "liabilities": 584119, "long_term_liabilities": 329003, "quarter": 1 }, { "assets": 1099017, "current_assets": 414632, "current_liabilities": 245539, "equity": 746735, "fixed_assets": 684385, "liabilities": 595165, "long_term_liabilities": 349626, "quarter": 2 }, { "assets": 1126926, "current_assets": 358110, "current_liabilities": 278427, "equity": 763972, "fixed_assets": 768816, "liabilities": 606420, "long_term_liabilities": 327993, "quarter": 3 }, { "assets": 1155544, "current_assets": 369598, "current_liabilities": 267498, "equity": 806275, "fixed_assets": 785946, "liabilities": 617888, "long_term_liabilities": 350390, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99319, "financing_cash_flow": 60994, "investing_cash_flow": -267478, "net_cash_flow": -334073, "operating_cash_flow": 255667, "quarter": 1 }, { "change_in_working_capital": -14877, "financing_cash_flow": 86130, "investing_cash_flow": -478236, "net_cash_flow": -8905, "operating_cash_flow": 281857, "quarter": 2 }, { "change_in_working_capital": -29597, "financing_cash_flow": -52140, "investing_cash_flow": -336592, "net_cash_flow": -162044, "operating_cash_flow": 272950, "quarter": 3 }, { "change_in_working_capital": 65438, "financing_cash_flow": 189574, "investing_cash_flow": -136065, "net_cash_flow": 270797, "operating_cash_flow": 312646, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7718546107992263, "current_ratio": 2.084671286787187, "debt_to_equity_ratio": 0.8227572811157922, "profit_margin": 0.26868155977530994, "quarter": 1, "return_on_assets": 0.20738310074930094, "return_on_equity": 0.31308128847965994 }, { "asset_turnover_ratio": 0.7769952603098951, "current_ratio": 1.6886604571982455, "debt_to_equity_ratio": 0.7970230403021152, "profit_margin": 0.28442930400699823, "quarter": 2, "return_on_assets": 0.22100022110667988, "return_on_equity": 0.3252599650478416 }, { "asset_turnover_ratio": 0.7821711452216028, "current_ratio": 1.2861899169261601, "debt_to_equity_ratio": 0.7937725466378349, "profit_margin": 0.2762111024007061, "quarter": 3, "return_on_assets": 0.2160443542876817, "return_on_equity": 0.3186844544040881 }, { "asset_turnover_ratio": 0.7873815276614304, "current_ratio": 1.3816850967110035, "debt_to_equity_ratio": 0.7663489504201421, "profit_margin": 0.29523308135151355, "quarter": 4, "return_on_assets": 0.2324610746107461, "return_on_equity": 0.3331605221543518 } ], "income_statement": [ { "depreciation": 33394, "expenses": 519715, "income_tax": 85285, "marketing_expense": 75967, "net_income": 307558, "net_profit": 222273, "operational_expense": 270406, "product_revenue": 234634, "quarter": 1, "rd_expense": 69883, "revenue": 827273, "salaries_expense": 218325, "service_revenue": 592639 }, { "depreciation": 38974, "expenses": 533805, "income_tax": 77243, "marketing_expense": 72280, "net_income": 320126, "net_profit": 242883, "operational_expense": 320283, "product_revenue": 295873, "quarter": 2, "rd_expense": 93260, "revenue": 853931, "salaries_expense": 202900, "service_revenue": 558058 }, { "depreciation": 29484, "expenses": 548277, "income_tax": 89706, "marketing_expense": 79908, "net_income": 333172, "net_profit": 243466, "operational_expense": 318435, "product_revenue": 191297, "quarter": 3, "rd_expense": 71112, "revenue": 881449, "salaries_expense": 202863, "service_revenue": 690152 }, { "depreciation": 44027, "expenses": 563141, "income_tax": 78094, "marketing_expense": 62073, "net_income": 346713, "net_profit": 268619, "operational_expense": 341237, "product_revenue": 259496, "quarter": 4, "rd_expense": 99272, "revenue": 909854, "salaries_expense": 228127, "service_revenue": 650358 } ], "market_conditions": { "gdp_growth": [ 0.005635541432701426, 0.0202905775978578, 0.01144134972291851, 0.010895531405580843 ], "inflation_rate": [ 0.02306468235548153, 0.01656576710349483, 0.01910812699710824, 0.023348414922167708 ], "interest_rate": [ 0.028237330373083434, 0.0244332903025362, 0.028865147216552773, 0.026923433915572753 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 97689, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 2033974, "net_revenue": 1833096, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7638 }, { "average_project_size": 147715, "billable_hours_per_employee": 148, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 2223539, "net_revenue": 1896256, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 7901 }, { "average_project_size": 149389, "billable_hours_per_employee": 103, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 2198475, "net_revenue": 1961593, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 8173 }, { "average_project_size": 64172, "billable_hours_per_employee": 95, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 2556214, "net_revenue": 2029182, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 8455 } ], "balance_sheet": [ { "assets": 2127281, "current_assets": 651920, "current_liabilities": 530112, "equity": 1649918, "fixed_assets": 1475361, "liabilities": 927868, "long_term_liabilities": 397756, "quarter": 1 }, { "assets": 2176256, "current_assets": 751827, "current_liabilities": 560616, "equity": 1702524, "fixed_assets": 1424429, "liabilities": 950344, "long_term_liabilities": 389728, "quarter": 2 }, { "assets": 2226358, "current_assets": 1077882, "current_liabilities": 407656, "equity": 1707336, "fixed_assets": 1148476, "liabilities": 973365, "long_term_liabilities": 565709, "quarter": 3 }, { "assets": 2277613, "current_assets": 793084, "current_liabilities": 535178, "equity": 1738521, "fixed_assets": 1484529, "liabilities": 996943, "long_term_liabilities": 461765, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23495, "financing_cash_flow": 61135, "investing_cash_flow": -253422, "net_cash_flow": 245531, "operating_cash_flow": 550428, "quarter": 1 }, { "change_in_working_capital": 81213, "financing_cash_flow": -174875, "investing_cash_flow": -227689, "net_cash_flow": 326105, "operating_cash_flow": 597117, "quarter": 2 }, { "change_in_working_capital": 57971, "financing_cash_flow": -115086, "investing_cash_flow": -221387, "net_cash_flow": 55790, "operating_cash_flow": 571553, "quarter": 3 }, { "change_in_working_capital": -5457, "financing_cash_flow": -143388, "investing_cash_flow": -201815, "net_cash_flow": 174535, "operating_cash_flow": 579991, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8617084437834024, "current_ratio": 1.229777858263914, "debt_to_equity_ratio": 0.562372190617958, "profit_margin": 0.24576181498404884, "quarter": 1, "return_on_assets": 0.21177503113128918, "return_on_equity": 0.27304690293699446 }, { "asset_turnover_ratio": 0.8713386660392894, "current_ratio": 1.3410730339483712, "debt_to_equity_ratio": 0.5581971237997232, "profit_margin": 0.25134370042863413, "quarter": 2, "return_on_assets": 0.21900548464886485, "return_on_equity": 0.27994436495462033 }, { "asset_turnover_ratio": 0.8810770774511556, "current_ratio": 2.6440969837313815, "debt_to_equity_ratio": 0.5701074656658092, "profit_margin": 0.23161940320953428, "quarter": 3, "return_on_assets": 0.20407454686083729, "return_on_equity": 0.26611223567007314 }, { "asset_turnover_ratio": 0.8909248410506965, "current_ratio": 1.4819069543217396, "debt_to_equity_ratio": 0.5734431738241873, "profit_margin": 0.22563328474232475, "quarter": 4, "return_on_assets": 0.2010222983448022, "return_on_equity": 0.2633566117406692 } ], "income_statement": [ { "depreciation": 99923, "expenses": 1248196, "income_tax": 134395, "marketing_expense": 129027, "net_income": 584900, "net_profit": 450505, "operational_expense": 750817, "product_revenue": 395063, "quarter": 1, "rd_expense": 195498, "revenue": 1833096, "salaries_expense": 483505, "service_revenue": 1438033 }, { "depreciation": 120505, "expenses": 1296785, "income_tax": 122859, "marketing_expense": 146006, "net_income": 599471, "net_profit": 476612, "operational_expense": 725915, "product_revenue": 684559, "quarter": 2, "rd_expense": 226425, "revenue": 1896256, "salaries_expense": 627549, "service_revenue": 1211697 }, { "depreciation": 117210, "expenses": 1347267, "income_tax": 159983, "marketing_expense": 142690, "net_income": 614326, "net_profit": 454343, "operational_expense": 713311, "product_revenue": 511360, "quarter": 3, "rd_expense": 141086, "revenue": 1961593, "salaries_expense": 438118, "service_revenue": 1450233 }, { "depreciation": 122140, "expenses": 1399714, "income_tax": 171617, "marketing_expense": 207422, "net_income": 629468, "net_profit": 457851, "operational_expense": 800541, "product_revenue": 579286, "quarter": 4, "rd_expense": 219301, "revenue": 2029182, "salaries_expense": 664068, "service_revenue": 1449896 } ], "market_conditions": { "gdp_growth": [ 0.018420914471632025, 0.01912244167015921, 0.022218425065421828, 0.016804169764089615 ], "inflation_rate": [ 0.019266937968056033, 0.024302998931431674, 0.016706778612344073, 0.017341487694928596 ], "interest_rate": [ 0.025788817017883273, 0.026514972629452283, 0.02639128113647475, 0.029289559505343957 ], "year": 1998 }, "random_event": { "description": "Perry Group Partnership with Major Brand in 1998", "impact": 0.06, "type": "Partnership with Major Brand" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 154486, "billable_hours_per_employee": 158, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 4755307, "net_revenue": 4036482, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 16819 }, { "average_project_size": 194919, "billable_hours_per_employee": 86, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 4808641, "net_revenue": 4221369, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 17589 }, { "average_project_size": 148603, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 5407958, "net_revenue": 4414724, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 18395 }, { "average_project_size": 187488, "billable_hours_per_employee": 94, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 5579336, "net_revenue": 4616937, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 19237 } ], "balance_sheet": [ { "assets": 5485493, "current_assets": 2004014, "current_liabilities": 1281896, "equity": 4281143, "fixed_assets": 3481479, "liabilities": 2207571, "long_term_liabilities": 925675, "quarter": 1 }, { "assets": 5579347, "current_assets": 1891366, "current_liabilities": 941152, "equity": 4311152, "fixed_assets": 3687981, "liabilities": 2241988, "long_term_liabilities": 1300836, "quarter": 2 }, { "assets": 5674806, "current_assets": 2320950, "current_liabilities": 1255442, "equity": 4404172, "fixed_assets": 3353856, "liabilities": 2276943, "long_term_liabilities": 1021501, "quarter": 3 }, { "assets": 5771899, "current_assets": 2377694, "current_liabilities": 1006006, "equity": 4624606, "fixed_assets": 3394205, "liabilities": 2312442, "long_term_liabilities": 1306436, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26151, "financing_cash_flow": 185362, "investing_cash_flow": -434438, "net_cash_flow": 831738, "operating_cash_flow": 1157390, "quarter": 1 }, { "change_in_working_capital": -75178, "financing_cash_flow": 1041, "investing_cash_flow": -206184, "net_cash_flow": 1251284, "operating_cash_flow": 1202221, "quarter": 2 }, { "change_in_working_capital": -66833, "financing_cash_flow": -170968, "investing_cash_flow": -486255, "net_cash_flow": 669913, "operating_cash_flow": 1162682, "quarter": 3 }, { "change_in_working_capital": -11970, "financing_cash_flow": -194509, "investing_cash_flow": -258269, "net_cash_flow": 1009500, "operating_cash_flow": 1385055, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7358467142333424, "current_ratio": 1.5633202693510238, "debt_to_equity_ratio": 0.5156499093816768, "profit_margin": 0.24853845502098115, "quarter": 1, "return_on_assets": 0.18288620548782034, "return_on_equity": 0.2343348493614906 }, { "asset_turnover_ratio": 0.7566062838536481, "current_ratio": 2.009628625344259, "debt_to_equity_ratio": 0.520043830512123, "profit_margin": 0.23068180014587686, "quarter": 2, "return_on_assets": 0.17453529956104183, "return_on_equity": 0.22587767724264884 }, { "asset_turnover_ratio": 0.7779515282108322, "current_ratio": 1.8487114498320114, "debt_to_equity_ratio": 0.5169968384522675, "profit_margin": 0.22794380803873582, "quarter": 3, "return_on_assets": 0.17732923380993112, "return_on_equity": 0.2284899409014907 }, { "asset_turnover_ratio": 0.7998991319841182, "current_ratio": 2.3634988260507392, "debt_to_equity_ratio": 0.5000300566145527, "profit_margin": 0.2523640673459482, "quarter": 4, "return_on_assets": 0.2018657984140055, "return_on_equity": 0.2519455711470339 } ], "income_statement": [ { "depreciation": 154169, "expenses": 2780206, "income_tax": 253055, "marketing_expense": 411342, "net_income": 1256276, "net_profit": 1003221, "operational_expense": 1737678, "product_revenue": 1450933, "quarter": 1, "rd_expense": 387813, "revenue": 4036482, "salaries_expense": 1122981, "service_revenue": 2585549 }, { "depreciation": 228428, "expenses": 2877747, "income_tax": 369829, "marketing_expense": 507209, "net_income": 1343622, "net_profit": 973793, "operational_expense": 1770712, "product_revenue": 1247772, "quarter": 2, "rd_expense": 520376, "revenue": 4221369, "salaries_expense": 1357557, "service_revenue": 2973597 }, { "depreciation": 156373, "expenses": 2978711, "income_tax": 429704, "marketing_expense": 560286, "net_income": 1436013, "net_profit": 1006309, "operational_expense": 1901534, "product_revenue": 1479084, "quarter": 3, "rd_expense": 595024, "revenue": 4414724, "salaries_expense": 1122874, "service_revenue": 2935640 }, { "depreciation": 219906, "expenses": 3083217, "income_tax": 368571, "marketing_expense": 494098, "net_income": 1533720, "net_profit": 1165149, "operational_expense": 1606346, "product_revenue": 1706216, "quarter": 4, "rd_expense": 536220, "revenue": 4616937, "salaries_expense": 1462570, "service_revenue": 2910721 } ], "market_conditions": { "gdp_growth": [ 0.01808512361725257, 0.028897336109053047, 0.014109814641246611, 0.029366517007355722 ], "inflation_rate": [ 0.01548763637307354, 0.014318015242397166, 0.01635451581310802, 0.012598939622024179 ], "interest_rate": [ 0.0218213340758056, 0.027385862207607144, 0.027161806030412527, 0.02760510079689255 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 59871, "billable_hours_per_employee": 86, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 2374473, "net_revenue": 2072251, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 8634 }, { "average_project_size": 51808, "billable_hours_per_employee": 129, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 2600584, "net_revenue": 2155828, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 8983 }, { "average_project_size": 122709, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 2800238, "net_revenue": 2242777, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 9345 }, { "average_project_size": 108301, "billable_hours_per_employee": 105, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 2706515, "net_revenue": 2333233, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9722 } ], "balance_sheet": [ { "assets": 2810615, "current_assets": 898057, "current_liabilities": 635371, "equity": 1834141, "fixed_assets": 1912558, "liabilities": 1416943, "long_term_liabilities": 781572, "quarter": 1 }, { "assets": 2859161, "current_assets": 903054, "current_liabilities": 781880, "equity": 1844633, "fixed_assets": 1956107, "liabilities": 1440651, "long_term_liabilities": 658771, "quarter": 2 }, { "assets": 2908544, "current_assets": 1072829, "current_liabilities": 752796, "equity": 1914075, "fixed_assets": 1835715, "liabilities": 1464756, "long_term_liabilities": 711960, "quarter": 3 }, { "assets": 2958781, "current_assets": 1120622, "current_liabilities": 800565, "equity": 1921412, "fixed_assets": 1838159, "liabilities": 1489264, "long_term_liabilities": 688699, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55492, "financing_cash_flow": 92532, "investing_cash_flow": -144737, "net_cash_flow": 409840, "operating_cash_flow": 521177, "quarter": 1 }, { "change_in_working_capital": -15094, "financing_cash_flow": 61516, "investing_cash_flow": -233471, "net_cash_flow": 43537, "operating_cash_flow": 507561, "quarter": 2 }, { "change_in_working_capital": -51276, "financing_cash_flow": 115426, "investing_cash_flow": -258035, "net_cash_flow": 280695, "operating_cash_flow": 578086, "quarter": 3 }, { "change_in_working_capital": 27030, "financing_cash_flow": -172026, "investing_cash_flow": -160881, "net_cash_flow": 467075, "operating_cash_flow": 574860, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7372945067182806, "current_ratio": 1.4134371886661494, "debt_to_equity_ratio": 0.7725376620445211, "profit_margin": 0.21255581490852218, "quarter": 1, "return_on_assets": 0.156716234703081, "return_on_equity": 0.24015002118157763 }, { "asset_turnover_ratio": 0.754007207009329, "current_ratio": 1.1549777459456694, "debt_to_equity_ratio": 0.7809960029989705, "profit_margin": 0.1976609451217815, "quarter": 2, "return_on_assets": 0.14903777716609873, "return_on_equity": 0.23100692658105976 }, { "asset_turnover_ratio": 0.7710995604673678, "current_ratio": 1.4251257976928677, "debt_to_equity_ratio": 0.7652552799655186, "profit_margin": 0.20968959464092954, "quarter": 3, "return_on_assets": 0.1616915542622013, "return_on_equity": 0.24569935869806564 }, { "asset_turnover_ratio": 0.7885791479666795, "current_ratio": 1.3997888990900176, "debt_to_equity_ratio": 0.7750883204643252, "profit_margin": 0.19367761385168134, "quarter": 4, "return_on_assets": 0.15273012771137845, "return_on_equity": 0.2351890172435688 } ], "income_statement": [ { "depreciation": 80708, "expenses": 1483130, "income_tax": 148652, "marketing_expense": 186735, "net_income": 589121, "net_profit": 440469, "operational_expense": 834626, "product_revenue": 563470, "quarter": 1, "rd_expense": 257024, "revenue": 2072251, "salaries_expense": 454501, "service_revenue": 1508781 }, { "depreciation": 81438, "expenses": 1557484, "income_tax": 172221, "marketing_expense": 245917, "net_income": 598344, "net_profit": 426123, "operational_expense": 899908, "product_revenue": 553177, "quarter": 2, "rd_expense": 196533, "revenue": 2155828, "salaries_expense": 685628, "service_revenue": 1602651 }, { "depreciation": 107799, "expenses": 1635566, "income_tax": 136924, "marketing_expense": 204971, "net_income": 607211, "net_profit": 470287, "operational_expense": 1055582, "product_revenue": 721909, "quarter": 3, "rd_expense": 214360, "revenue": 2242777, "salaries_expense": 516027, "service_revenue": 1520868 }, { "depreciation": 122965, "expenses": 1717563, "income_tax": 163775, "marketing_expense": 315918, "net_income": 615670, "net_profit": 451895, "operational_expense": 931064, "product_revenue": 759901, "quarter": 4, "rd_expense": 248517, "revenue": 2333233, "salaries_expense": 701093, "service_revenue": 1573332 } ], "market_conditions": { "gdp_growth": [ 0.024330180283138658, 0.014840934811688501, 0.02344456539248172, 0.025284851061247546 ], "inflation_rate": [ 0.01903700936358892, 0.011687342469239519, 0.011079188067078768, 0.013144006349549006 ], "interest_rate": [ 0.019746775077348254, 0.028911294854824673, 0.02888562822201611, 0.025542069706297466 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 170357, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 2332284, "net_revenue": 2057360, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 8572 }, { "average_project_size": 82096, "billable_hours_per_employee": 153, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 2449478, "net_revenue": 2147784, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 8949 }, { "average_project_size": 96400, "billable_hours_per_employee": 158, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 2899508, "net_revenue": 2242183, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 9342 }, { "average_project_size": 56357, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 2761199, "net_revenue": 2340731, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9753 } ], "balance_sheet": [ { "assets": 2690649, "current_assets": 865772, "current_liabilities": 505965, "equity": 1854516, "fixed_assets": 1824877, "liabilities": 1189791, "long_term_liabilities": 683826, "quarter": 1 }, { "assets": 2767823, "current_assets": 1001787, "current_liabilities": 586971, "equity": 1915670, "fixed_assets": 1766036, "liabilities": 1216753, "long_term_liabilities": 629782, "quarter": 2 }, { "assets": 2847211, "current_assets": 1296327, "current_liabilities": 691778, "equity": 2015570, "fixed_assets": 1550884, "liabilities": 1244325, "long_term_liabilities": 552547, "quarter": 3 }, { "assets": 2928875, "current_assets": 1336870, "current_liabilities": 552430, "equity": 2095362, "fixed_assets": 1592005, "liabilities": 1272523, "long_term_liabilities": 720093, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55329, "financing_cash_flow": 80597, "investing_cash_flow": -354479, "net_cash_flow": 332491, "operating_cash_flow": 485669, "quarter": 1 }, { "change_in_working_capital": 15304, "financing_cash_flow": 47793, "investing_cash_flow": -142727, "net_cash_flow": 137705, "operating_cash_flow": 521576, "quarter": 2 }, { "change_in_working_capital": -96817, "financing_cash_flow": 82379, "investing_cash_flow": -106618, "net_cash_flow": 307490, "operating_cash_flow": 502030, "quarter": 3 }, { "change_in_working_capital": -60181, "financing_cash_flow": -59535, "investing_cash_flow": -375202, "net_cash_flow": 494829, "operating_cash_flow": 550299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7646333654073794, "current_ratio": 1.7111302165169529, "debt_to_equity_ratio": 0.641564160136661, "profit_margin": 0.1718989384453863, "quarter": 1, "return_on_assets": 0.1314396638134517, "return_on_equity": 0.19070096995658167 }, { "asset_turnover_ratio": 0.775983146321134, "current_ratio": 1.7067061234711767, "debt_to_equity_ratio": 0.6351579342997489, "profit_margin": 0.1697563628372313, "quarter": 2, "return_on_assets": 0.13172807654246677, "return_on_equity": 0.19032505598563426 }, { "asset_turnover_ratio": 0.7875015234206386, "current_ratio": 1.8739060796960876, "debt_to_equity_ratio": 0.6173563805772064, "profit_margin": 0.18405455754503536, "quarter": 3, "return_on_assets": 0.14494324445922693, "return_on_equity": 0.20474803653557058 }, { "asset_turnover_ratio": 0.799191157014212, "current_ratio": 2.4199808120485855, "debt_to_equity_ratio": 0.6073046089410803, "profit_margin": 0.1875525209859655, "quarter": 4, "return_on_assets": 0.14989031624770602, "return_on_equity": 0.20951511003826545 } ], "income_statement": [ { "depreciation": 132011, "expenses": 1595076, "income_tax": 108626, "marketing_expense": 188177, "net_income": 462284, "net_profit": 353658, "operational_expense": 949143, "product_revenue": 475526, "quarter": 1, "rd_expense": 196255, "revenue": 2057360, "salaries_expense": 513348, "service_revenue": 1581834 }, { "depreciation": 156976, "expenses": 1653677, "income_tax": 129507, "marketing_expense": 295525, "net_income": 494107, "net_profit": 364600, "operational_expense": 1113494, "product_revenue": 836660, "quarter": 2, "rd_expense": 318807, "revenue": 2147784, "salaries_expense": 797092, "service_revenue": 1311124 }, { "depreciation": 89346, "expenses": 1714431, "income_tax": 115068, "marketing_expense": 336873, "net_income": 527752, "net_profit": 412684, "operational_expense": 1018905, "product_revenue": 542381, "quarter": 3, "rd_expense": 308093, "revenue": 2242183, "salaries_expense": 830589, "service_revenue": 1699802 }, { "depreciation": 111289, "expenses": 1777418, "income_tax": 124303, "marketing_expense": 305799, "net_income": 563313, "net_profit": 439010, "operational_expense": 1221960, "product_revenue": 661790, "quarter": 4, "rd_expense": 278005, "revenue": 2340731, "salaries_expense": 747933, "service_revenue": 1678941 } ], "market_conditions": { "gdp_growth": [ 0.029586904883563463, 0.02134447867601274, 0.020486799770046075, 0.039727528006892915 ], "inflation_rate": [ 0.021124796413209322, 0.02158106892434203, 0.017504243068019325, 0.018157950056107063 ], "interest_rate": [ 0.02810866008905515, 0.02221596750749503, 0.02632426801741824, 0.020894119619469798 ], "year": 2001 }, "random_event": { "description": "Perry Group Senior Leadership Change in 2001", "impact": -0.1, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 159796, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 2986738, "net_revenue": 2309225, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9622 }, { "average_project_size": 127811, "billable_hours_per_employee": 145, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 2912091, "net_revenue": 2375637, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 9898 }, { "average_project_size": 62395, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 2731232, "net_revenue": 2443959, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 10183 }, { "average_project_size": 118815, "billable_hours_per_employee": 103, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 2818419, "net_revenue": 2514247, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 10476 } ], "balance_sheet": [ { "assets": 3423869, "current_assets": 1360420, "current_liabilities": 880469, "equity": 2156317, "fixed_assets": 2063449, "liabilities": 1946595, "long_term_liabilities": 1066126, "quarter": 1 }, { "assets": 3480684, "current_assets": 1496941, "current_liabilities": 1003838, "equity": 2199369, "fixed_assets": 1983743, "liabilities": 1993286, "long_term_liabilities": 989448, "quarter": 2 }, { "assets": 3538442, "current_assets": 1362207, "current_liabilities": 1207611, "equity": 2178669, "fixed_assets": 2176235, "liabilities": 2041098, "long_term_liabilities": 833487, "quarter": 3 }, { "assets": 3597158, "current_assets": 1597401, "current_liabilities": 837833, "equity": 2242144, "fixed_assets": 1999757, "liabilities": 2090056, "long_term_liabilities": 1252223, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34407, "financing_cash_flow": 105605, "investing_cash_flow": -180214, "net_cash_flow": 817964, "operating_cash_flow": 764600, "quarter": 1 }, { "change_in_working_capital": -73566, "financing_cash_flow": -22143, "investing_cash_flow": -297376, "net_cash_flow": 335608, "operating_cash_flow": 826883, "quarter": 2 }, { "change_in_working_capital": 63302, "financing_cash_flow": -68535, "investing_cash_flow": -302365, "net_cash_flow": 362299, "operating_cash_flow": 820695, "quarter": 3 }, { "change_in_working_capital": -21753, "financing_cash_flow": 58049, "investing_cash_flow": -493081, "net_cash_flow": 165861, "operating_cash_flow": 856800, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6744489932295891, "current_ratio": 1.545108345665776, "debt_to_equity_ratio": 0.9027406452761816, "profit_margin": 0.29405666403230524, "quarter": 1, "return_on_assets": 0.19832622100903977, "return_on_equity": 0.3149087077642109 }, { "asset_turnover_ratio": 0.682520159830654, "current_ratio": 1.491217706442673, "debt_to_equity_ratio": 0.9062990339501921, "profit_margin": 0.2996968812996262, "quarter": 2, "return_on_assets": 0.20454916332536938, "return_on_equity": 0.3237160294611773 }, { "asset_turnover_ratio": 0.6906878790156797, "current_ratio": 1.1280180455461237, "debt_to_equity_ratio": 0.9368554837839066, "profit_margin": 0.278779226656421, "quarter": 3, "return_on_assets": 0.1925494327729549, "return_on_equity": 0.31272533826845655 }, { "asset_turnover_ratio": 0.6989537295831876, "current_ratio": 1.906586396095642, "debt_to_equity_ratio": 0.9321684958682404, "profit_margin": 0.29235075153714013, "quarter": 4, "return_on_assets": 0.2043396481333319, "return_on_equity": 0.3278299698859663 } ], "income_statement": [ { "depreciation": 85557, "expenses": 1391221, "income_tax": 238961, "marketing_expense": 244408, "net_income": 918004, "net_profit": 679043, "operational_expense": 843913, "product_revenue": 612454, "quarter": 1, "rd_expense": 159952, "revenue": 2309225, "salaries_expense": 443438, "service_revenue": 1696771 }, { "depreciation": 114912, "expenses": 1439501, "income_tax": 224165, "marketing_expense": 258477, "net_income": 936136, "net_profit": 711971, "operational_expense": 901617, "product_revenue": 890308, "quarter": 2, "rd_expense": 159344, "revenue": 2375637, "salaries_expense": 432829, "service_revenue": 1485329 }, { "depreciation": 139370, "expenses": 1489457, "income_tax": 273177, "marketing_expense": 263931, "net_income": 954502, "net_profit": 681325, "operational_expense": 956550, "product_revenue": 554944, "quarter": 3, "rd_expense": 179614, "revenue": 2443959, "salaries_expense": 462796, "service_revenue": 1889015 }, { "depreciation": 121758, "expenses": 1541147, "income_tax": 238058, "marketing_expense": 201132, "net_income": 973100, "net_profit": 735042, "operational_expense": 898738, "product_revenue": 715691, "quarter": 4, "rd_expense": 256802, "revenue": 2514247, "salaries_expense": 524230, "service_revenue": 1798556 } ], "market_conditions": { "gdp_growth": [ 0.020848710334940828, 0.013466782597013529, 0.010070898904620297, 0.018525629319431608 ], "inflation_rate": [ 0.013859015094280398, 0.018617900114985642, 0.013522792284849417, 0.021851410211135326 ], "interest_rate": [ 0.021904045958305692, 0.024453490681215186, 0.02172315408840599, 0.023956273207363595 ], "year": 2002 }, "random_event": { "description": "Perry Group Data Privacy Regulation Impact in 2002", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 186216, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 5039528, "net_revenue": 4242395, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 17677 }, { "average_project_size": 50890, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 5487857, "net_revenue": 4453968, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 18558 }, { "average_project_size": 126824, "billable_hours_per_employee": 126, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 5675114, "net_revenue": 4676094, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19484 }, { "average_project_size": 195665, "billable_hours_per_employee": 114, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 6314890, "net_revenue": 4909297, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 20455 } ], "balance_sheet": [ { "assets": 4932471, "current_assets": 2358791, "current_liabilities": 1386118, "equity": 2631320, "fixed_assets": 2573680, "liabilities": 2931855, "long_term_liabilities": 1545737, "quarter": 1 }, { "assets": 5004425, "current_assets": 1572116, "current_liabilities": 1238627, "equity": 2682005, "fixed_assets": 3432309, "liabilities": 3015211, "long_term_liabilities": 1776584, "quarter": 2 }, { "assets": 5077429, "current_assets": 2270359, "current_liabilities": 1258838, "equity": 2693749, "fixed_assets": 2807070, "liabilities": 3100937, "long_term_liabilities": 1842099, "quarter": 3 }, { "assets": 5151498, "current_assets": 2519970, "current_liabilities": 1733565, "equity": 2780567, "fixed_assets": 2631528, "liabilities": 3189101, "long_term_liabilities": 1455536, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39676, "financing_cash_flow": 110730, "investing_cash_flow": -162405, "net_cash_flow": 581296, "operating_cash_flow": 901374, "quarter": 1 }, { "change_in_working_capital": 37001, "financing_cash_flow": -163501, "investing_cash_flow": -179460, "net_cash_flow": 646286, "operating_cash_flow": 1002333, "quarter": 2 }, { "change_in_working_capital": 47800, "financing_cash_flow": 197724, "investing_cash_flow": -431111, "net_cash_flow": 497434, "operating_cash_flow": 970403, "quarter": 3 }, { "change_in_working_capital": -76502, "financing_cash_flow": -22108, "investing_cash_flow": -181837, "net_cash_flow": 787482, "operating_cash_flow": 1190695, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.860095274761879, "current_ratio": 1.7017245285033453, "debt_to_equity_ratio": 1.114214538710609, "profit_margin": 0.14866696759731238, "quarter": 1, "return_on_assets": 0.12786775634362574, "return_on_equity": 0.2396911056047915 }, { "asset_turnover_ratio": 0.890005944738906, "current_ratio": 1.2692408610501789, "debt_to_equity_ratio": 1.1242376505636642, "profit_margin": 0.1555446738728253, "quarter": 2, "return_on_assets": 0.13843568441928894, "return_on_equity": 0.2583108532609 }, { "asset_turnover_ratio": 0.9209570434170522, "current_ratio": 1.8035354827229557, "debt_to_equity_ratio": 1.1511603345374792, "profit_margin": 0.15338806277204864, "quarter": 3, "return_on_assets": 0.14126381678601513, "return_on_equity": 0.2662671986142733 }, { "asset_turnover_ratio": 0.952984355230265, "current_ratio": 1.4536345623036921, "debt_to_equity_ratio": 1.1469247099602347, "profit_margin": 0.16665726274046977, "quarter": 4, "return_on_assets": 0.15882176407716744, "return_on_equity": 0.2942457419655775 } ], "income_statement": [ { "depreciation": 270670, "expenses": 3384766, "income_tax": 226925, "marketing_expense": 497369, "net_income": 857629, "net_profit": 630704, "operational_expense": 1796515, "product_revenue": 1425952, "quarter": 1, "rd_expense": 515091, "revenue": 4242395, "salaries_expense": 1689348, "service_revenue": 2816443 }, { "depreciation": 309542, "expenses": 3524048, "income_tax": 237129, "marketing_expense": 522160, "net_income": 929920, "net_profit": 692791, "operational_expense": 1855697, "product_revenue": 1303370, "quarter": 2, "rd_expense": 539259, "revenue": 4453968, "salaries_expense": 1297331, "service_revenue": 3150598 }, { "depreciation": 253146, "expenses": 3669061, "income_tax": 289776, "marketing_expense": 542205, "net_income": 1007033, "net_profit": 717257, "operational_expense": 2083233, "product_revenue": 1794418, "quarter": 3, "rd_expense": 449118, "revenue": 4676094, "salaries_expense": 1202855, "service_revenue": 2881676 }, { "depreciation": 372525, "expenses": 3820042, "income_tax": 271085, "marketing_expense": 563352, "net_income": 1089255, "net_profit": 818170, "operational_expense": 2243910, "product_revenue": 1872019, "quarter": 4, "rd_expense": 502970, "revenue": 4909297, "salaries_expense": 1839782, "service_revenue": 3037278 } ], "market_conditions": { "gdp_growth": [ 0.01570198127031739, 0.020886815580716117, 0.023154974200309077, 0.015609112543497422 ], "inflation_rate": [ 0.010573505464096859, 0.006751488251701357, 0.009657163593679014, 0.011289146534209775 ], "interest_rate": [ 0.023956530091331363, 0.020126659773795512, 0.022005262601713906, 0.022135064502020477 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2002, "industry": "Advertising", "location": "Stacybury", "name": "Stephens-Watson", "num_employees": 165, "region": "Latin America", "revenue_size": "Large", "website": "www.stephens-watson.com" }

[ { "advertising_kpis": [ { "average_project_size": 67816, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 102135415, "net_revenue": 88968708, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 539204 }, { "average_project_size": 80238, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 98167036, "net_revenue": 87548262, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 530596 }, { "average_project_size": 179532, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 109398036, "net_revenue": 86150495, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 522124 }, { "average_project_size": 95528, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 98781870, "net_revenue": 84775044, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 513788 } ], "balance_sheet": [ { "assets": 93878881, "current_assets": 30703410, "current_liabilities": 25933745, "equity": 69665949, "fixed_assets": 63175471, "liabilities": 43737158, "long_term_liabilities": 17803413, "quarter": 1 }, { "assets": 96845198, "current_assets": 29068826, "current_liabilities": 23169805, "equity": 70848952, "fixed_assets": 67776372, "liabilities": 44534772, "long_term_liabilities": 21364967, "quarter": 2 }, { "assets": 99905241, "current_assets": 49364903, "current_liabilities": 21542621, "equity": 72821143, "fixed_assets": 50540338, "liabilities": 45346932, "long_term_liabilities": 23804311, "quarter": 3 }, { "assets": 103061974, "current_assets": 39857760, "current_liabilities": 24742749, "equity": 76698539, "fixed_assets": 63204214, "liabilities": 46173902, "long_term_liabilities": 21431153, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54034, "financing_cash_flow": 66316, "investing_cash_flow": -148656, "net_cash_flow": 24891735, "operating_cash_flow": 25508605, "quarter": 1 }, { "change_in_working_capital": -74225, "financing_cash_flow": -113280, "investing_cash_flow": -152427, "net_cash_flow": 22054888, "operating_cash_flow": 22231799, "quarter": 2 }, { "change_in_working_capital": -88853, "financing_cash_flow": -13043, "investing_cash_flow": -256641, "net_cash_flow": 22818485, "operating_cash_flow": 23029612, "quarter": 3 }, { "change_in_working_capital": 71486, "financing_cash_flow": -80975, "investing_cash_flow": -161816, "net_cash_flow": 23423687, "operating_cash_flow": 23896816, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9476967242504734, "current_ratio": 1.1839173247057069, "debt_to_equity_ratio": 0.6278125630643459, "profit_margin": 0.21945048364645242, "quarter": 1, "return_on_assets": 0.20797250448692503, "return_on_equity": 0.280254934874999 }, { "asset_turnover_ratio": 0.9040020962113166, "current_ratio": 1.254599510008824, "debt_to_equity_ratio": 0.6285875901170704, "profit_margin": 0.21175207338781893, "quarter": 2, "return_on_assets": 0.19142431821968087, "return_on_equity": 0.26166267074776206 }, { "asset_turnover_ratio": 0.8623220777776813, "current_ratio": 2.291499395547088, "debt_to_equity_ratio": 0.6227165646109125, "profit_margin": 0.21198756896289453, "quarter": 3, "return_on_assets": 0.18280156093112274, "return_on_equity": 0.25079026842520175 }, { "asset_turnover_ratio": 0.8225637517868618, "current_ratio": 1.610886486380313, "debt_to_equity_ratio": 0.6020180123639643, "profit_margin": 0.2336827687166992, "quarter": 4, "return_on_assets": 0.1922189749635496, "return_on_equity": 0.2582900177537932 } ], "income_statement": [ { "depreciation": 5984379, "expenses": 63129086, "income_tax": 6315396, "marketing_expense": 9686246, "net_income": 25839622, "net_profit": 19524226, "operational_expense": 38912833, "product_revenue": 18914579, "quarter": 1, "rd_expense": 6391704, "revenue": 88968708, "salaries_expense": 20139410, "service_revenue": 70054129 }, { "depreciation": 3693273, "expenses": 61912704, "income_tax": 7097032, "marketing_expense": 11021760, "net_income": 25635558, "net_profit": 18538526, "operational_expense": 32046795, "product_revenue": 33854401, "quarter": 2, "rd_expense": 10268891, "revenue": 87548262, "salaries_expense": 19904586, "service_revenue": 53693861 }, { "depreciation": 4766778, "expenses": 60719759, "income_tax": 7167902, "marketing_expense": 8799270, "net_income": 25430736, "net_profit": 18262834, "operational_expense": 38772573, "product_revenue": 20538237, "quarter": 3, "rd_expense": 11177742, "revenue": 86150495, "salaries_expense": 30170089, "service_revenue": 65612258 }, { "depreciation": 4086349, "expenses": 59549801, "income_tax": 5414776, "marketing_expense": 7914850, "net_income": 25225243, "net_profit": 19810467, "operational_expense": 32158110, "product_revenue": 18938196, "quarter": 4, "rd_expense": 7138969, "revenue": 84775044, "salaries_expense": 19682720, "service_revenue": 65836848 } ], "market_conditions": { "gdp_growth": [ 0.028704675537837746, 0.017842978170324264, 0.03169359577491658, 0.03403528715586595 ], "inflation_rate": [ 0.017780280425849154, 0.01716830297738666, 0.018848825130313013, 0.017253966003762895 ], "interest_rate": [ 0.030857618819720677, 0.024343158950941184, 0.029168632925971452, 0.02206152678609279 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 91749, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 84322907, "net_revenue": 72826457, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 441372 }, { "average_project_size": 129605, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 89012326, "net_revenue": 72624753, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 440150 }, { "average_project_size": 52275, "billable_hours_per_employee": 150, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 83771965, "net_revenue": 72423608, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 438931 }, { "average_project_size": 156796, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 82560363, "net_revenue": 72223020, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 437715 } ], "balance_sheet": [ { "assets": 98339813, "current_assets": 29872566, "current_liabilities": 26224768, "equity": 54444059, "fixed_assets": 68467247, "liabilities": 57681536, "long_term_liabilities": 31456768, "quarter": 1 }, { "assets": 100339426, "current_assets": 43434936, "current_liabilities": 29562463, "equity": 54253706, "fixed_assets": 56904490, "liabilities": 59160205, "long_term_liabilities": 29597742, "quarter": 2 }, { "assets": 102379698, "current_assets": 34122564, "current_liabilities": 31671641, "equity": 54647239, "fixed_assets": 68257134, "liabilities": 60676780, "long_term_liabilities": 29005139, "quarter": 3 }, { "assets": 104461457, "current_assets": 47018587, "current_liabilities": 27938583, "equity": 55498879, "fixed_assets": 57442870, "liabilities": 62232232, "long_term_liabilities": 34293649, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86840, "financing_cash_flow": -41890, "investing_cash_flow": -451529, "net_cash_flow": 18033075, "operating_cash_flow": 18414869, "quarter": 1 }, { "change_in_working_capital": 28920, "financing_cash_flow": -150254, "investing_cash_flow": -206058, "net_cash_flow": 16418394, "operating_cash_flow": 16574787, "quarter": 2 }, { "change_in_working_capital": 74174, "financing_cash_flow": 59963, "investing_cash_flow": -166214, "net_cash_flow": 15444146, "operating_cash_flow": 15763484, "quarter": 3 }, { "change_in_working_capital": 93538, "financing_cash_flow": 108277, "investing_cash_flow": -201667, "net_cash_flow": 17019418, "operating_cash_flow": 17254040, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7405592381998937, "current_ratio": 1.1390974364387132, "debt_to_equity_ratio": 1.0594642842481674, "profit_margin": 0.18929634322317782, "quarter": 1, "return_on_assets": 0.14018515573138216, "return_on_equity": 0.25321003344001225 }, { "asset_turnover_ratio": 0.7237907958532671, "current_ratio": 1.4692597162827739, "debt_to_equity_ratio": 1.0904361998791383, "profit_margin": 0.18002794446681286, "quarter": 2, "return_on_assets": 0.13030256920146224, "return_on_equity": 0.24098786910519993 }, { "asset_turnover_ratio": 0.7074020476208086, "current_ratio": 1.0773854123946405, "debt_to_equity_ratio": 1.1103356932634785, "profit_margin": 0.17873068406092113, "quarter": 3, "return_on_assets": 0.1264344518773634, "return_on_equity": 0.23687053979067452 }, { "asset_turnover_ratio": 0.6913843830457008, "current_ratio": 1.682926689589089, "debt_to_equity_ratio": 1.121324126204423, "profit_margin": 0.1837316412412552, "quarter": 4, "return_on_assets": 0.12702918742555927, "return_on_equity": 0.2390976942074812 } ], "income_statement": [ { "depreciation": 4629087, "expenses": 54389290, "income_tax": 4651385, "marketing_expense": 10074239, "net_income": 18437167, "net_profit": 13785782, "operational_expense": 36461195, "product_revenue": 15103849, "quarter": 1, "rd_expense": 7000265, "revenue": 72826457, "salaries_expense": 22884951, "service_revenue": 57722608 }, { "depreciation": 3500302, "expenses": 54427818, "income_tax": 5122450, "marketing_expense": 6546745, "net_income": 18196935, "net_profit": 13074485, "operational_expense": 32120130, "product_revenue": 16361386, "quarter": 2, "rd_expense": 5829606, "revenue": 72624753, "salaries_expense": 17416649, "service_revenue": 56263367 }, { "depreciation": 2819163, "expenses": 54466373, "income_tax": 5012914, "marketing_expense": 9643437, "net_income": 17957235, "net_profit": 12944321, "operational_expense": 37917591, "product_revenue": 17717137, "quarter": 3, "rd_expense": 6836157, "revenue": 72423608, "salaries_expense": 23976627, "service_revenue": 54706471 }, { "depreciation": 3984386, "expenses": 54504956, "income_tax": 4448410, "marketing_expense": 9112141, "net_income": 17718064, "net_profit": 13269654, "operational_expense": 27466039, "product_revenue": 25958565, "quarter": 4, "rd_expense": 9423613, "revenue": 72223020, "salaries_expense": 27215607, "service_revenue": 46264455 } ], "market_conditions": { "gdp_growth": [ 0.015590446898146407, 0.02447653102001561, 0.024521798272134864, 0.018840716543466474 ], "inflation_rate": [ 0.007174713106273713, 0.009112489780958646, 0.015672470818012277, 0.008635141560318737 ], "interest_rate": [ 0.015843749605325714, 0.018176152846675262, 0.024217921259500775, 0.015542241702442327 ], "year": 2003 }, "random_event": { "description": "Stephens-Watson Introduction of New Service in 2003", "impact": 0.08, "type": "Introduction of New Service" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 143617, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 56838720, "net_revenue": 47847777, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 289987 }, { "average_project_size": 67945, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 62415711, "net_revenue": 48303139, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 292746 }, { "average_project_size": 156119, "billable_hours_per_employee": 104, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 58093174, "net_revenue": 48762834, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 295532 }, { "average_project_size": 55441, "billable_hours_per_employee": 91, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 58523815, "net_revenue": 49226905, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 298345 } ], "balance_sheet": [ { "assets": 71098725, "current_assets": 35064277, "current_liabilities": 21088415, "equity": 46634962, "fixed_assets": 36034448, "liabilities": 37617226, "long_term_liabilities": 16528811, "quarter": 1 }, { "assets": 72868561, "current_assets": 26695674, "current_liabilities": 19301540, "equity": 48013185, "fixed_assets": 46172887, "liabilities": 38375921, "long_term_liabilities": 19074381, "quarter": 2 }, { "assets": 74682453, "current_assets": 27870705, "current_liabilities": 19810007, "equity": 49680490, "fixed_assets": 46811748, "liabilities": 39149918, "long_term_liabilities": 19339911, "quarter": 3 }, { "assets": 76541497, "current_assets": 35164238, "current_liabilities": 21272092, "equity": 50902170, "fixed_assets": 41377259, "liabilities": 39939525, "long_term_liabilities": 18667433, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92388, "financing_cash_flow": -126876, "investing_cash_flow": -335420, "net_cash_flow": 14121392, "operating_cash_flow": 14762117, "quarter": 1 }, { "change_in_working_capital": -56085, "financing_cash_flow": -21908, "investing_cash_flow": -383461, "net_cash_flow": 15034449, "operating_cash_flow": 15397227, "quarter": 2 }, { "change_in_working_capital": 95769, "financing_cash_flow": -154652, "investing_cash_flow": -234521, "net_cash_flow": 16259088, "operating_cash_flow": 16463001, "quarter": 3 }, { "change_in_working_capital": 8297, "financing_cash_flow": 103600, "investing_cash_flow": -412320, "net_cash_flow": 15745102, "operating_cash_flow": 15926537, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6729765829134067, "current_ratio": 1.6627269996346334, "debt_to_equity_ratio": 0.8066314281546965, "profit_margin": 0.27490228020415663, "quarter": 1, "return_on_assets": 0.18500279716689716, "return_on_equity": 0.2820515432177258 }, { "asset_turnover_ratio": 0.6628803744319859, "current_ratio": 1.3830851838765197, "debt_to_equity_ratio": 0.7992788022706679, "profit_margin": 0.2799102766385431, "quarter": 2, "return_on_assets": 0.1855470289855182, "return_on_equity": 0.28160066864966365 }, { "asset_turnover_ratio": 0.6529356233116768, "current_ratio": 1.4069003105349736, "debt_to_equity_ratio": 0.7880340552196647, "profit_margin": 0.29013807934132785, "quarter": 3, "return_on_assets": 0.18944148768118263, "return_on_equity": 0.2847788940890076 }, { "asset_turnover_ratio": 0.6431400864814546, "current_ratio": 1.653069101055035, "debt_to_equity_ratio": 0.7846330519897285, "profit_margin": 0.2904955735080237, "quarter": 4, "return_on_assets": 0.18682934826843012, "return_on_equity": 0.2809349385301255 } ], "income_statement": [ { "depreciation": 1608654, "expenses": 29263735, "income_tax": 5430579, "marketing_expense": 4064895, "net_income": 18584042, "net_profit": 13153463, "operational_expense": 15501255, "product_revenue": 18052665, "quarter": 1, "rd_expense": 4255596, "revenue": 47847777, "salaries_expense": 8873526, "service_revenue": 29795112 }, { "depreciation": 1876682, "expenses": 29545355, "income_tax": 5237239, "marketing_expense": 4644799, "net_income": 18757784, "net_profit": 13520545, "operational_expense": 19807214, "product_revenue": 18716694, "quarter": 2, "rd_expense": 3977210, "revenue": 48303139, "salaries_expense": 11598209, "service_revenue": 29586445 }, { "depreciation": 2315046, "expenses": 29829686, "income_tax": 4785193, "marketing_expense": 3740748, "net_income": 18933148, "net_profit": 14147955, "operational_expense": 15015398, "product_revenue": 11773212, "quarter": 3, "rd_expense": 5395657, "revenue": 48762834, "salaries_expense": 9075478, "service_revenue": 36989622 }, { "depreciation": 1626339, "expenses": 30116753, "income_tax": 4809954, "marketing_expense": 4569704, "net_income": 19110152, "net_profit": 14300198, "operational_expense": 20510222, "product_revenue": 14955009, "quarter": 4, "rd_expense": 3524573, "revenue": 49226905, "salaries_expense": 10030685, "service_revenue": 34271896 } ], "market_conditions": { "gdp_growth": [ 0.024570982326165218, 0.007357706677416854, 0.01699979032540989, 0.0117944843731555 ], "inflation_rate": [ 0.007575244406874612, 0.008223777989123392, 0.010599555872425549, 0.01183561262775033 ], "interest_rate": [ 0.03633019619240089, 0.03055717605558453, 0.029339640429980246, 0.028300891549318592 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 76657, "billable_hours_per_employee": 93, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 59102339, "net_revenue": 52099635, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 315755 }, { "average_project_size": 83968, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 64095020, "net_revenue": 52412804, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 317653 }, { "average_project_size": 173838, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 62550385, "net_revenue": 52727856, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 319563 }, { "average_project_size": 192478, "billable_hours_per_employee": 80, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 59161656, "net_revenue": 53044802, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 321484 } ], "balance_sheet": [ { "assets": 67814416, "current_assets": 20677063, "current_liabilities": 14404922, "equity": 50677334, "fixed_assets": 47137353, "liabilities": 28251428, "long_term_liabilities": 13846506, "quarter": 1 }, { "assets": 70084119, "current_assets": 33882792, "current_liabilities": 13472745, "equity": 52749727, "fixed_assets": 36201327, "liabilities": 28528565, "long_term_liabilities": 15055820, "quarter": 2 }, { "assets": 72429787, "current_assets": 35344122, "current_liabilities": 12455370, "equity": 55089094, "fixed_assets": 37085665, "liabilities": 28808421, "long_term_liabilities": 16353051, "quarter": 3 }, { "assets": 74853963, "current_assets": 32135919, "current_liabilities": 14735359, "equity": 56591607, "fixed_assets": 42718044, "liabilities": 29091022, "long_term_liabilities": 14355663, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43361, "financing_cash_flow": 59653, "investing_cash_flow": -303959, "net_cash_flow": 12982043, "operating_cash_flow": 13586547, "quarter": 1 }, { "change_in_working_capital": 54872, "financing_cash_flow": 172355, "investing_cash_flow": -149313, "net_cash_flow": 14052902, "operating_cash_flow": 14195686, "quarter": 2 }, { "change_in_working_capital": 23476, "financing_cash_flow": 137669, "investing_cash_flow": -115441, "net_cash_flow": 13291250, "operating_cash_flow": 13654006, "quarter": 3 }, { "change_in_working_capital": -46315, "financing_cash_flow": -199338, "investing_cash_flow": -281720, "net_cash_flow": 12609516, "operating_cash_flow": 12823248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7682678414571911, "current_ratio": 1.435416519436898, "debt_to_equity_ratio": 0.5574766028536544, "profit_margin": 0.21332867303197037, "quarter": 1, "return_on_assets": 0.16389355915119877, "return_on_equity": 0.2193159174474332 }, { "asset_turnover_ratio": 0.7478556447288722, "current_ratio": 2.5149137759231692, "debt_to_equity_ratio": 0.540828675757886, "profit_margin": 0.2135770679240897, "quarter": 2, "return_on_assets": 0.15972481583167222, "return_on_equity": 0.21221290870377396 }, { "asset_turnover_ratio": 0.7279857940214569, "current_ratio": 2.8376613460700084, "debt_to_equity_ratio": 0.522942363147232, "profit_margin": 0.21748898722527235, "quarter": 3, "return_on_assets": 0.1583288930561124, "return_on_equity": 0.20816693772455216 }, { "asset_turnover_ratio": 0.7086438696639215, "current_ratio": 2.1808711277411024, "debt_to_equity_ratio": 0.5140518805200213, "profit_margin": 0.20414188745581519, "quarter": 4, "return_on_assets": 0.1446638970871856, "return_on_equity": 0.19134756148557505 } ], "income_statement": [ { "depreciation": 2472201, "expenses": 37154158, "income_tax": 3831131, "marketing_expense": 4172104, "net_income": 14945477, "net_profit": 11114346, "operational_expense": 25027970, "product_revenue": 10468113, "quarter": 1, "rd_expense": 4041365, "revenue": 52099635, "salaries_expense": 14405226, "service_revenue": 41631522 }, { "depreciation": 3001513, "expenses": 37361897, "income_tax": 3856734, "marketing_expense": 5538562, "net_income": 15050907, "net_profit": 11194173, "operational_expense": 24254933, "product_revenue": 18083066, "quarter": 2, "rd_expense": 5503550, "revenue": 52412804, "salaries_expense": 11382657, "service_revenue": 34329738 }, { "depreciation": 2186278, "expenses": 37570799, "income_tax": 3689329, "marketing_expense": 7474602, "net_income": 15157057, "net_profit": 11467728, "operational_expense": 25766349, "product_revenue": 15902454, "quarter": 3, "rd_expense": 6979414, "revenue": 52727856, "salaries_expense": 15792713, "service_revenue": 36825402 }, { "depreciation": 1994582, "expenses": 37780868, "income_tax": 4435268, "marketing_expense": 4333899, "net_income": 15263934, "net_profit": 10828666, "operational_expense": 20123785, "product_revenue": 19510915, "quarter": 4, "rd_expense": 4910954, "revenue": 53044802, "salaries_expense": 15244023, "service_revenue": 33533887 } ], "market_conditions": { "gdp_growth": [ 0.02757515835014556, 0.025652819826140053, 0.019771016037725547, 0.01588631932073152 ], "inflation_rate": [ 0.012982158284400813, 0.012950293681286352, 0.01174681665040786, 0.012976323076220143 ], "interest_rate": [ 0.02673498295502679, 0.0257815942525644, 0.019851613145401507, 0.02418447290510848 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 130668, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 80123427, "net_revenue": 70350621, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 426367 }, { "average_project_size": 143784, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 83900400, "net_revenue": 68540935, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 415400 }, { "average_project_size": 154759, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 82431425, "net_revenue": 66777802, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 404714 }, { "average_project_size": 180024, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 73025907, "net_revenue": 65060024, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 394303 } ], "balance_sheet": [ { "assets": 77243628, "current_assets": 26048130, "current_liabilities": 18363645, "equity": 46512468, "fixed_assets": 51195498, "liabilities": 44761820, "long_term_liabilities": 26398175, "quarter": 1 }, { "assets": 78576849, "current_assets": 24981117, "current_liabilities": 19000016, "equity": 44615808, "fixed_assets": 53595732, "liabilities": 46015299, "long_term_liabilities": 27015283, "quarter": 2 }, { "assets": 79933080, "current_assets": 24688109, "current_liabilities": 23084827, "equity": 44526300, "fixed_assets": 55244971, "liabilities": 47303878, "long_term_liabilities": 24219051, "quarter": 3 }, { "assets": 81312720, "current_assets": 37577242, "current_liabilities": 24676714, "equity": 45333340, "fixed_assets": 43735478, "liabilities": 48628543, "long_term_liabilities": 23951829, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37403, "financing_cash_flow": -99075, "investing_cash_flow": -444800, "net_cash_flow": 17128310, "operating_cash_flow": 17424024, "quarter": 1 }, { "change_in_working_capital": -21798, "financing_cash_flow": 39033, "investing_cash_flow": -291228, "net_cash_flow": 14923178, "operating_cash_flow": 15146660, "quarter": 2 }, { "change_in_working_capital": -9897, "financing_cash_flow": 172498, "investing_cash_flow": -252101, "net_cash_flow": 14424915, "operating_cash_flow": 14748424, "quarter": 3 }, { "change_in_working_capital": -36699, "financing_cash_flow": 155262, "investing_cash_flow": -462202, "net_cash_flow": 16322447, "operating_cash_flow": 16895172, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9107627751508512, "current_ratio": 1.4184618576540768, "debt_to_equity_ratio": 0.9623617478221108, "profit_margin": 0.19943903551327571, "quarter": 1, "return_on_assets": 0.18164164945748018, "return_on_equity": 0.3016537415301205 }, { "asset_turnover_ratio": 0.8722789965782415, "current_ratio": 1.3147945243835584, "debt_to_equity_ratio": 1.031367604056392, "profit_margin": 0.1758694712874868, "quarter": 2, "return_on_assets": 0.15340724594339486, "return_on_equity": 0.27017908092127346 }, { "asset_turnover_ratio": 0.835421354963427, "current_ratio": 1.0694517658720162, "debt_to_equity_ratio": 1.0623806155014004, "profit_margin": 0.17815947281403482, "quarter": 3, "return_on_assets": 0.1488382281778708, "return_on_equity": 0.2671926030233817 }, { "asset_turnover_ratio": 0.8001211126623239, "current_ratio": 1.5227814367828716, "debt_to_equity_ratio": 1.0726882907811337, "profit_margin": 0.19442296854978106, "quarter": 4, "return_on_assets": 0.15556192192316282, "return_on_equity": 0.2790256133785863 } ], "income_statement": [ { "depreciation": 3393364, "expenses": 52736092, "income_tax": 3583869, "marketing_expense": 10065261, "net_income": 17614529, "net_profit": 14030660, "operational_expense": 32229741, "product_revenue": 20077698, "quarter": 1, "rd_expense": 5695048, "revenue": 70350621, "salaries_expense": 23256362, "service_revenue": 50272923 }, { "depreciation": 3092402, "expenses": 51364254, "income_tax": 5122423, "marketing_expense": 5751139, "net_income": 17176681, "net_profit": 12054258, "operational_expense": 32346878, "product_revenue": 14669424, "quarter": 2, "rd_expense": 9458011, "revenue": 68540935, "salaries_expense": 23991891, "service_revenue": 53871511 }, { "depreciation": 2851326, "expenses": 50028103, "income_tax": 4852601, "marketing_expense": 8424164, "net_income": 16749699, "net_profit": 11897098, "operational_expense": 28434303, "product_revenue": 26461692, "quarter": 3, "rd_expense": 6214747, "revenue": 66777802, "salaries_expense": 20144452, "service_revenue": 40316110 }, { "depreciation": 4246009, "expenses": 48726709, "income_tax": 3684152, "marketing_expense": 8438800, "net_income": 16333315, "net_profit": 12649163, "operational_expense": 29782825, "product_revenue": 15191592, "quarter": 4, "rd_expense": 8798581, "revenue": 65060024, "salaries_expense": 20961863, "service_revenue": 49868432 } ], "market_conditions": { "gdp_growth": [ 0.021582927448291697, 0.03609956736772693, 0.035994722003670925, 0.03314786784424788 ], "inflation_rate": [ 0.016131302597732097, 0.02259812722593626, 0.016262199970553566, 0.015669238421238643 ], "interest_rate": [ 0.03208132088494062, 0.03413128630557819, 0.03082928122963666, 0.028752958522099897 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 153015, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 120987066, "net_revenue": 94810070, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 574606 }, { "average_project_size": 114875, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 111311593, "net_revenue": 95752823, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 580320 }, { "average_project_size": 58313, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 124769796, "net_revenue": 96704951, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 586091 }, { "average_project_size": 58420, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 115550917, "net_revenue": 97666547, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 591918 } ], "balance_sheet": [ { "assets": 140221851, "current_assets": 54627957, "current_liabilities": 48311963, "equity": 77318162, "fixed_assets": 85593894, "liabilities": 82550585, "long_term_liabilities": 34238622, "quarter": 1 }, { "assets": 145020912, "current_assets": 67054354, "current_liabilities": 40203714, "equity": 82482328, "fixed_assets": 77966558, "liabilities": 84030696, "long_term_liabilities": 43826982, "quarter": 2 }, { "assets": 149984220, "current_assets": 68160984, "current_liabilities": 35963612, "equity": 85989251, "fixed_assets": 81823236, "liabilities": 85537346, "long_term_liabilities": 49573734, "quarter": 3 }, { "assets": 155117397, "current_assets": 57149516, "current_liabilities": 43346975, "equity": 89974143, "fixed_assets": 97967881, "liabilities": 87071009, "long_term_liabilities": 43724034, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81421, "financing_cash_flow": 186257, "investing_cash_flow": -126246, "net_cash_flow": 25143654, "operating_cash_flow": 25131523, "quarter": 1 }, { "change_in_working_capital": -15582, "financing_cash_flow": -52233, "investing_cash_flow": -153115, "net_cash_flow": 27806478, "operating_cash_flow": 27940623, "quarter": 2 }, { "change_in_working_capital": 40268, "financing_cash_flow": -136517, "investing_cash_flow": -216624, "net_cash_flow": 25613572, "operating_cash_flow": 26206129, "quarter": 3 }, { "change_in_working_capital": -74380, "financing_cash_flow": 33416, "investing_cash_flow": -240590, "net_cash_flow": 27177921, "operating_cash_flow": 27416859, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6761433351781956, "current_ratio": 1.1307335410900194, "debt_to_equity_ratio": 1.067673918580734, "profit_margin": 0.20722372634046152, "quarter": 1, "return_on_assets": 0.14011294145589334, "return_on_equity": 0.2541045401467252 }, { "asset_turnover_ratio": 0.6602690720907892, "current_ratio": 1.6678646654386209, "debt_to_equity_ratio": 1.0187721180711582, "profit_margin": 0.2244540821527528, "quarter": 2, "return_on_assets": 0.14820008854998787, "return_on_equity": 0.26056626335764915 }, { "asset_turnover_ratio": 0.6447675028746357, "current_ratio": 1.895276369904113, "debt_to_equity_ratio": 0.994744633838013, "profit_margin": 0.2227639513513636, "quarter": 3, "return_on_assets": 0.14363095664330555, "return_on_equity": 0.2505240684094341 }, { "asset_turnover_ratio": 0.6296298731727686, "current_ratio": 1.3184199358778785, "debt_to_equity_ratio": 0.9677336854433835, "profit_margin": 0.22451653788886383, "quarter": 4, "return_on_assets": 0.14136231927615445, "return_on_equity": 0.24371174060529813 } ], "income_statement": [ { "depreciation": 5484627, "expenses": 68463801, "income_tax": 6699373, "marketing_expense": 9820297, "net_income": 26346269, "net_profit": 19646896, "operational_expense": 39259204, "product_revenue": 20048371, "quarter": 1, "rd_expense": 7622955, "revenue": 94810070, "salaries_expense": 26008084, "service_revenue": 74761699 }, { "depreciation": 6448511, "expenses": 68871131, "income_tax": 5389580, "marketing_expense": 9700344, "net_income": 26881692, "net_profit": 21492112, "operational_expense": 36952993, "product_revenue": 31120153, "quarter": 2, "rd_expense": 8314318, "revenue": 95752823, "salaries_expense": 22113939, "service_revenue": 64632670 }, { "depreciation": 4663752, "expenses": 69280886, "income_tax": 5881688, "marketing_expense": 12697411, "net_income": 27424065, "net_profit": 21542377, "operational_expense": 46479280, "product_revenue": 35763944, "quarter": 3, "rd_expense": 8801075, "revenue": 96704951, "salaries_expense": 29806826, "service_revenue": 60941007 }, { "depreciation": 5489104, "expenses": 69693078, "income_tax": 6045714, "marketing_expense": 12668526, "net_income": 27973469, "net_profit": 21927755, "operational_expense": 46916417, "product_revenue": 21843982, "quarter": 4, "rd_expense": 13708767, "revenue": 97666547, "salaries_expense": 21036191, "service_revenue": 75822565 } ], "market_conditions": { "gdp_growth": [ 0.013479630212771744, 0.01645020611237709, 0.026474665375838292, 0.020420107320937207 ], "inflation_rate": [ 0.006478925062371867, 0.008751677898032854, 0.013041063464204725, 0.010841661272157584 ], "interest_rate": [ 0.02947908838363334, 0.027812470469101628, 0.02283486206557429, 0.02335530320806495 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 107625, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 67356024, "net_revenue": 58244172, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 352995 }, { "average_project_size": 63118, "billable_hours_per_employee": 144, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 73006958, "net_revenue": 57680156, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 349577 }, { "average_project_size": 63457, "billable_hours_per_employee": 120, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 72186103, "net_revenue": 57121602, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 346192 }, { "average_project_size": 117427, "billable_hours_per_employee": 124, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 73027008, "net_revenue": 56568457, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 342839 } ], "balance_sheet": [ { "assets": 73346631, "current_assets": 25035902, "current_liabilities": 18017669, "equity": 49256911, "fixed_assets": 48310729, "liabilities": 37431341, "long_term_liabilities": 19413672, "quarter": 1 }, { "assets": 75246073, "current_assets": 33791358, "current_liabilities": 20029573, "equity": 49830681, "fixed_assets": 41454715, "liabilities": 38211090, "long_term_liabilities": 18181517, "quarter": 2 }, { "assets": 77194705, "current_assets": 36874720, "current_liabilities": 17805927, "equity": 52337993, "fixed_assets": 40319985, "liabilities": 39007082, "long_term_liabilities": 21201155, "quarter": 3 }, { "assets": 79193800, "current_assets": 33274483, "current_liabilities": 23179697, "equity": 53461285, "fixed_assets": 45919317, "liabilities": 39819655, "long_term_liabilities": 16639958, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44999, "financing_cash_flow": 102146, "investing_cash_flow": -210300, "net_cash_flow": 15310662, "operating_cash_flow": 15514015, "quarter": 1 }, { "change_in_working_capital": 70202, "financing_cash_flow": -34148, "investing_cash_flow": -230176, "net_cash_flow": 16165009, "operating_cash_flow": 16374833, "quarter": 2 }, { "change_in_working_capital": -64695, "financing_cash_flow": 28652, "investing_cash_flow": -337433, "net_cash_flow": 16525802, "operating_cash_flow": 16846081, "quarter": 3 }, { "change_in_working_capital": -56310, "financing_cash_flow": 14117, "investing_cash_flow": -383426, "net_cash_flow": 16134243, "operating_cash_flow": 16348548, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7940947144525289, "current_ratio": 1.3895194766870231, "debt_to_equity_ratio": 0.7599205926656668, "profit_margin": 0.22906362202213124, "quarter": 1, "return_on_assets": 0.1818982115211263, "return_on_equity": 0.2708578497746235 }, { "asset_turnover_ratio": 0.7665537044039494, "current_ratio": 1.6870733090515708, "debt_to_equity_ratio": 0.7668185389639768, "profit_margin": 0.22183882443036387, "quarter": 2, "return_on_assets": 0.17005137264771278, "return_on_equity": 0.25678352659880366 }, { "asset_turnover_ratio": 0.7399678773304464, "current_ratio": 2.0709239120209806, "debt_to_equity_ratio": 0.7452918953158941, "profit_margin": 0.2477236195161333, "quarter": 3, "return_on_assets": 0.1833075208979683, "return_on_equity": 0.27036516283687073 }, { "asset_turnover_ratio": 0.7143041121906007, "current_ratio": 1.4355012060770251, "debt_to_equity_ratio": 0.744831610388714, "profit_margin": 0.24902818190710063, "quarter": 4, "return_on_assets": 0.17788185438759094, "return_on_equity": 0.263501709695156 } ], "income_statement": [ { "depreciation": 2172394, "expenses": 39874753, "income_tax": 5027798, "marketing_expense": 4875518, "net_income": 18369419, "net_profit": 13341621, "operational_expense": 23149079, "product_revenue": 18962848, "quarter": 1, "rd_expense": 5292566, "revenue": 58244172, "salaries_expense": 14259970, "service_revenue": 39281324 }, { "depreciation": 3579135, "expenses": 39404678, "income_tax": 5479780, "marketing_expense": 4559533, "net_income": 18275478, "net_profit": 12795698, "operational_expense": 25701406, "product_revenue": 17632645, "quarter": 2, "rd_expense": 6035575, "revenue": 57680156, "salaries_expense": 19417185, "service_revenue": 40047511 }, { "depreciation": 2695711, "expenses": 38940146, "income_tax": 4031086, "marketing_expense": 6781963, "net_income": 18181456, "net_profit": 14150370, "operational_expense": 21651776, "product_revenue": 18342072, "quarter": 3, "rd_expense": 4488834, "revenue": 57121602, "salaries_expense": 19126546, "service_revenue": 38779530 }, { "depreciation": 2261408, "expenses": 38481089, "income_tax": 4000228, "marketing_expense": 4797431, "net_income": 18087368, "net_profit": 14087140, "operational_expense": 21504474, "product_revenue": 13968043, "quarter": 4, "rd_expense": 6742442, "revenue": 56568457, "salaries_expense": 18773036, "service_revenue": 42600414 } ], "market_conditions": { "gdp_growth": [ 0.01523851784945081, 0.007379863672477825, 0.020031195370793627, 0.01596903697889387 ], "inflation_rate": [ 0.018730885471327247, 0.023498179119988596, 0.021364459284467313, 0.02075642065165555 ], "interest_rate": [ 0.026923294283268465, 0.02789268559114661, 0.027057597694315004, 0.03080829915925634 ], "year": 2008 }, "random_event": { "description": "Stephens-Watson New Ad Campaign Launch in 2008", "impact": -0.03, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 167295, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 108084353, "net_revenue": 90706190, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 549734 }, { "average_project_size": 145002, "billable_hours_per_employee": 136, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 110292400, "net_revenue": 92200675, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 558792 }, { "average_project_size": 179038, "billable_hours_per_employee": 85, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 120554152, "net_revenue": 93719784, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 567999 }, { "average_project_size": 187710, "billable_hours_per_employee": 122, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 109126945, "net_revenue": 95263921, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 577357 } ], "balance_sheet": [ { "assets": 130013624, "current_assets": 41641080, "current_liabilities": 34093276, "equity": 69148102, "fixed_assets": 88372544, "liabilities": 75137156, "long_term_liabilities": 41043880, "quarter": 1 }, { "assets": 133412619, "current_assets": 52149413, "current_liabilities": 33490588, "equity": 71093590, "fixed_assets": 81263206, "liabilities": 76406036, "long_term_liabilities": 42915448, "quarter": 2 }, { "assets": 136900475, "current_assets": 46050351, "current_liabilities": 36922108, "equity": 74400699, "fixed_assets": 90850124, "liabilities": 77696343, "long_term_liabilities": 40774235, "quarter": 3 }, { "assets": 140479516, "current_assets": 48132980, "current_liabilities": 45714130, "equity": 77657900, "fixed_assets": 92346536, "liabilities": 79008441, "long_term_liabilities": 33294311, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41985, "financing_cash_flow": -23493, "investing_cash_flow": -339788, "net_cash_flow": 21402134, "operating_cash_flow": 21508064, "quarter": 1 }, { "change_in_working_capital": 99853, "financing_cash_flow": -64115, "investing_cash_flow": -318569, "net_cash_flow": 20507800, "operating_cash_flow": 20664299, "quarter": 2 }, { "change_in_working_capital": 28979, "financing_cash_flow": -77278, "investing_cash_flow": -347963, "net_cash_flow": 20215890, "operating_cash_flow": 20386375, "quarter": 3 }, { "change_in_working_capital": -13715, "financing_cash_flow": 167555, "investing_cash_flow": -164154, "net_cash_flow": 19945107, "operating_cash_flow": 20403201, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.697666807595487, "current_ratio": 1.2213868799231848, "debt_to_equity_ratio": 1.086611979602853, "profit_margin": 0.15733914080174682, "quarter": 1, "return_on_assets": 0.10977029607297155, "return_on_equity": 0.20639227378938035 }, { "asset_turnover_ratio": 0.6910941085715437, "current_ratio": 1.557136381122959, "debt_to_equity_ratio": 1.0747246833364301, "profit_margin": 0.1527863760216506, "quarter": 2, "return_on_assets": 0.10558976433855931, "return_on_equity": 0.1981473575887784 }, { "asset_turnover_ratio": 0.6845833369095323, "current_ratio": 1.2472297356369793, "debt_to_equity_ratio": 1.0442958741556985, "profit_margin": 0.16214897593020489, "quarter": 3, "return_on_assets": 0.11100448701876309, "return_on_equity": 0.2042530138056902 }, { "asset_turnover_ratio": 0.6781338924886386, "current_ratio": 1.0529125239832848, "debt_to_equity_ratio": 1.0173909029216603, "profit_margin": 0.16991558640547663, "quarter": 4, "return_on_assets": 0.1152255180036355, "return_on_equity": 0.20843758329802892 } ], "income_statement": [ { "depreciation": 7236430, "expenses": 72462562, "income_tax": 3971994, "marketing_expense": 8785755, "net_income": 18243628, "net_profit": 14271634, "operational_expense": 41632688, "product_revenue": 34335343, "quarter": 1, "rd_expense": 10502026, "revenue": 90706190, "salaries_expense": 25501507, "service_revenue": 56370847 }, { "depreciation": 6577292, "expenses": 72920801, "income_tax": 5192867, "marketing_expense": 9781737, "net_income": 19279874, "net_profit": 14087007, "operational_expense": 50518203, "product_revenue": 35214389, "quarter": 2, "rd_expense": 11438192, "revenue": 92200675, "salaries_expense": 23558106, "service_revenue": 56986286 }, { "depreciation": 5189808, "expenses": 73381939, "income_tax": 5141278, "marketing_expense": 12358273, "net_income": 20337845, "net_profit": 15196567, "operational_expense": 37395371, "product_revenue": 28622831, "quarter": 3, "rd_expense": 10016575, "revenue": 93719784, "salaries_expense": 22877551, "service_revenue": 65096953 }, { "depreciation": 4216376, "expenses": 73845993, "income_tax": 5231103, "marketing_expense": 10091271, "net_income": 21417928, "net_profit": 16186825, "operational_expense": 43478092, "product_revenue": 28560927, "quarter": 4, "rd_expense": 7479022, "revenue": 95263921, "salaries_expense": 35562153, "service_revenue": 66702994 } ], "market_conditions": { "gdp_growth": [ 0.01669238406750428, 0.027314992738855765, 0.027134217488369174, 0.02633555721132632 ], "inflation_rate": [ 0.014959383013145155, 0.010734485691919817, 0.0170219755815824, 0.01156160574374852 ], "interest_rate": [ 0.02931676701899242, 0.027645280834110504, 0.03549015817838918, 0.030176939039053247 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2005, "industry": "Advertising", "location": "Martinezfort", "name": "Sanchez, Roth and Evans", "num_employees": 107, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.sanchez,rothandevans.com" }

[ { "advertising_kpis": [ { "average_project_size": 116147, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 2374337, "net_revenue": 1934474, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 18079 }, { "average_project_size": 91140, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 2174826, "net_revenue": 1922960, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 17972 }, { "average_project_size": 89640, "billable_hours_per_employee": 87, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 2270239, "net_revenue": 1911516, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 17865 }, { "average_project_size": 61552, "billable_hours_per_employee": 141, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 2140430, "net_revenue": 1900139, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 17758 } ], "balance_sheet": [ { "assets": 2182869, "current_assets": 661756, "current_liabilities": 547487, "equity": 1461727, "fixed_assets": 1521113, "liabilities": 1157947, "long_term_liabilities": 610460, "quarter": 1 }, { "assets": 2258010, "current_assets": 1090848, "current_liabilities": 636561, "equity": 1543370, "fixed_assets": 1167162, "liabilities": 1173618, "long_term_liabilities": 537057, "quarter": 2 }, { "assets": 2335738, "current_assets": 1031032, "current_liabilities": 487259, "equity": 1618067, "fixed_assets": 1304706, "liabilities": 1189501, "long_term_liabilities": 702242, "quarter": 3 }, { "assets": 2416142, "current_assets": 859712, "current_liabilities": 496440, "equity": 1669546, "fixed_assets": 1556430, "liabilities": 1205599, "long_term_liabilities": 709159, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18440, "financing_cash_flow": -156624, "investing_cash_flow": -193501, "net_cash_flow": 275631, "operating_cash_flow": 525459, "quarter": 1 }, { "change_in_working_capital": 40719, "financing_cash_flow": 93780, "investing_cash_flow": -473788, "net_cash_flow": 37733, "operating_cash_flow": 557245, "quarter": 2 }, { "change_in_working_capital": 22461, "financing_cash_flow": 67321, "investing_cash_flow": -452864, "net_cash_flow": 158961, "operating_cash_flow": 555927, "quarter": 3 }, { "change_in_working_capital": 57579, "financing_cash_flow": 151660, "investing_cash_flow": -382633, "net_cash_flow": 250614, "operating_cash_flow": 565024, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8862070971734904, "current_ratio": 1.2087154580839363, "debt_to_equity_ratio": 0.7921773354395177, "profit_margin": 0.22580039845456698, "quarter": 1, "return_on_assets": 0.2001059156550393, "return_on_equity": 0.29882803013148146 }, { "asset_turnover_ratio": 0.8516171318993273, "current_ratio": 1.7136582354244134, "debt_to_equity_ratio": 0.7604255622436616, "profit_margin": 0.2386830719307734, "quarter": 2, "return_on_assets": 0.20326659315060605, "return_on_equity": 0.2973868871365907 }, { "asset_turnover_ratio": 0.8183777461341982, "current_ratio": 2.1159834913259683, "debt_to_equity_ratio": 0.7351370493310846, "profit_margin": 0.24683549601468155, "quarter": 3, "return_on_assets": 0.20200467689441196, "return_on_equity": 0.29160102764595036 }, { "asset_turnover_ratio": 0.786435151576356, "current_ratio": 1.7317540891144951, "debt_to_equity_ratio": 0.7221118795169466, "profit_margin": 0.24156285408593792, "quarter": 4, "return_on_assets": 0.18997351976829177, "return_on_equity": 0.27492683639743976 } ], "income_statement": [ { "depreciation": 88654, "expenses": 1320839, "income_tax": 176830, "marketing_expense": 211190, "net_income": 613635, "net_profit": 436805, "operational_expense": 682249, "product_revenue": 627928, "quarter": 1, "rd_expense": 239738, "revenue": 1934474, "salaries_expense": 473235, "service_revenue": 1306546 }, { "depreciation": 98267, "expenses": 1313749, "income_tax": 150233, "marketing_expense": 170069, "net_income": 609211, "net_profit": 458978, "operational_expense": 906718, "product_revenue": 489527, "quarter": 2, "rd_expense": 170680, "revenue": 1922960, "salaries_expense": 457865, "service_revenue": 1433433 }, { "depreciation": 84097, "expenses": 1306698, "income_tax": 132988, "marketing_expense": 175322, "net_income": 604818, "net_profit": 471830, "operational_expense": 854292, "product_revenue": 483608, "quarter": 3, "rd_expense": 179745, "revenue": 1911516, "salaries_expense": 475852, "service_revenue": 1427908 }, { "depreciation": 106021, "expenses": 1299685, "income_tax": 141451, "marketing_expense": 222054, "net_income": 600454, "net_profit": 459003, "operational_expense": 908809, "product_revenue": 732203, "quarter": 4, "rd_expense": 231173, "revenue": 1900139, "salaries_expense": 541384, "service_revenue": 1167936 } ], "market_conditions": { "gdp_growth": [ -0.004584425345190664, -0.0025726512627187413, -0.004450295864377781, -0.0031385374164428805 ], "inflation_rate": [ 0.02886652445733804, 0.027427411522376002, 0.034950785673127045, 0.034391977882920914 ], "interest_rate": [ 0.05383655452392209, 0.0580990830824894, 0.051719678438260905, 0.05278563855624484 ], "year": 2005 }, "random_event": { "description": "Sanchez, Roth and Evans Industry Recognition in 2005", "impact": 0.06, "type": "Industry Recognition" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 145567, "billable_hours_per_employee": 145, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 2859401, "net_revenue": 2506691, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 23427 }, { "average_project_size": 178742, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 2999914, "net_revenue": 2515625, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 23511 }, { "average_project_size": 137449, "billable_hours_per_employee": 122, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 3092214, "net_revenue": 2524591, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 23594 }, { "average_project_size": 84451, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 2841566, "net_revenue": 2533590, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 23678 } ], "balance_sheet": [ { "assets": 2847324, "current_assets": 1197280, "current_liabilities": 670721, "equity": 2060694, "fixed_assets": 1650044, "liabilities": 1206027, "long_term_liabilities": 535306, "quarter": 1 }, { "assets": 2890428, "current_assets": 1206839, "current_liabilities": 505566, "equity": 2103556, "fixed_assets": 1683589, "liabilities": 1240062, "long_term_liabilities": 734496, "quarter": 2 }, { "assets": 2934185, "current_assets": 1296401, "current_liabilities": 690346, "equity": 2068584, "fixed_assets": 1637784, "liabilities": 1275058, "long_term_liabilities": 584712, "quarter": 3 }, { "assets": 2978604, "current_assets": 905876, "current_liabilities": 597983, "equity": 2114630, "fixed_assets": 2072728, "liabilities": 1311041, "long_term_liabilities": 713058, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28874, "financing_cash_flow": -93471, "investing_cash_flow": -355933, "net_cash_flow": 280554, "operating_cash_flow": 546862, "quarter": 1 }, { "change_in_working_capital": 30635, "financing_cash_flow": -124505, "investing_cash_flow": -110305, "net_cash_flow": 157626, "operating_cash_flow": 557844, "quarter": 2 }, { "change_in_working_capital": 64564, "financing_cash_flow": 114697, "investing_cash_flow": -436187, "net_cash_flow": 280002, "operating_cash_flow": 596448, "quarter": 3 }, { "change_in_working_capital": 9765, "financing_cash_flow": 49958, "investing_cash_flow": -461351, "net_cash_flow": 520153, "operating_cash_flow": 628401, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8803673203330565, "current_ratio": 1.785064132478333, "debt_to_equity_ratio": 0.5852528322982452, "profit_margin": 0.16731100881600486, "quarter": 1, "return_on_assets": 0.1472951444935666, "return_on_equity": 0.20352221144915256 }, { "asset_turnover_ratio": 0.8703295844075687, "current_ratio": 2.387104749923848, "debt_to_equity_ratio": 0.5895074816168431, "profit_margin": 0.18015006211180123, "quarter": 2, "return_on_assets": 0.15678992868876165, "return_on_equity": 0.21543995025566232 }, { "asset_turnover_ratio": 0.8604062116056077, "current_ratio": 1.8779003572121806, "debt_to_equity_ratio": 0.6163916959620688, "profit_margin": 0.16218745927558167, "quarter": 3, "return_on_assets": 0.139547097405242, "return_on_equity": 0.19794071693486945 }, { "asset_turnover_ratio": 0.850596453909281, "current_ratio": 1.5148858746820562, "debt_to_equity_ratio": 0.6199860022793585, "profit_margin": 0.1764559380168062, "quarter": 4, "return_on_assets": 0.15009279514833124, "return_on_equity": 0.2114161815542199 } ], "income_statement": [ { "depreciation": 127465, "expenses": 1937371, "income_tax": 149923, "marketing_expense": 323947, "net_income": 569320, "net_profit": 419397, "operational_expense": 1301520, "product_revenue": 557265, "quarter": 1, "rd_expense": 365191, "revenue": 2506691, "salaries_expense": 742485, "service_revenue": 1949426 }, { "depreciation": 104654, "expenses": 1945809, "income_tax": 116626, "marketing_expense": 304970, "net_income": 569816, "net_profit": 453190, "operational_expense": 1232354, "product_revenue": 907489, "quarter": 2, "rd_expense": 203089, "revenue": 2515625, "salaries_expense": 767691, "service_revenue": 1608136 }, { "depreciation": 186991, "expenses": 1954285, "income_tax": 160849, "marketing_expense": 279740, "net_income": 570306, "net_profit": 409457, "operational_expense": 1065643, "product_revenue": 965055, "quarter": 3, "rd_expense": 312993, "revenue": 2524591, "salaries_expense": 799612, "service_revenue": 1559536 }, { "depreciation": 181334, "expenses": 1962797, "income_tax": 123726, "marketing_expense": 268910, "net_income": 570793, "net_profit": 447067, "operational_expense": 1247841, "product_revenue": 667237, "quarter": 4, "rd_expense": 209710, "revenue": 2533590, "salaries_expense": 893506, "service_revenue": 1866353 } ], "market_conditions": { "gdp_growth": [ -0.011996419637843645, -0.017509626094164985, -0.01758673028522598, -0.008371627992502429 ], "inflation_rate": [ 0.018277092878213587, 0.02014999738639648, 0.02081625328155219, 0.022105210632503466 ], "interest_rate": [ 0.03948341525265474, 0.039728409040097, 0.04845659251006879, 0.04084044666759907 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 107641, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 3800801, "net_revenue": 3388369, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 31667 }, { "average_project_size": 59768, "billable_hours_per_employee": 121, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 4134287, "net_revenue": 3386188, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 31647 }, { "average_project_size": 156802, "billable_hours_per_employee": 106, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 4114944, "net_revenue": 3384009, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 31626 }, { "average_project_size": 65223, "billable_hours_per_employee": 91, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 4118626, "net_revenue": 3381832, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 31606 } ], "balance_sheet": [ { "assets": 4128871, "current_assets": 1530460, "current_liabilities": 899838, "equity": 3315308, "fixed_assets": 2598411, "liabilities": 1693529, "long_term_liabilities": 793691, "quarter": 1 }, { "assets": 4189010, "current_assets": 1344639, "current_liabilities": 836633, "equity": 3275232, "fixed_assets": 2844371, "liabilities": 1733812, "long_term_liabilities": 897179, "quarter": 2 }, { "assets": 4250024, "current_assets": 1646651, "current_liabilities": 1025092, "equity": 3377658, "fixed_assets": 2603373, "liabilities": 1775054, "long_term_liabilities": 749962, "quarter": 3 }, { "assets": 4311928, "current_assets": 2152057, "current_liabilities": 887810, "equity": 3321048, "fixed_assets": 2159871, "liabilities": 1817277, "long_term_liabilities": 929467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60463, "financing_cash_flow": 41686, "investing_cash_flow": -114696, "net_cash_flow": 635424, "operating_cash_flow": 1087819, "quarter": 1 }, { "change_in_working_capital": 80509, "financing_cash_flow": 32218, "investing_cash_flow": -207634, "net_cash_flow": 512412, "operating_cash_flow": 982204, "quarter": 2 }, { "change_in_working_capital": 95380, "financing_cash_flow": -77679, "investing_cash_flow": -165821, "net_cash_flow": 887496, "operating_cash_flow": 1098863, "quarter": 3 }, { "change_in_working_capital": -87661, "financing_cash_flow": -14892, "investing_cash_flow": -345275, "net_cash_flow": 818729, "operating_cash_flow": 986685, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8206526675209761, "current_ratio": 1.7008172582175902, "debt_to_equity_ratio": 0.5108210157246326, "profit_margin": 0.2597019391925732, "quarter": 1, "return_on_assets": 0.2131250891587555, "return_on_equity": 0.26542511284019465 }, { "asset_turnover_ratio": 0.808350421698683, "current_ratio": 1.6072029193206578, "debt_to_equity_ratio": 0.5293707438129573, "profit_margin": 0.2421702516221781, "quarter": 2, "return_on_assets": 0.19575842502166382, "return_on_equity": 0.2503743246279958 }, { "asset_turnover_ratio": 0.7962329153905955, "current_ratio": 1.6063446012650573, "debt_to_equity_ratio": 0.5255280433957493, "profit_margin": 0.2667510636053273, "quarter": 3, "return_on_assets": 0.21239597705801191, "return_on_equity": 0.2672526348138266 }, { "asset_turnover_ratio": 0.7842969548656656, "current_ratio": 2.424006262601232, "debt_to_equity_ratio": 0.547199859803291, "profit_margin": 0.24436370582571812, "quarter": 4, "return_on_assets": 0.19165371035880005, "return_on_equity": 0.24883621073829706 } ], "income_statement": [ { "depreciation": 207853, "expenses": 2248127, "income_tax": 260276, "marketing_expense": 238024, "net_income": 1140242, "net_profit": 879966, "operational_expense": 1500669, "product_revenue": 904122, "quarter": 1, "rd_expense": 399594, "revenue": 3388369, "salaries_expense": 1079403, "service_revenue": 2484247 }, { "depreciation": 162170, "expenses": 2248791, "income_tax": 317363, "marketing_expense": 304036, "net_income": 1137397, "net_profit": 820034, "operational_expense": 1361302, "product_revenue": 1156757, "quarter": 2, "rd_expense": 291612, "revenue": 3386188, "salaries_expense": 977344, "service_revenue": 2229431 }, { "depreciation": 196175, "expenses": 2249455, "income_tax": 231866, "marketing_expense": 288973, "net_income": 1134554, "net_profit": 902688, "operational_expense": 1314607, "product_revenue": 1082214, "quarter": 3, "rd_expense": 352897, "revenue": 3384009, "salaries_expense": 1053521, "service_revenue": 2301795 }, { "depreciation": 160288, "expenses": 2250120, "income_tax": 305315, "marketing_expense": 367426, "net_income": 1131712, "net_profit": 826397, "operational_expense": 1336596, "product_revenue": 920412, "quarter": 4, "rd_expense": 235672, "revenue": 3381832, "salaries_expense": 1104897, "service_revenue": 2461420 } ], "market_conditions": { "gdp_growth": [ -0.02540825883335681, -0.013316995810597745, -0.011959878247941832, -0.01267718950636521 ], "inflation_rate": [ 0.027829652485778712, 0.03235269564505323, 0.03242960304207433, 0.03228337317803629 ], "interest_rate": [ 0.035390977606679405, 0.039403057518995074, 0.036181982644485994, 0.03782830129470783 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 105215, "billable_hours_per_employee": 154, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 4154081, "net_revenue": 3239670, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 30277 }, { "average_project_size": 144136, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 3542976, "net_revenue": 3218136, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 30076 }, { "average_project_size": 197720, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 3808593, "net_revenue": 3196746, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 29876 }, { "average_project_size": 93358, "billable_hours_per_employee": 103, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 3512099, "net_revenue": 3175498, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 29678 } ], "balance_sheet": [ { "assets": 4628504, "current_assets": 1700922, "current_liabilities": 1437703, "equity": 2976023, "fixed_assets": 2927582, "liabilities": 2441641, "long_term_liabilities": 1003938, "quarter": 1 }, { "assets": 4730199, "current_assets": 1998387, "current_liabilities": 1456185, "equity": 3010095, "fixed_assets": 2731812, "liabilities": 2471996, "long_term_liabilities": 1015811, "quarter": 2 }, { "assets": 4834129, "current_assets": 2043206, "current_liabilities": 1464520, "equity": 3129616, "fixed_assets": 2790923, "liabilities": 2502729, "long_term_liabilities": 1038209, "quarter": 3 }, { "assets": 4940342, "current_assets": 2197671, "current_liabilities": 1047037, "equity": 3216754, "fixed_assets": 2742671, "liabilities": 2533843, "long_term_liabilities": 1486806, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65595, "financing_cash_flow": 163563, "investing_cash_flow": -174659, "net_cash_flow": 452157, "operating_cash_flow": 977635, "quarter": 1 }, { "change_in_working_capital": 64385, "financing_cash_flow": -109584, "investing_cash_flow": -119583, "net_cash_flow": 725559, "operating_cash_flow": 964935, "quarter": 2 }, { "change_in_working_capital": -67267, "financing_cash_flow": 193800, "investing_cash_flow": -241814, "net_cash_flow": 863152, "operating_cash_flow": 958114, "quarter": 3 }, { "change_in_working_capital": 77723, "financing_cash_flow": 50011, "investing_cash_flow": -229247, "net_cash_flow": 540180, "operating_cash_flow": 988955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6999389003444741, "current_ratio": 1.1830830150594385, "debt_to_equity_ratio": 0.8204375436614569, "profit_margin": 0.2435927116033423, "quarter": 1, "return_on_assets": 0.17050001469157205, "return_on_equity": 0.2651726817971501 }, { "asset_turnover_ratio": 0.6803383959110388, "current_ratio": 1.372344173302156, "debt_to_equity_ratio": 0.8212352101843962, "profit_margin": 0.23364208349181018, "quarter": 2, "return_on_assets": 0.15895568030013113, "return_on_equity": 0.24979012290309774 }, { "asset_turnover_ratio": 0.6612868626385435, "current_ratio": 1.3951369732062382, "debt_to_equity_ratio": 0.7996920388955067, "profit_margin": 0.24969641003695633, "quarter": 3, "return_on_assets": 0.1651209556054462, "return_on_equity": 0.25505237703283723 }, { "asset_turnover_ratio": 0.6427688609412061, "current_ratio": 2.098943017295473, "debt_to_equity_ratio": 0.787701826126586, "profit_margin": 0.2551584035008052, "quarter": 4, "return_on_assets": 0.16400787637778924, "return_on_equity": 0.25188590734634975 } ], "income_statement": [ { "depreciation": 188475, "expenses": 2206784, "income_tax": 243726, "marketing_expense": 296718, "net_income": 1032886, "net_profit": 789160, "operational_expense": 1456096, "product_revenue": 962754, "quarter": 1, "rd_expense": 257434, "revenue": 3239670, "salaries_expense": 1034755, "service_revenue": 2276916 }, { "depreciation": 213043, "expenses": 2182037, "income_tax": 284207, "marketing_expense": 308167, "net_income": 1036099, "net_profit": 751892, "operational_expense": 1460416, "product_revenue": 824128, "quarter": 2, "rd_expense": 304854, "revenue": 3218136, "salaries_expense": 985279, "service_revenue": 2394008 }, { "depreciation": 159898, "expenses": 2157568, "income_tax": 240962, "marketing_expense": 320543, "net_income": 1039178, "net_profit": 798216, "operational_expense": 1410593, "product_revenue": 833862, "quarter": 3, "rd_expense": 385833, "revenue": 3196746, "salaries_expense": 968161, "service_revenue": 2362884 }, { "depreciation": 178700, "expenses": 2133373, "income_tax": 231870, "marketing_expense": 350545, "net_income": 1042125, "net_profit": 810255, "operational_expense": 1172078, "product_revenue": 1212581, "quarter": 4, "rd_expense": 390971, "revenue": 3175498, "salaries_expense": 758171, "service_revenue": 1962917 } ], "market_conditions": { "gdp_growth": [ -0.0173321496642559, -0.01473810237570037, -0.007555343648800698, -0.016777970434768967 ], "inflation_rate": [ 0.03450730714892628, 0.03727867469959266, 0.03439820178365969, 0.04191825838983293 ], "interest_rate": [ 0.047475100436574616, 0.04904069440378036, 0.04690461869481786, 0.047523289062625027 ], "year": 2008 }, "random_event": { "description": "Sanchez, Roth and Evans New Ad Campaign Launch in 2008", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 178123, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 2382912, "net_revenue": 2019678, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 18875 }, { "average_project_size": 68939, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 2393256, "net_revenue": 2005430, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 18742 }, { "average_project_size": 153690, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 2457567, "net_revenue": 1991284, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 18610 }, { "average_project_size": 133475, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 2538505, "net_revenue": 1977237, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 18479 } ], "balance_sheet": [ { "assets": 2354090, "current_assets": 1165957, "current_liabilities": 776616, "equity": 1357839, "fixed_assets": 1188133, "liabilities": 1318031, "long_term_liabilities": 541415, "quarter": 1 }, { "assets": 2428815, "current_assets": 1125401, "current_liabilities": 545365, "equity": 1448999, "fixed_assets": 1303414, "liabilities": 1328859, "long_term_liabilities": 783494, "quarter": 2 }, { "assets": 2505912, "current_assets": 1028807, "current_liabilities": 740641, "equity": 1485359, "fixed_assets": 1477105, "liabilities": 1339777, "long_term_liabilities": 599136, "quarter": 3 }, { "assets": 2585456, "current_assets": 1153904, "current_liabilities": 592850, "equity": 1561508, "fixed_assets": 1431552, "liabilities": 1350784, "long_term_liabilities": 757934, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12316, "financing_cash_flow": -63858, "investing_cash_flow": -118651, "net_cash_flow": -52107, "operating_cash_flow": 411369, "quarter": 1 }, { "change_in_working_capital": -3693, "financing_cash_flow": -149965, "investing_cash_flow": -235935, "net_cash_flow": 19432, "operating_cash_flow": 469307, "quarter": 2 }, { "change_in_working_capital": -83609, "financing_cash_flow": 156768, "investing_cash_flow": -297306, "net_cash_flow": 77870, "operating_cash_flow": 471928, "quarter": 3 }, { "change_in_working_capital": -38970, "financing_cash_flow": 25518, "investing_cash_flow": -404991, "net_cash_flow": 117112, "operating_cash_flow": 432123, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.857944258715682, "current_ratio": 1.5013301296908639, "debt_to_equity_ratio": 0.9706828276400957, "profit_margin": 0.15932242664424726, "quarter": 1, "return_on_assets": 0.13668976122408233, "return_on_equity": 0.2369794946234421 }, { "asset_turnover_ratio": 0.8256824830215558, "current_ratio": 2.063573936721278, "debt_to_equity_ratio": 0.9170875894324289, "profit_margin": 0.17404895708152365, "quarter": 2, "return_on_assets": 0.14370917505038466, "return_on_equity": 0.2408856044759175 }, { "asset_turnover_ratio": 0.7946344484562906, "current_ratio": 1.389076489149264, "debt_to_equity_ratio": 0.9019886774847024, "profit_margin": 0.16031063374184698, "quarter": 3, "return_on_assets": 0.12738835202513096, "return_on_equity": 0.21491370099753662 }, { "asset_turnover_ratio": 0.7647536836828783, "current_ratio": 1.946367546596947, "debt_to_equity_ratio": 0.8650509635557423, "profit_margin": 0.16529935460443032, "quarter": 4, "return_on_assets": 0.12641329034414045, "return_on_equity": 0.2093079254156879 } ], "income_statement": [ { "depreciation": 89589, "expenses": 1577412, "income_tax": 120486, "marketing_expense": 296206, "net_income": 442266, "net_profit": 321780, "operational_expense": 1097813, "product_revenue": 680830, "quarter": 1, "rd_expense": 264076, "revenue": 2019678, "salaries_expense": 526273, "service_revenue": 1338848 }, { "depreciation": 120264, "expenses": 1562129, "income_tax": 94258, "marketing_expense": 260955, "net_income": 443301, "net_profit": 349043, "operational_expense": 1013843, "product_revenue": 587479, "quarter": 2, "rd_expense": 207654, "revenue": 2005430, "salaries_expense": 759701, "service_revenue": 1417951 }, { "depreciation": 152704, "expenses": 1546994, "income_tax": 125066, "marketing_expense": 305600, "net_income": 444290, "net_profit": 319224, "operational_expense": 1082342, "product_revenue": 599389, "quarter": 3, "rd_expense": 243214, "revenue": 1991284, "salaries_expense": 695372, "service_revenue": 1391895 }, { "depreciation": 105287, "expenses": 1532006, "income_tax": 118395, "marketing_expense": 263331, "net_income": 445231, "net_profit": 326836, "operational_expense": 985976, "product_revenue": 485813, "quarter": 4, "rd_expense": 244927, "revenue": 1977237, "salaries_expense": 570803, "service_revenue": 1491424 } ], "market_conditions": { "gdp_growth": [ 0.0065687393322128905, 0.01255983667304121, -0.00028366666222972604, 0.005488605609245946 ], "inflation_rate": [ 0.04083862664029656, 0.03384906306763723, 0.03502642900040089, 0.03570805658001579 ], "interest_rate": [ 0.05695013094628107, 0.051614684094776896, 0.055744854369645325, 0.05891634129102968 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 177699, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 5089226, "net_revenue": 4414378, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 41256 }, { "average_project_size": 85347, "billable_hours_per_employee": 123, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 5418528, "net_revenue": 4332244, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 40488 }, { "average_project_size": 54502, "billable_hours_per_employee": 144, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 5001698, "net_revenue": 4251639, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 39735 }, { "average_project_size": 133809, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 4752368, "net_revenue": 4172533, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 38996 } ], "balance_sheet": [ { "assets": 4572213, "current_assets": 1968482, "current_liabilities": 1483022, "equity": 2928612, "fixed_assets": 2603731, "liabilities": 2556969, "long_term_liabilities": 1073947, "quarter": 1 }, { "assets": 4701939, "current_assets": 2081474, "current_liabilities": 1490331, "equity": 2965894, "fixed_assets": 2620465, "liabilities": 2617019, "long_term_liabilities": 1126688, "quarter": 2 }, { "assets": 4835346, "current_assets": 1476878, "current_liabilities": 1216158, "equity": 3041860, "fixed_assets": 3358468, "liabilities": 2678480, "long_term_liabilities": 1462322, "quarter": 3 }, { "assets": 4972538, "current_assets": 1703708, "current_liabilities": 1381648, "equity": 3062524, "fixed_assets": 3268830, "liabilities": 2741384, "long_term_liabilities": 1359736, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63958, "financing_cash_flow": 12803, "investing_cash_flow": -290012, "net_cash_flow": 1180723, "operating_cash_flow": 1156159, "quarter": 1 }, { "change_in_working_capital": -83543, "financing_cash_flow": -176864, "investing_cash_flow": -351612, "net_cash_flow": 585418, "operating_cash_flow": 1105406, "quarter": 2 }, { "change_in_working_capital": -55301, "financing_cash_flow": -62272, "investing_cash_flow": -166353, "net_cash_flow": 919800, "operating_cash_flow": 1062876, "quarter": 3 }, { "change_in_working_capital": -62605, "financing_cash_flow": 93643, "investing_cash_flow": -421987, "net_cash_flow": 750214, "operating_cash_flow": 1123021, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9654795172490871, "current_ratio": 1.3273451101871718, "debt_to_equity_ratio": 0.8730992702345002, "profit_margin": 0.20690751902079976, "quarter": 1, "return_on_assets": 0.19976497157940803, "return_on_equity": 0.31187743545406493 }, { "asset_turnover_ratio": 0.9213739267991354, "current_ratio": 1.3966521531122953, "debt_to_equity_ratio": 0.8823710489990539, "profit_margin": 0.20335281207614345, "quarter": 2, "return_on_assets": 0.18736397898824295, "return_on_equity": 0.2970348906602866 }, { "asset_turnover_ratio": 0.8792833025806219, "current_ratio": 1.2143800394356654, "debt_to_equity_ratio": 0.8805401958012532, "profit_margin": 0.2081536085260296, "quarter": 3, "return_on_assets": 0.18302599234884123, "return_on_equity": 0.2909384389814127 }, { "asset_turnover_ratio": 0.8391153571878184, "current_ratio": 1.2330984447558277, "debt_to_equity_ratio": 0.8951387809532269, "profit_margin": 0.19924827436954962, "quarter": 4, "return_on_assets": 0.16719228691666108, "return_on_equity": 0.27146562769793803 } ], "income_statement": [ { "depreciation": 242791, "expenses": 3271171, "income_tax": 229839, "marketing_expense": 388237, "net_income": 1143207, "net_profit": 913368, "operational_expense": 2110179, "product_revenue": 1726487, "quarter": 1, "rd_expense": 615811, "revenue": 4414378, "salaries_expense": 1030093, "service_revenue": 2687891 }, { "depreciation": 224432, "expenses": 3195862, "income_tax": 255408, "marketing_expense": 420491, "net_income": 1136382, "net_profit": 880974, "operational_expense": 1675262, "product_revenue": 1247030, "quarter": 2, "rd_expense": 329484, "revenue": 4332244, "salaries_expense": 1175995, "service_revenue": 3085214 }, { "depreciation": 177882, "expenses": 3122288, "income_tax": 244357, "marketing_expense": 550331, "net_income": 1129351, "net_profit": 884994, "operational_expense": 1671219, "product_revenue": 1106877, "quarter": 3, "rd_expense": 621393, "revenue": 4251639, "salaries_expense": 1254201, "service_revenue": 3144762 }, { "depreciation": 291651, "expenses": 3050407, "income_tax": 290756, "marketing_expense": 370617, "net_income": 1122126, "net_profit": 831370, "operational_expense": 2013104, "product_revenue": 1425800, "quarter": 4, "rd_expense": 370792, "revenue": 4172533, "salaries_expense": 1027440, "service_revenue": 2746733 } ], "market_conditions": { "gdp_growth": [ 0.017632979231806165, 0.010980199682815772, 0.006086879411165704, 0.0062096077131606475 ], "inflation_rate": [ 0.02505344934601911, 0.026377570487829134, 0.028365199330145682, 0.028055659620740376 ], "interest_rate": [ 0.049219177352610145, 0.042069416911189206, 0.044395809910705616, 0.042291109295204826 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 76329, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 2739371, "net_revenue": 2415473, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 22575 }, { "average_project_size": 89957, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 2647988, "net_revenue": 2373218, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 22180 }, { "average_project_size": 121718, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 2962434, "net_revenue": 2331703, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 21792 }, { "average_project_size": 112862, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 2705037, "net_revenue": 2290915, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 21410 } ], "balance_sheet": [ { "assets": 2476141, "current_assets": 1207557, "current_liabilities": 639684, "equity": 1436974, "fixed_assets": 1268584, "liabilities": 1419622, "long_term_liabilities": 779938, "quarter": 1 }, { "assets": 2518352, "current_assets": 917440, "current_liabilities": 821934, "equity": 1457138, "fixed_assets": 1600912, "liabilities": 1454503, "long_term_liabilities": 632569, "quarter": 2 }, { "assets": 2561282, "current_assets": 1078641, "current_liabilities": 765148, "equity": 1477747, "fixed_assets": 1482641, "liabilities": 1490240, "long_term_liabilities": 725092, "quarter": 3 }, { "assets": 2604945, "current_assets": 926305, "current_liabilities": 771302, "equity": 1459406, "fixed_assets": 1678640, "liabilities": 1526856, "long_term_liabilities": 755554, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36795, "financing_cash_flow": -117634, "investing_cash_flow": -424326, "net_cash_flow": -223419, "operating_cash_flow": 494879, "quarter": 1 }, { "change_in_working_capital": -45284, "financing_cash_flow": 3987, "investing_cash_flow": -402697, "net_cash_flow": 224930, "operating_cash_flow": 516682, "quarter": 2 }, { "change_in_working_capital": -91310, "financing_cash_flow": -21948, "investing_cash_flow": -429107, "net_cash_flow": 290256, "operating_cash_flow": 552944, "quarter": 3 }, { "change_in_working_capital": -16284, "financing_cash_flow": 16227, "investing_cash_flow": -421842, "net_cash_flow": 37681, "operating_cash_flow": 527828, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.975498971989075, "current_ratio": 1.8877398840677584, "debt_to_equity_ratio": 0.9879246249410218, "profit_margin": 0.15750745299160868, "quarter": 1, "return_on_assets": 0.15364835847393182, "return_on_equity": 0.26476122741260455 }, { "asset_turnover_ratio": 0.9423694543098026, "current_ratio": 1.1161966775921182, "debt_to_equity_ratio": 0.9981916606388688, "profit_margin": 0.16571971053649517, "quarter": 2, "return_on_assets": 0.1561691931866554, "return_on_equity": 0.2699051153699924 }, { "asset_turnover_ratio": 0.9103655903567042, "current_ratio": 1.4097155060197504, "debt_to_equity_ratio": 1.008454085848254, "profit_margin": 0.1744240154084804, "quarter": 3, "return_on_assets": 0.15878962175972813, "return_on_equity": 0.2752196417925396 }, { "asset_turnover_ratio": 0.8794485104292029, "current_ratio": 1.2009627875981133, "debt_to_equity_ratio": 1.0462174336682184, "profit_margin": 0.16644746749661163, "quarter": 4, "return_on_assets": 0.14638197735460826, "return_on_equity": 0.2612823299342335 } ], "income_statement": [ { "depreciation": 114424, "expenses": 1898268, "income_tax": 136750, "marketing_expense": 323712, "net_income": 517205, "net_profit": 380455, "operational_expense": 1123797, "product_revenue": 851006, "quarter": 1, "rd_expense": 348827, "revenue": 2415473, "salaries_expense": 806246, "service_revenue": 1564467 }, { "depreciation": 123393, "expenses": 1846184, "income_tax": 133745, "marketing_expense": 189706, "net_income": 527034, "net_profit": 393289, "operational_expense": 1260027, "product_revenue": 841391, "quarter": 2, "rd_expense": 288632, "revenue": 2373218, "salaries_expense": 557371, "service_revenue": 1531827 }, { "depreciation": 146239, "expenses": 1795529, "income_tax": 129469, "marketing_expense": 227946, "net_income": 536174, "net_profit": 406705, "operational_expense": 1132821, "product_revenue": 630316, "quarter": 3, "rd_expense": 304102, "revenue": 2331703, "salaries_expense": 667156, "service_revenue": 1701387 }, { "depreciation": 146511, "expenses": 1746264, "income_tax": 163334, "marketing_expense": 304542, "net_income": 544651, "net_profit": 381317, "operational_expense": 1208682, "product_revenue": 850397, "quarter": 4, "rd_expense": 260983, "revenue": 2290915, "salaries_expense": 649594, "service_revenue": 1440518 } ], "market_conditions": { "gdp_growth": [ 0.013771126034504812, -0.0010256352665283554, 0.0024236226028363844, -0.0039175337828922865 ], "inflation_rate": [ 0.03413190540077569, 0.030687947675592145, 0.02901271528558445, 0.0306022997554407 ], "interest_rate": [ 0.05770569793923364, 0.05408226715050335, 0.05525056391134902, 0.06213761292682939 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 174120, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 4096698, "net_revenue": 3246103, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 30337 }, { "average_project_size": 56144, "billable_hours_per_employee": 148, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 4059463, "net_revenue": 3199991, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 29906 }, { "average_project_size": 174713, "billable_hours_per_employee": 143, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 3745329, "net_revenue": 3154535, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 29482 }, { "average_project_size": 68260, "billable_hours_per_employee": 119, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 3709797, "net_revenue": 3109725, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 29063 } ], "balance_sheet": [ { "assets": 4454849, "current_assets": 1608216, "current_liabilities": 1270818, "equity": 3193535, "fixed_assets": 2846633, "liabilities": 2159576, "long_term_liabilities": 888758, "quarter": 1 }, { "assets": 4577981, "current_assets": 1771527, "current_liabilities": 1241337, "equity": 3253560, "fixed_assets": 2806454, "liabilities": 2204559, "long_term_liabilities": 963222, "quarter": 2 }, { "assets": 4704517, "current_assets": 2214073, "current_liabilities": 1230857, "equity": 3315715, "fixed_assets": 2490444, "liabilities": 2250479, "long_term_liabilities": 1019622, "quarter": 3 }, { "assets": 4834550, "current_assets": 1992299, "current_liabilities": 1232111, "equity": 3324206, "fixed_assets": 2842251, "liabilities": 2297355, "long_term_liabilities": 1065244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57184, "financing_cash_flow": 124149, "investing_cash_flow": -200175, "net_cash_flow": 576342, "operating_cash_flow": 1055939, "quarter": 1 }, { "change_in_working_capital": 35153, "financing_cash_flow": -42905, "investing_cash_flow": -487973, "net_cash_flow": 992334, "operating_cash_flow": 1063368, "quarter": 2 }, { "change_in_working_capital": -1275, "financing_cash_flow": -111827, "investing_cash_flow": -457009, "net_cash_flow": 623407, "operating_cash_flow": 983361, "quarter": 3 }, { "change_in_working_capital": 37286, "financing_cash_flow": 86545, "investing_cash_flow": -155792, "net_cash_flow": 803347, "operating_cash_flow": 967606, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7286673465251011, "current_ratio": 1.2654967115668805, "debt_to_equity_ratio": 0.6762337034039082, "profit_margin": 0.27672011639803173, "quarter": 1, "return_on_assets": 0.20163691294587088, "return_on_equity": 0.28127513867861165 }, { "asset_turnover_ratio": 0.6989961295164834, "current_ratio": 1.427112057402623, "debt_to_equity_ratio": 0.6775836314682994, "profit_margin": 0.27504389856096473, "quarter": 2, "return_on_assets": 0.1922546205412386, "return_on_equity": 0.2705153739288656 }, { "asset_turnover_ratio": 0.6705332343362772, "current_ratio": 1.7988060351446187, "debt_to_equity_ratio": 0.6787311334056154, "profit_margin": 0.27315499748774386, "quarter": 3, "return_on_assets": 0.18315950394057456, "return_on_equity": 0.2598766781825338 }, { "asset_turnover_ratio": 0.6432294629282974, "current_ratio": 1.6169801259789094, "debt_to_equity_ratio": 0.6910988669173932, "profit_margin": 0.2530805778646022, "quarter": 4, "return_on_assets": 0.1627888841774312, "return_on_equity": 0.2367515731576202 } ], "income_statement": [ { "depreciation": 157677, "expenses": 2104130, "income_tax": 243711, "marketing_expense": 251154, "net_income": 1141973, "net_profit": 898262, "operational_expense": 1379637, "product_revenue": 818685, "quarter": 1, "rd_expense": 300209, "revenue": 3246103, "salaries_expense": 769890, "service_revenue": 2427418 }, { "depreciation": 183230, "expenses": 2081425, "income_tax": 238428, "marketing_expense": 400078, "net_income": 1118566, "net_profit": 880138, "operational_expense": 1040822, "product_revenue": 1143173, "quarter": 2, "rd_expense": 306608, "revenue": 3199991, "salaries_expense": 738117, "service_revenue": 2056818 }, { "depreciation": 121684, "expenses": 2058966, "income_tax": 233892, "marketing_expense": 278324, "net_income": 1095569, "net_profit": 861677, "operational_expense": 1199221, "product_revenue": 1161541, "quarter": 3, "rd_expense": 207263, "revenue": 3154535, "salaries_expense": 955856, "service_revenue": 1992994 }, { "depreciation": 180595, "expenses": 2036749, "income_tax": 285965, "marketing_expense": 250560, "net_income": 1072976, "net_profit": 787011, "operational_expense": 1332405, "product_revenue": 1110706, "quarter": 4, "rd_expense": 252222, "revenue": 3109725, "salaries_expense": 1015827, "service_revenue": 1999019 } ], "market_conditions": { "gdp_growth": [ -0.019821115147096127, -0.008284204880418703, -0.01580993361624537, -0.005350127037367361 ], "inflation_rate": [ 0.038543670865364955, 0.03936594926629331, 0.03531668159972083, 0.03646875289614989 ], "interest_rate": [ 0.05270735016975783, 0.05057336966501269, 0.04344568110417401, 0.05021205358504184 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2001, "industry": "Advertising", "location": "Greenfurt", "name": "Johnson Ltd", "num_employees": 74, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.johnsonltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 190219, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 4635665, "net_revenue": 3871107, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 52312 }, { "average_project_size": 144128, "billable_hours_per_employee": 114, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 5011987, "net_revenue": 4013360, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 54235 }, { "average_project_size": 76716, "billable_hours_per_employee": 145, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 5122356, "net_revenue": 4160841, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 56228 }, { "average_project_size": 98099, "billable_hours_per_employee": 128, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 4961271, "net_revenue": 4313741, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 58294 } ], "balance_sheet": [ { "assets": 5352745, "current_assets": 2053755, "current_liabilities": 1129163, "equity": 3412183, "fixed_assets": 3298990, "liabilities": 2686885, "long_term_liabilities": 1557722, "quarter": 1 }, { "assets": 5458152, "current_assets": 1938198, "current_liabilities": 1537836, "equity": 3450650, "fixed_assets": 3519954, "liabilities": 2762907, "long_term_liabilities": 1225071, "quarter": 2 }, { "assets": 5565635, "current_assets": 1917303, "current_liabilities": 1160503, "equity": 3554992, "fixed_assets": 3648332, "liabilities": 2841080, "long_term_liabilities": 1680577, "quarter": 3 }, { "assets": 5675234, "current_assets": 2757334, "current_liabilities": 1285443, "equity": 3610505, "fixed_assets": 2917900, "liabilities": 2921464, "long_term_liabilities": 1636021, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33161, "financing_cash_flow": 163852, "investing_cash_flow": -418449, "net_cash_flow": 727939, "operating_cash_flow": 922206, "quarter": 1 }, { "change_in_working_capital": 90751, "financing_cash_flow": -161916, "investing_cash_flow": -472314, "net_cash_flow": 494069, "operating_cash_flow": 957844, "quarter": 2 }, { "change_in_working_capital": 54860, "financing_cash_flow": -19428, "investing_cash_flow": -308421, "net_cash_flow": 691433, "operating_cash_flow": 1128330, "quarter": 3 }, { "change_in_working_capital": -47013, "financing_cash_flow": -29251, "investing_cash_flow": -442621, "net_cash_flow": 773959, "operating_cash_flow": 1059582, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7232003392651808, "current_ratio": 1.8188295223984492, "debt_to_equity_ratio": 0.7874387159188121, "profit_margin": 0.1927931725989491, "quarter": 1, "return_on_assets": 0.13942808783157054, "return_on_equity": 0.21872302863005882 }, { "asset_turnover_ratio": 0.7352964886283856, "current_ratio": 1.2603411547135066, "debt_to_equity_ratio": 0.8006917537275586, "profit_margin": 0.18822258656088664, "quarter": 2, "return_on_assets": 0.13839940697877232, "return_on_equity": 0.2189167258342631 }, { "asset_turnover_ratio": 0.7475950183581928, "current_ratio": 1.6521310156027171, "debt_to_equity_ratio": 0.7991804200965853, "profit_margin": 0.19958393026794344, "quarter": 3, "return_on_assets": 0.14920795201266343, "return_on_equity": 0.2335974314428837 }, { "asset_turnover_ratio": 0.760099231150645, "current_ratio": 2.145045715757136, "debt_to_equity_ratio": 0.8091566138254898, "profit_margin": 0.19860603592102538, "quarter": 4, "return_on_assets": 0.1509602952054488, "return_on_equity": 0.23728952044104634 } ], "income_statement": [ { "depreciation": 175883, "expenses": 2864854, "income_tax": 259930, "marketing_expense": 469595, "net_income": 1006253, "net_profit": 746323, "operational_expense": 1864619, "product_revenue": 995100, "quarter": 1, "rd_expense": 441374, "revenue": 3871107, "salaries_expense": 1206523, "service_revenue": 2876007 }, { "depreciation": 202439, "expenses": 2963384, "income_tax": 294571, "marketing_expense": 476118, "net_income": 1049976, "net_profit": 755405, "operational_expense": 1622648, "product_revenue": 1042521, "quarter": 2, "rd_expense": 428564, "revenue": 4013360, "salaries_expense": 890582, "service_revenue": 2970839 }, { "depreciation": 297893, "expenses": 3065303, "income_tax": 265101, "marketing_expense": 565069, "net_income": 1095538, "net_profit": 830437, "operational_expense": 1831047, "product_revenue": 1396327, "quarter": 3, "rd_expense": 328317, "revenue": 4160841, "salaries_expense": 1475296, "service_revenue": 2764514 }, { "depreciation": 202847, "expenses": 3170727, "income_tax": 286279, "marketing_expense": 568399, "net_income": 1143014, "net_profit": 856735, "operational_expense": 1911197, "product_revenue": 1521347, "quarter": 4, "rd_expense": 453166, "revenue": 4313741, "salaries_expense": 1441546, "service_revenue": 2792394 } ], "market_conditions": { "gdp_growth": [ 0.0007530934084846713, 0.001004688265888315, -0.0006061362966153349, 0.01370675833907533 ], "inflation_rate": [ 0.024948606808363732, 0.022415464119456437, 0.02481794935645314, 0.026542304469454197 ], "interest_rate": [ 0.04624409540383344, 0.04985651757535629, 0.0431966797414002, 0.04238082021020418 ], "year": 2001 }, "random_event": { "description": "Johnson Ltd Economic Slowdown Impact in 2001", "impact": -0.04, "type": "Economic Slowdown Impact" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 63446, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 1782209, "net_revenue": 1581856, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 21376 }, { "average_project_size": 154053, "billable_hours_per_employee": 127, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 1929360, "net_revenue": 1615713, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 21834 }, { "average_project_size": 116746, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 1993328, "net_revenue": 1650295, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 22301 }, { "average_project_size": 145673, "billable_hours_per_employee": 97, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 1895955, "net_revenue": 1685617, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 22779 } ], "balance_sheet": [ { "assets": 1648834, "current_assets": 668980, "current_liabilities": 419425, "equity": 1153892, "fixed_assets": 979854, "liabilities": 935765, "long_term_liabilities": 516340, "quarter": 1 }, { "assets": 1679642, "current_assets": 754948, "current_liabilities": 491972, "equity": 1203436, "fixed_assets": 924694, "liabilities": 957336, "long_term_liabilities": 465364, "quarter": 2 }, { "assets": 1711026, "current_assets": 553532, "current_liabilities": 518239, "equity": 1218489, "fixed_assets": 1157494, "liabilities": 979404, "long_term_liabilities": 461165, "quarter": 3 }, { "assets": 1742996, "current_assets": 825933, "current_liabilities": 445394, "equity": 1209118, "fixed_assets": 917063, "liabilities": 1001980, "long_term_liabilities": 556586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7331, "financing_cash_flow": 151633, "investing_cash_flow": -431094, "net_cash_flow": 377104, "operating_cash_flow": 511477, "quarter": 1 }, { "change_in_working_capital": -86208, "financing_cash_flow": 166225, "investing_cash_flow": -134740, "net_cash_flow": 150274, "operating_cash_flow": 564925, "quarter": 2 }, { "change_in_working_capital": -25122, "financing_cash_flow": 185728, "investing_cash_flow": -399729, "net_cash_flow": 318475, "operating_cash_flow": 572955, "quarter": 3 }, { "change_in_working_capital": 81412, "financing_cash_flow": 198060, "investing_cash_flow": -380787, "net_cash_flow": 199209, "operating_cash_flow": 522226, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.959378566914559, "current_ratio": 1.5949931453776003, "debt_to_equity_ratio": 0.8109641110259885, "profit_margin": 0.2786745443327332, "quarter": 1, "return_on_assets": 0.2673543849775053, "return_on_equity": 0.38203142061822076 }, { "asset_turnover_ratio": 0.9619389131731643, "current_ratio": 1.5345344857024383, "debt_to_equity_ratio": 0.795502211999641, "profit_margin": 0.2977818461570836, "quarter": 2, "return_on_assets": 0.2864479454550434, "return_on_equity": 0.39979691483385904 }, { "asset_turnover_ratio": 0.9645060916666375, "current_ratio": 1.0681017831541046, "debt_to_equity_ratio": 0.8037856722547352, "profit_margin": 0.29501816341926745, "quarter": 3, "return_on_assets": 0.28454681577018703, "return_on_equity": 0.3995661840197162 }, { "asset_turnover_ratio": 0.9670802457377986, "current_ratio": 1.8543873514236833, "debt_to_equity_ratio": 0.8286866955913319, "profit_margin": 0.27770365391426405, "quarter": 4, "return_on_assets": 0.268561717869691, "return_on_equity": 0.38714335573533765 } ], "income_statement": [ { "depreciation": 70654, "expenses": 976392, "income_tax": 164641, "marketing_expense": 100221, "net_income": 605464, "net_profit": 440823, "operational_expense": 597645, "product_revenue": 354677, "quarter": 1, "rd_expense": 176401, "revenue": 1581856, "salaries_expense": 307962, "service_revenue": 1227179 }, { "depreciation": 83795, "expenses": 999361, "income_tax": 135222, "marketing_expense": 190346, "net_income": 616352, "net_profit": 481130, "operational_expense": 614324, "product_revenue": 549369, "quarter": 2, "rd_expense": 197003, "revenue": 1615713, "salaries_expense": 321451, "service_revenue": 1066344 }, { "depreciation": 86088, "expenses": 1022871, "income_tax": 140557, "marketing_expense": 151488, "net_income": 627424, "net_profit": 486867, "operational_expense": 697709, "product_revenue": 448634, "quarter": 3, "rd_expense": 185232, "revenue": 1650295, "salaries_expense": 357769, "service_revenue": 1201661 }, { "depreciation": 54124, "expenses": 1046934, "income_tax": 170581, "marketing_expense": 137403, "net_income": 638683, "net_profit": 468102, "operational_expense": 686665, "product_revenue": 362915, "quarter": 4, "rd_expense": 171695, "revenue": 1685617, "salaries_expense": 362416, "service_revenue": 1322702 } ], "market_conditions": { "gdp_growth": [ -0.00013371791434050283, 0.007068210400266112, 0.004218373436117265, 0.01792295977926054 ], "inflation_rate": [ 0.027806801652877133, 0.025351189353881864, 0.02384894487487406, 0.02635732417216485 ], "interest_rate": [ 0.0501425489158383, 0.05352627076961691, 0.058664643884680547, 0.05800179692030154 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 163743, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 2555418, "net_revenue": 2214938, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 29932 }, { "average_project_size": 87126, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 2772160, "net_revenue": 2258664, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 30522 }, { "average_project_size": 153556, "billable_hours_per_employee": 113, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 2956038, "net_revenue": 2303254, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 31125 }, { "average_project_size": 158618, "billable_hours_per_employee": 143, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 2866412, "net_revenue": 2348725, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 31740 } ], "balance_sheet": [ { "assets": 2223707, "current_assets": 790786, "current_liabilities": 644673, "equity": 1520155, "fixed_assets": 1432921, "liabilities": 1212705, "long_term_liabilities": 568032, "quarter": 1 }, { "assets": 2264196, "current_assets": 802438, "current_liabilities": 715169, "equity": 1573427, "fixed_assets": 1461758, "liabilities": 1232821, "long_term_liabilities": 517652, "quarter": 2 }, { "assets": 2305423, "current_assets": 1039348, "current_liabilities": 572884, "equity": 1573404, "fixed_assets": 1266075, "liabilities": 1253271, "long_term_liabilities": 680387, "quarter": 3 }, { "assets": 2347401, "current_assets": 715928, "current_liabilities": 667473, "equity": 1635318, "fixed_assets": 1631473, "liabilities": 1274059, "long_term_liabilities": 606586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9396, "financing_cash_flow": -29272, "investing_cash_flow": -478823, "net_cash_flow": 682370, "operating_cash_flow": 654142, "quarter": 1 }, { "change_in_working_capital": -88403, "financing_cash_flow": -129056, "investing_cash_flow": -229540, "net_cash_flow": 309793, "operating_cash_flow": 628838, "quarter": 2 }, { "change_in_working_capital": 34851, "financing_cash_flow": 39490, "investing_cash_flow": -413774, "net_cash_flow": 634823, "operating_cash_flow": 658687, "quarter": 3 }, { "change_in_working_capital": -5948, "financing_cash_flow": -186469, "investing_cash_flow": -161772, "net_cash_flow": 493814, "operating_cash_flow": 664628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9960565847928706, "current_ratio": 1.2266466875454687, "debt_to_equity_ratio": 0.7977508872450507, "profit_margin": 0.22987234857138214, "quarter": 1, "return_on_assets": 0.22896586645632722, "return_on_equity": 0.3349349243991567 }, { "asset_turnover_ratio": 0.9975567486207024, "current_ratio": 1.1220257030156509, "debt_to_equity_ratio": 0.7835260231329448, "profit_margin": 0.23998788664449427, "quarter": 2, "return_on_assets": 0.23940153590943541, "return_on_equity": 0.3445040666011197 }, { "asset_turnover_ratio": 0.9990591748238826, "current_ratio": 1.8142381354689605, "debt_to_equity_ratio": 0.7965347742855617, "profit_margin": 0.22631112330641778, "quarter": 3, "return_on_assets": 0.22609820410397571, "return_on_equity": 0.33128935734242443 }, { "asset_turnover_ratio": 1.0005640280463373, "current_ratio": 1.072594696714324, "debt_to_equity_ratio": 0.7790894492691941, "profit_margin": 0.23926853931388306, "quarter": 4, "return_on_assets": 0.23940349348066223, "return_on_equity": 0.34364936972503207 } ], "income_statement": [ { "depreciation": 144989, "expenses": 1525587, "income_tax": 180198, "marketing_expense": 200021, "net_income": 689351, "net_profit": 509153, "operational_expense": 851629, "product_revenue": 656241, "quarter": 1, "rd_expense": 287577, "revenue": 2214938, "salaries_expense": 728400, "service_revenue": 1558697 }, { "depreciation": 86786, "expenses": 1543194, "income_tax": 173418, "marketing_expense": 284584, "net_income": 715470, "net_profit": 542052, "operational_expense": 935392, "product_revenue": 791827, "quarter": 2, "rd_expense": 187698, "revenue": 2258664, "salaries_expense": 533205, "service_revenue": 1466837 }, { "depreciation": 137435, "expenses": 1561005, "income_tax": 220997, "marketing_expense": 225294, "net_income": 742249, "net_profit": 521252, "operational_expense": 795253, "product_revenue": 614727, "quarter": 3, "rd_expense": 269210, "revenue": 2303254, "salaries_expense": 601489, "service_revenue": 1688527 }, { "depreciation": 102652, "expenses": 1579021, "income_tax": 207728, "marketing_expense": 193568, "net_income": 769704, "net_profit": 561976, "operational_expense": 842166, "product_revenue": 925950, "quarter": 4, "rd_expense": 266577, "revenue": 2348725, "salaries_expense": 492448, "service_revenue": 1422775 } ], "market_conditions": { "gdp_growth": [ 0.0016909194807773736, 0.005451808056685121, 0.008883600678361284, 0.009465063042176853 ], "inflation_rate": [ 0.04049457943324731, 0.04108759314113308, 0.04120590919791703, 0.04478825237223274 ], "interest_rate": [ 0.06004854826023853, 0.057290632068447526, 0.051322198800188415, 0.06021962120047582 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 56793, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 3576011, "net_revenue": 3103186, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 41935 }, { "average_project_size": 126825, "billable_hours_per_employee": 118, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 3977445, "net_revenue": 3225746, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 43591 }, { "average_project_size": 195742, "billable_hours_per_employee": 129, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 4182968, "net_revenue": 3353147, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 45313 }, { "average_project_size": 154797, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 4187253, "net_revenue": 3485580, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 47102 } ], "balance_sheet": [ { "assets": 4391270, "current_assets": 1845935, "current_liabilities": 1488430, "equity": 2319642, "fixed_assets": 2545335, "liabilities": 2540279, "long_term_liabilities": 1051849, "quarter": 1 }, { "assets": 4498517, "current_assets": 1861758, "current_liabilities": 1370138, "equity": 2454827, "fixed_assets": 2636759, "liabilities": 2560702, "long_term_liabilities": 1190564, "quarter": 2 }, { "assets": 4608383, "current_assets": 1736387, "current_liabilities": 1190988, "equity": 2547507, "fixed_assets": 2871996, "liabilities": 2581289, "long_term_liabilities": 1390301, "quarter": 3 }, { "assets": 4720933, "current_assets": 2047582, "current_liabilities": 1497212, "equity": 2612551, "fixed_assets": 2673351, "liabilities": 2602042, "long_term_liabilities": 1104830, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27189, "financing_cash_flow": 39072, "investing_cash_flow": -184933, "net_cash_flow": 399454, "operating_cash_flow": 661067, "quarter": 1 }, { "change_in_working_capital": -9993, "financing_cash_flow": 26381, "investing_cash_flow": -148776, "net_cash_flow": 370113, "operating_cash_flow": 745614, "quarter": 2 }, { "change_in_working_capital": 38196, "financing_cash_flow": 95696, "investing_cash_flow": -496027, "net_cash_flow": 246571, "operating_cash_flow": 719632, "quarter": 3 }, { "change_in_working_capital": -79263, "financing_cash_flow": 195502, "investing_cash_flow": -465568, "net_cash_flow": 666169, "operating_cash_flow": 734341, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7066716462435696, "current_ratio": 1.240189327008996, "debt_to_equity_ratio": 1.0951168326836642, "profit_margin": 0.1510225297484585, "quarter": 1, "return_on_assets": 0.10672333971721165, "return_on_equity": 0.20203591761142453 }, { "asset_turnover_ratio": 0.7170687584375028, "current_ratio": 1.3588105723657034, "debt_to_equity_ratio": 1.0431293121674154, "profit_margin": 0.1602767235858, "quarter": 2, "return_on_assets": 0.11492943118810044, "return_on_equity": 0.2106103607301044 }, { "asset_turnover_ratio": 0.7276189934734157, "current_ratio": 1.457938283173298, "debt_to_equity_ratio": 1.013260807526731, "profit_margin": 0.15520136755113928, "quarter": 3, "return_on_assets": 0.11292746284325761, "return_on_equity": 0.20428324632670292 }, { "asset_turnover_ratio": 0.7383243947753548, "current_ratio": 1.3675965728300334, "debt_to_equity_ratio": 0.995977494793403, "profit_margin": 0.14162922669971711, "quarter": 4, "return_on_assets": 0.10456831308557016, "return_on_equity": 0.18895707681878746 } ], "income_statement": [ { "depreciation": 192416, "expenses": 2473356, "income_tax": 161179, "marketing_expense": 343109, "net_income": 629830, "net_profit": 468651, "operational_expense": 1331045, "product_revenue": 736610, "quarter": 1, "rd_expense": 328010, "revenue": 3103186, "salaries_expense": 974875, "service_revenue": 2366576 }, { "depreciation": 228602, "expenses": 2576523, "income_tax": 132211, "marketing_expense": 415950, "net_income": 649223, "net_profit": 517012, "operational_expense": 1565206, "product_revenue": 677919, "quarter": 2, "rd_expense": 468746, "revenue": 3225746, "salaries_expense": 806979, "service_revenue": 2547827 }, { "depreciation": 199219, "expenses": 2683994, "income_tax": 148740, "marketing_expense": 314631, "net_income": 669153, "net_profit": 520413, "operational_expense": 1555343, "product_revenue": 1255485, "quarter": 3, "rd_expense": 435261, "revenue": 3353147, "salaries_expense": 844370, "service_revenue": 2097662 }, { "depreciation": 240681, "expenses": 2795948, "income_tax": 195972, "marketing_expense": 310446, "net_income": 689632, "net_profit": 493660, "operational_expense": 1450641, "product_revenue": 1191059, "quarter": 4, "rd_expense": 359936, "revenue": 3485580, "salaries_expense": 1209397, "service_revenue": 2294521 } ], "market_conditions": { "gdp_growth": [ -0.010361787237410536, -0.021436761833652236, -0.023113499805695728, -0.010256819550736918 ], "inflation_rate": [ 0.032251271944526205, 0.03198511438032883, 0.03575528771187455, 0.031114181248724802 ], "interest_rate": [ 0.041949108367943126, 0.047048401401904826, 0.050871617253728796, 0.04451387372890786 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 163662, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 1685800, "net_revenue": 1417375, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 19154 }, { "average_project_size": 126798, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 1710042, "net_revenue": 1445793, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 19538 }, { "average_project_size": 87330, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 1803301, "net_revenue": 1474782, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 19929 }, { "average_project_size": 65282, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 1834356, "net_revenue": 1504352, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 20329 } ], "balance_sheet": [ { "assets": 1947217, "current_assets": 640009, "current_liabilities": 610763, "equity": 1249498, "fixed_assets": 1307208, "liabilities": 1070207, "long_term_liabilities": 459444, "quarter": 1 }, { "assets": 1999685, "current_assets": 708987, "current_liabilities": 530114, "equity": 1290221, "fixed_assets": 1290698, "liabilities": 1098908, "long_term_liabilities": 568794, "quarter": 2 }, { "assets": 2053567, "current_assets": 700789, "current_liabilities": 493197, "equity": 1326981, "fixed_assets": 1352778, "liabilities": 1128380, "long_term_liabilities": 635183, "quarter": 3 }, { "assets": 2108900, "current_assets": 661231, "current_liabilities": 591141, "equity": 1341690, "fixed_assets": 1447669, "liabilities": 1158641, "long_term_liabilities": 567500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52433, "financing_cash_flow": -16565, "investing_cash_flow": -212655, "net_cash_flow": 196862, "operating_cash_flow": 439763, "quarter": 1 }, { "change_in_working_capital": 66274, "financing_cash_flow": -7978, "investing_cash_flow": -214445, "net_cash_flow": -3339, "operating_cash_flow": 461675, "quarter": 2 }, { "change_in_working_capital": -12582, "financing_cash_flow": -94866, "investing_cash_flow": -328252, "net_cash_flow": 213140, "operating_cash_flow": 471937, "quarter": 3 }, { "change_in_working_capital": -69788, "financing_cash_flow": -19553, "investing_cash_flow": -279647, "net_cash_flow": 312637, "operating_cash_flow": 482475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7278978151895756, "current_ratio": 1.0478843675861176, "debt_to_equity_ratio": 0.8565095742450168, "profit_margin": 0.26280130522973805, "quarter": 1, "return_on_assets": 0.19129249590569516, "return_on_equity": 0.2981101210246035 }, { "asset_turnover_ratio": 0.7230103741339261, "current_ratio": 1.3374236484982476, "debt_to_equity_ratio": 0.8517207517161789, "profit_margin": 0.26936359492679796, "quarter": 2, "return_on_assets": 0.1947526735460835, "return_on_equity": 0.30184286257935655 }, { "asset_turnover_ratio": 0.7181562617630688, "current_ratio": 1.4209109138944478, "debt_to_equity_ratio": 0.8503362143090217, "profit_margin": 0.2724429780130216, "quarter": 3, "return_on_assets": 0.19565663063342953, "return_on_equity": 0.302788058005352 }, { "asset_turnover_ratio": 0.7133349139361752, "current_ratio": 1.1185673130437577, "debt_to_equity_ratio": 0.86356833545752, "profit_margin": 0.26019907574822915, "quarter": 4, "return_on_assets": 0.18560908530513537, "return_on_equity": 0.2917447398430338 } ], "income_statement": [ { "depreciation": 67275, "expenses": 904740, "income_tax": 140147, "marketing_expense": 94901, "net_income": 512635, "net_profit": 372488, "operational_expense": 492190, "product_revenue": 422615, "quarter": 1, "rd_expense": 124193, "revenue": 1417375, "salaries_expense": 351093, "service_revenue": 994760 }, { "depreciation": 72231, "expenses": 919485, "income_tax": 136864, "marketing_expense": 165980, "net_income": 526308, "net_profit": 389444, "operational_expense": 631071, "product_revenue": 424578, "quarter": 2, "rd_expense": 101383, "revenue": 1445793, "salaries_expense": 434256, "service_revenue": 1021215 }, { "depreciation": 70143, "expenses": 934471, "income_tax": 138517, "marketing_expense": 118020, "net_income": 540311, "net_profit": 401794, "operational_expense": 548973, "product_revenue": 493417, "quarter": 3, "rd_expense": 175233, "revenue": 1474782, "salaries_expense": 363216, "service_revenue": 981365 }, { "depreciation": 91044, "expenses": 949701, "income_tax": 163220, "marketing_expense": 124604, "net_income": 554651, "net_profit": 391431, "operational_expense": 502513, "product_revenue": 319137, "quarter": 4, "rd_expense": 156109, "revenue": 1504352, "salaries_expense": 437104, "service_revenue": 1185215 } ], "market_conditions": { "gdp_growth": [ 0.012737109427337813, 0.005447707457902438, 0.0008088881949747462, -0.0008811115053012466 ], "inflation_rate": [ 0.034263921345985736, 0.03191258738703019, 0.03444050281666961, 0.034989684279281015 ], "interest_rate": [ 0.061155119342437836, 0.06183306986130091, 0.057401430886615326, 0.060945695789142294 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 129047, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 2462856, "net_revenue": 2019750, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 27294 }, { "average_project_size": 148897, "billable_hours_per_employee": 92, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 2599349, "net_revenue": 2074830, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 28038 }, { "average_project_size": 72551, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 2652856, "net_revenue": 2131413, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 28803 }, { "average_project_size": 147694, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 2548079, "net_revenue": 2189539, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 29588 } ], "balance_sheet": [ { "assets": 2398901, "current_assets": 821304, "current_liabilities": 572629, "equity": 1646405, "fixed_assets": 1577597, "liabilities": 1155495, "long_term_liabilities": 582866, "quarter": 1 }, { "assets": 2465401, "current_assets": 1050163, "current_liabilities": 579467, "equity": 1666297, "fixed_assets": 1415238, "liabilities": 1187057, "long_term_liabilities": 607590, "quarter": 2 }, { "assets": 2533744, "current_assets": 1108854, "current_liabilities": 681487, "equity": 1680471, "fixed_assets": 1424890, "liabilities": 1219482, "long_term_liabilities": 537995, "quarter": 3 }, { "assets": 2603981, "current_assets": 1271278, "current_liabilities": 604010, "equity": 1735366, "fixed_assets": 1332703, "liabilities": 1252793, "long_term_liabilities": 648783, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33645, "financing_cash_flow": 191321, "investing_cash_flow": -231247, "net_cash_flow": 186433, "operating_cash_flow": 478848, "quarter": 1 }, { "change_in_working_capital": 45609, "financing_cash_flow": 159412, "investing_cash_flow": -425015, "net_cash_flow": 312888, "operating_cash_flow": 498077, "quarter": 2 }, { "change_in_working_capital": 73913, "financing_cash_flow": 20956, "investing_cash_flow": -484007, "net_cash_flow": 96122, "operating_cash_flow": 521322, "quarter": 3 }, { "change_in_working_capital": -60071, "financing_cash_flow": -194992, "investing_cash_flow": -186538, "net_cash_flow": 477645, "operating_cash_flow": 548102, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8419480420409179, "current_ratio": 1.4342689594833653, "debt_to_equity_ratio": 0.7018291368162755, "profit_margin": 0.19952914964723356, "quarter": 1, "return_on_assets": 0.1679931768755776, "return_on_equity": 0.24477513127085984 }, { "asset_turnover_ratio": 0.8415791183665456, "current_ratio": 1.8122912952765213, "debt_to_equity_ratio": 0.7123922085918657, "profit_margin": 0.18698062009899608, "quarter": 2, "return_on_assets": 0.1573589854145431, "return_on_equity": 0.23282344023904503 }, { "asset_turnover_ratio": 0.8412108721323069, "current_ratio": 1.6271095413412142, "debt_to_equity_ratio": 0.7256786936519583, "profit_margin": 0.1718151292124051, "quarter": 3, "return_on_assets": 0.1445327546902923, "return_on_equity": 0.2179204520637369 }, { "asset_turnover_ratio": 0.840842924737162, "current_ratio": 2.1047300541381766, "debt_to_equity_ratio": 0.7219186039141022, "profit_margin": 0.175460679165797, "quarter": 4, "return_on_assets": 0.1475348706461376, "return_on_equity": 0.22138154141547087 } ], "income_statement": [ { "depreciation": 75849, "expenses": 1508691, "income_tax": 108060, "marketing_expense": 152805, "net_income": 511059, "net_profit": 402999, "operational_expense": 999209, "product_revenue": 484603, "quarter": 1, "rd_expense": 237684, "revenue": 2019750, "salaries_expense": 473158, "service_revenue": 1535147 }, { "depreciation": 110124, "expenses": 1561854, "income_tax": 125023, "marketing_expense": 209828, "net_income": 512976, "net_profit": 387953, "operational_expense": 961903, "product_revenue": 666220, "quarter": 2, "rd_expense": 276396, "revenue": 2074830, "salaries_expense": 643929, "service_revenue": 1408610 }, { "depreciation": 155113, "expenses": 1616892, "income_tax": 148312, "marketing_expense": 230710, "net_income": 514521, "net_profit": 366209, "operational_expense": 973998, "product_revenue": 707442, "quarter": 3, "rd_expense": 269406, "revenue": 2131413, "salaries_expense": 495021, "service_revenue": 1423971 }, { "depreciation": 163924, "expenses": 1673869, "income_tax": 131492, "marketing_expense": 182028, "net_income": 515670, "net_profit": 384178, "operational_expense": 907527, "product_revenue": 571743, "quarter": 4, "rd_expense": 316524, "revenue": 2189539, "salaries_expense": 712950, "service_revenue": 1617796 } ], "market_conditions": { "gdp_growth": [ -0.0061813564752627465, -0.009303487777415126, -0.0075551469831974406, -0.007359922037093663 ], "inflation_rate": [ 0.025815678445628296, 0.017262890918011857, 0.02455520645171918, 0.02440423147839432 ], "interest_rate": [ 0.05357771873573885, 0.05610444132953101, 0.05646142063957448, 0.04780820340778971 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "West Richardborough", "name": "Cochran, Butler and Walker", "num_employees": 955, "region": "North America", "revenue_size": "Small", "website": "www.cochran,butlerandwalker.com" }

[ { "advertising_kpis": [ { "average_project_size": 148897, "billable_hours_per_employee": 154, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 4823186, "net_revenue": 4383850, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 4590 }, { "average_project_size": 158594, "billable_hours_per_employee": 101, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 4912307, "net_revenue": 4314485, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 4518 }, { "average_project_size": 90346, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 5039040, "net_revenue": 4246218, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 4446 }, { "average_project_size": 56130, "billable_hours_per_employee": 100, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 5061585, "net_revenue": 4179031, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4376 } ], "balance_sheet": [ { "assets": 6418967, "current_assets": 2676997, "current_liabilities": 1823394, "equity": 3852894, "fixed_assets": 3741970, "liabilities": 3666796, "long_term_liabilities": 1843402, "quarter": 1 }, { "assets": 6637386, "current_assets": 2823241, "current_liabilities": 2221243, "equity": 3916631, "fixed_assets": 3814145, "liabilities": 3767819, "long_term_liabilities": 1546576, "quarter": 2 }, { "assets": 6863238, "current_assets": 2994847, "current_liabilities": 1697561, "equity": 3957539, "fixed_assets": 3868391, "liabilities": 3871625, "long_term_liabilities": 2174064, "quarter": 3 }, { "assets": 7096774, "current_assets": 2717582, "current_liabilities": 1700963, "equity": 4128100, "fixed_assets": 4379192, "liabilities": 3978290, "long_term_liabilities": 2277327, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91277, "financing_cash_flow": -14621, "investing_cash_flow": -347052, "net_cash_flow": 984438, "operating_cash_flow": 1325886, "quarter": 1 }, { "change_in_working_capital": 21927, "financing_cash_flow": -137020, "investing_cash_flow": -362159, "net_cash_flow": 669039, "operating_cash_flow": 1226831, "quarter": 2 }, { "change_in_working_capital": 21920, "financing_cash_flow": 155082, "investing_cash_flow": -438054, "net_cash_flow": 1112589, "operating_cash_flow": 1151926, "quarter": 3 }, { "change_in_working_capital": -86582, "financing_cash_flow": -112569, "investing_cash_flow": -313656, "net_cash_flow": 689846, "operating_cash_flow": 1249519, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6829525685363392, "current_ratio": 1.4681396341108943, "debt_to_equity_ratio": 0.9516991643164853, "profit_margin": 0.25108591762948096, "quarter": 1, "return_on_assets": 0.1714797723683577, "return_on_equity": 0.2856873300952479 }, { "asset_turnover_ratio": 0.6500277368228998, "current_ratio": 1.2710185243127383, "debt_to_equity_ratio": 0.9620051008124074, "profit_margin": 0.24268574348966332, "quarter": 2, "return_on_assets": 0.15775246459976863, "return_on_equity": 0.26733792384322136 }, { "asset_turnover_ratio": 0.6186901867602435, "current_ratio": 1.7642058223533645, "debt_to_equity_ratio": 0.9782910541121641, "profit_margin": 0.22747913555074187, "quarter": 3, "return_on_assets": 0.14073910885794721, "return_on_equity": 0.24407238943191717 }, { "asset_turnover_ratio": 0.588863475150822, "current_ratio": 1.5976726125142051, "debt_to_equity_ratio": 0.9637096969550156, "profit_margin": 0.24159093340058976, "quarter": 4, "return_on_assets": 0.14226407660720208, "return_on_equity": 0.24457159468036144 } ], "income_statement": [ { "depreciation": 225163, "expenses": 2957787, "income_tax": 325340, "marketing_expense": 304868, "net_income": 1426063, "net_profit": 1100723, "operational_expense": 1784205, "product_revenue": 1465450, "quarter": 1, "rd_expense": 428740, "revenue": 4383850, "salaries_expense": 1130367, "service_revenue": 2918400 }, { "depreciation": 179767, "expenses": 2913383, "income_tax": 354038, "marketing_expense": 514511, "net_income": 1401102, "net_profit": 1047064, "operational_expense": 1573091, "product_revenue": 1242863, "quarter": 2, "rd_expense": 566781, "revenue": 4314485, "salaries_expense": 996912, "service_revenue": 3071622 }, { "depreciation": 186000, "expenses": 2869647, "income_tax": 410645, "marketing_expense": 411131, "net_income": 1376571, "net_profit": 965926, "operational_expense": 1955879, "product_revenue": 1615841, "quarter": 3, "rd_expense": 292074, "revenue": 4246218, "salaries_expense": 1282994, "service_revenue": 2630377 }, { "depreciation": 239903, "expenses": 2826567, "income_tax": 342848, "marketing_expense": 447456, "net_income": 1352464, "net_profit": 1009616, "operational_expense": 1824755, "product_revenue": 1599679, "quarter": 4, "rd_expense": 508307, "revenue": 4179031, "salaries_expense": 1228773, "service_revenue": 2579352 } ], "market_conditions": { "gdp_growth": [ 0.02814344210847395, 0.026515444053915878, 0.024436689253288478, 0.03767759633638719 ], "inflation_rate": [ 0.007356605643946348, 0.0084088357208543, 0.010220186740622824, 0.005368240821467205 ], "interest_rate": [ 0.01999940020449686, 0.021077742937574476, 0.020186248285946846, 0.012489808355614767 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 67651, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 3101080, "net_revenue": 2591607, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2714 }, { "average_project_size": 172357, "billable_hours_per_employee": 82, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 3092852, "net_revenue": 2602125, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2725 }, { "average_project_size": 180296, "billable_hours_per_employee": 153, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 3209362, "net_revenue": 2612685, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2736 }, { "average_project_size": 140250, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 3103470, "net_revenue": 2623289, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 2747 } ], "balance_sheet": [ { "assets": 3609631, "current_assets": 1537660, "current_liabilities": 844883, "equity": 2260860, "fixed_assets": 2071971, "liabilities": 1978530, "long_term_liabilities": 1133647, "quarter": 1 }, { "assets": 3723930, "current_assets": 1762466, "current_liabilities": 877396, "equity": 2331239, "fixed_assets": 1961464, "liabilities": 2004476, "long_term_liabilities": 1127080, "quarter": 2 }, { "assets": 3841848, "current_assets": 1207175, "current_liabilities": 923069, "equity": 2388510, "fixed_assets": 2634673, "liabilities": 2030763, "long_term_liabilities": 1107694, "quarter": 3 }, { "assets": 3963501, "current_assets": 1204096, "current_liabilities": 1001560, "equity": 2544421, "fixed_assets": 2759405, "liabilities": 2057394, "long_term_liabilities": 1055834, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68135, "financing_cash_flow": 48442, "investing_cash_flow": -122064, "net_cash_flow": 617451, "operating_cash_flow": 750792, "quarter": 1 }, { "change_in_working_capital": 46703, "financing_cash_flow": -176340, "investing_cash_flow": -143557, "net_cash_flow": 675087, "operating_cash_flow": 721138, "quarter": 2 }, { "change_in_working_capital": -58141, "financing_cash_flow": 180295, "investing_cash_flow": -340781, "net_cash_flow": 512661, "operating_cash_flow": 718136, "quarter": 3 }, { "change_in_working_capital": -86610, "financing_cash_flow": -13341, "investing_cash_flow": -401644, "net_cash_flow": 505490, "operating_cash_flow": 759627, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7179700639760684, "current_ratio": 1.8199679718967006, "debt_to_equity_ratio": 0.8751227409039039, "profit_margin": 0.24299942082267875, "quarter": 1, "return_on_assets": 0.17446630971420624, "return_on_equity": 0.2785484284741205 }, { "asset_turnover_ratio": 0.6987577639751553, "current_ratio": 2.0087463357480546, "debt_to_equity_ratio": 0.8598329043053929, "profit_margin": 0.23510976605658837, "quarter": 2, "return_on_assets": 0.16428477441842354, "return_on_equity": 0.2624291203089859 }, { "asset_turnover_ratio": 0.6800594401444305, "current_ratio": 1.3077841418138838, "debt_to_equity_ratio": 0.8502216863232727, "profit_margin": 0.22100827309836432, "quarter": 3, "return_on_assets": 0.15029876247056104, "return_on_equity": 0.24175113355187963 }, { "asset_turnover_ratio": 0.6618615713733893, "current_ratio": 1.2022205359638962, "debt_to_equity_ratio": 0.8085902450891578, "profit_margin": 0.24332584019526632, "quarter": 4, "return_on_assets": 0.16104802294738918, "return_on_equity": 0.25086807568401615 } ], "income_statement": [ { "depreciation": 121033, "expenses": 1768559, "income_tax": 193289, "marketing_expense": 326397, "net_income": 823048, "net_profit": 629759, "operational_expense": 1165116, "product_revenue": 686022, "quarter": 1, "rd_expense": 313690, "revenue": 2591607, "salaries_expense": 569673, "service_revenue": 1905585 }, { "depreciation": 109353, "expenses": 1779768, "income_tax": 210572, "marketing_expense": 325001, "net_income": 822357, "net_profit": 611785, "operational_expense": 1204912, "product_revenue": 728538, "quarter": 2, "rd_expense": 307840, "revenue": 2602125, "salaries_expense": 609412, "service_revenue": 1873587 }, { "depreciation": 140711, "expenses": 1791049, "income_tax": 244211, "marketing_expense": 265013, "net_income": 821636, "net_profit": 577425, "operational_expense": 1134635, "product_revenue": 629187, "quarter": 3, "rd_expense": 250060, "revenue": 2612685, "salaries_expense": 689834, "service_revenue": 1983498 }, { "depreciation": 121313, "expenses": 1802401, "income_tax": 182574, "marketing_expense": 263932, "net_income": 820888, "net_profit": 638314, "operational_expense": 946527, "product_revenue": 747538, "quarter": 4, "rd_expense": 242663, "revenue": 2623289, "salaries_expense": 756893, "service_revenue": 1875751 } ], "market_conditions": { "gdp_growth": [ 0.043776227949918714, 0.03465901545930063, 0.03534964890924834, 0.03352375624439914 ], "inflation_rate": [ 0.0060907415341814285, 0.008690491415693804, 0.006702786357373312, 0.007145850030533503 ], "interest_rate": [ 0.018760431680821053, 0.016154441449771285, 0.023190507824579817, 0.02350691492584467 ], "year": 1998 }, "random_event": { "description": "Cochran, Butler and Walker Partnership with Major Brand in 1998", "impact": -0.05, "type": "Partnership with Major Brand" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 111226, "billable_hours_per_employee": 124, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 5939077, "net_revenue": 4734276, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 4957 }, { "average_project_size": 117931, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 5441079, "net_revenue": 4650775, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 4870 }, { "average_project_size": 165946, "billable_hours_per_employee": 123, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 5073960, "net_revenue": 4568746, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 4784 }, { "average_project_size": 145976, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 5395775, "net_revenue": 4488165, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 4700 } ], "balance_sheet": [ { "assets": 5209556, "current_assets": 2379104, "current_liabilities": 1709195, "equity": 3179511, "fixed_assets": 2830452, "liabilities": 2971531, "long_term_liabilities": 1262336, "quarter": 1 }, { "assets": 5310647, "current_assets": 1759476, "current_liabilities": 1540848, "equity": 3283474, "fixed_assets": 3551171, "liabilities": 3038766, "long_term_liabilities": 1497918, "quarter": 2 }, { "assets": 5413700, "current_assets": 1679229, "current_liabilities": 1699527, "equity": 3336514, "fixed_assets": 3734471, "liabilities": 3107522, "long_term_liabilities": 1407995, "quarter": 3 }, { "assets": 5518753, "current_assets": 2015846, "current_liabilities": 1461593, "equity": 3296023, "fixed_assets": 3502907, "liabilities": 3177834, "long_term_liabilities": 1716241, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69068, "financing_cash_flow": 10669, "investing_cash_flow": -118769, "net_cash_flow": 947435, "operating_cash_flow": 1184371, "quarter": 1 }, { "change_in_working_capital": 33568, "financing_cash_flow": 178828, "investing_cash_flow": -272463, "net_cash_flow": 1177724, "operating_cash_flow": 1239020, "quarter": 2 }, { "change_in_working_capital": -71738, "financing_cash_flow": 196150, "investing_cash_flow": -142609, "net_cash_flow": 1020321, "operating_cash_flow": 1252708, "quarter": 3 }, { "change_in_working_capital": -51409, "financing_cash_flow": 55476, "investing_cash_flow": -289133, "net_cash_flow": 972996, "operating_cash_flow": 1160727, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9087676569749898, "current_ratio": 1.3919441608476506, "debt_to_equity_ratio": 0.9345874255506585, "profit_margin": 0.19886588783585918, "quarter": 1, "return_on_assets": 0.18072288694084487, "return_on_equity": 0.2961103138186973 }, { "asset_turnover_ratio": 0.8757454600164537, "current_ratio": 1.141888103174356, "debt_to_equity_ratio": 0.925472837610409, "profit_margin": 0.217510629948772, "quarter": 2, "return_on_assets": 0.19048394668295596, "return_on_equity": 0.30808619163727197 }, { "asset_turnover_ratio": 0.8439230101409387, "current_ratio": 0.9880566769459973, "debt_to_equity_ratio": 0.9313678887605447, "profit_margin": 0.22551833697911855, "quarter": 3, "return_on_assets": 0.19032011378539632, "return_on_equity": 0.3088061371838991 }, { "asset_turnover_ratio": 0.813257089056169, "current_ratio": 1.3792115862623864, "debt_to_equity_ratio": 0.9641419371163369, "profit_margin": 0.2128050105109772, "quarter": 4, "return_on_assets": 0.17306518338472476, "return_on_equity": 0.289774676936417 } ], "income_statement": [ { "depreciation": 242885, "expenses": 3421974, "income_tax": 370816, "marketing_expense": 500485, "net_income": 1312302, "net_profit": 941486, "operational_expense": 1762203, "product_revenue": 1139117, "quarter": 1, "rd_expense": 343902, "revenue": 4734276, "salaries_expense": 1285122, "service_revenue": 3595159 }, { "depreciation": 227427, "expenses": 3341740, "income_tax": 297442, "marketing_expense": 352365, "net_income": 1309035, "net_profit": 1011593, "operational_expense": 1986242, "product_revenue": 1650673, "quarter": 2, "rd_expense": 512523, "revenue": 4650775, "salaries_expense": 1049865, "service_revenue": 3000102 }, { "depreciation": 222372, "expenses": 3263389, "income_tax": 275021, "marketing_expense": 429640, "net_income": 1305357, "net_profit": 1030336, "operational_expense": 1995610, "product_revenue": 1520763, "quarter": 3, "rd_expense": 634741, "revenue": 4568746, "salaries_expense": 1149120, "service_revenue": 3047983 }, { "depreciation": 205623, "expenses": 3186874, "income_tax": 346187, "marketing_expense": 561938, "net_income": 1301291, "net_profit": 955104, "operational_expense": 2082010, "product_revenue": 1000879, "quarter": 4, "rd_expense": 616647, "revenue": 4488165, "salaries_expense": 1473643, "service_revenue": 3487286 } ], "market_conditions": { "gdp_growth": [ 0.023176771607243997, 0.02939617572088699, 0.04016802794723661, 0.02777340785691721 ], "inflation_rate": [ 0.004944776317494657, 0.003677525329113973, 0.008838558298075293, 0.01279289712515055 ], "interest_rate": [ 0.011100562201388393, 0.014649585749713522, 0.01522262449977268, 0.014320094375919487 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 148572, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 1778932, "net_revenue": 1586549, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1661 }, { "average_project_size": 63560, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 1971561, "net_revenue": 1580343, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 1655 }, { "average_project_size": 126262, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 1857125, "net_revenue": 1574161, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1648 }, { "average_project_size": 134605, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 1983304, "net_revenue": 1568004, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 1642 } ], "balance_sheet": [ { "assets": 2075294, "current_assets": 710356, "current_liabilities": 691979, "equity": 1285286, "fixed_assets": 1364938, "liabilities": 1189649, "long_term_liabilities": 497670, "quarter": 1 }, { "assets": 2140423, "current_assets": 880361, "current_liabilities": 652820, "equity": 1351602, "fixed_assets": 1260062, "liabilities": 1202411, "long_term_liabilities": 549591, "quarter": 2 }, { "assets": 2207595, "current_assets": 697287, "current_liabilities": 551259, "equity": 1367014, "fixed_assets": 1510308, "liabilities": 1215309, "long_term_liabilities": 664050, "quarter": 3 }, { "assets": 2276876, "current_assets": 988874, "current_liabilities": 632449, "equity": 1459068, "fixed_assets": 1288002, "liabilities": 1228346, "long_term_liabilities": 595897, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74418, "financing_cash_flow": 79686, "investing_cash_flow": -425204, "net_cash_flow": -21568, "operating_cash_flow": 501897, "quarter": 1 }, { "change_in_working_capital": 6067, "financing_cash_flow": 8076, "investing_cash_flow": -147888, "net_cash_flow": 302732, "operating_cash_flow": 506112, "quarter": 2 }, { "change_in_working_capital": -32395, "financing_cash_flow": -136655, "investing_cash_flow": -231631, "net_cash_flow": 86634, "operating_cash_flow": 445967, "quarter": 3 }, { "change_in_working_capital": -37028, "financing_cash_flow": -146613, "investing_cash_flow": -195770, "net_cash_flow": 410876, "operating_cash_flow": 511413, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7644936090982771, "current_ratio": 1.0265571643070093, "debt_to_equity_ratio": 0.9255908801620807, "profit_margin": 0.2518932601514356, "quarter": 1, "return_on_assets": 0.19257078756070226, "return_on_equity": 0.3109354649471013 }, { "asset_turnover_ratio": 0.7383320960389606, "current_ratio": 1.3485509022395148, "debt_to_equity_ratio": 0.8896191334431289, "profit_margin": 0.2617090087405076, "quarter": 2, "return_on_assets": 0.19322816097565762, "return_on_equity": 0.30599984314909273 }, { "asset_turnover_ratio": 0.7130660288685198, "current_ratio": 1.2648990764776629, "debt_to_equity_ratio": 0.8890245454691759, "profit_margin": 0.2380493481924657, "quarter": 3, "return_on_assets": 0.16974490339034107, "return_on_equity": 0.27412155252250525 }, { "asset_turnover_ratio": 0.6886646440122343, "current_ratio": 1.563563228023129, "debt_to_equity_ratio": 0.8418702898014349, "profit_margin": 0.2618220361682751, "quarter": 4, "return_on_assets": 0.1803075793323835, "return_on_equity": 0.28137002524899457 } ], "income_statement": [ { "depreciation": 102256, "expenses": 1062145, "income_tax": 124763, "marketing_expense": 130335, "net_income": 524404, "net_profit": 399641, "operational_expense": 698847, "product_revenue": 609386, "quarter": 1, "rd_expense": 204423, "revenue": 1586549, "salaries_expense": 469501, "service_revenue": 977163 }, { "depreciation": 92522, "expenses": 1056121, "income_tax": 110632, "marketing_expense": 196543, "net_income": 524222, "net_profit": 413590, "operational_expense": 653027, "product_revenue": 417987, "quarter": 2, "rd_expense": 155474, "revenue": 1580343, "salaries_expense": 357578, "service_revenue": 1162356 }, { "depreciation": 71239, "expenses": 1050132, "income_tax": 149301, "marketing_expense": 171598, "net_income": 524029, "net_profit": 374728, "operational_expense": 596755, "product_revenue": 517694, "quarter": 3, "rd_expense": 122069, "revenue": 1574161, "salaries_expense": 435424, "service_revenue": 1056467 }, { "depreciation": 100875, "expenses": 1044177, "income_tax": 113289, "marketing_expense": 121334, "net_income": 523827, "net_profit": 410538, "operational_expense": 556616, "product_revenue": 500476, "quarter": 4, "rd_expense": 125651, "revenue": 1568004, "salaries_expense": 405007, "service_revenue": 1067528 } ], "market_conditions": { "gdp_growth": [ 0.05644925667664049, 0.05114666103729595, 0.048285763799350324, 0.045069257329451 ], "inflation_rate": [ 0.008986298360269533, 0.010053759162147739, 0.01341333673779813, 0.00867319820156829 ], "interest_rate": [ 0.017195464900825613, 0.01720073666554526, 0.009086900215378581, 0.013911604537114309 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 176881, "billable_hours_per_employee": 142, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 1354242, "net_revenue": 1050378, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 1100 }, { "average_project_size": 169317, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 1211306, "net_revenue": 1057033, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1107 }, { "average_project_size": 142949, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 1369506, "net_revenue": 1063732, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1114 }, { "average_project_size": 148378, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 1217643, "net_revenue": 1070472, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1121 } ], "balance_sheet": [ { "assets": 1327676, "current_assets": 625882, "current_liabilities": 322291, "equity": 932153, "fixed_assets": 701794, "liabilities": 619837, "long_term_liabilities": 297546, "quarter": 1 }, { "assets": 1350787, "current_assets": 576365, "current_liabilities": 367365, "equity": 964730, "fixed_assets": 774422, "liabilities": 633856, "long_term_liabilities": 266491, "quarter": 2 }, { "assets": 1374301, "current_assets": 427423, "current_liabilities": 379675, "equity": 978122, "fixed_assets": 946878, "liabilities": 648192, "long_term_liabilities": 268517, "quarter": 3 }, { "assets": 1398223, "current_assets": 637052, "current_liabilities": 267192, "equity": 973254, "fixed_assets": 761171, "liabilities": 662852, "long_term_liabilities": 395660, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8022, "financing_cash_flow": 28042, "investing_cash_flow": -105651, "net_cash_flow": -239346, "operating_cash_flow": 298044, "quarter": 1 }, { "change_in_working_capital": 69042, "financing_cash_flow": 39794, "investing_cash_flow": -105038, "net_cash_flow": -3082, "operating_cash_flow": 292755, "quarter": 2 }, { "change_in_working_capital": -73739, "financing_cash_flow": -158417, "investing_cash_flow": -413538, "net_cash_flow": 39619, "operating_cash_flow": 291811, "quarter": 3 }, { "change_in_working_capital": -39740, "financing_cash_flow": 89215, "investing_cash_flow": -404181, "net_cash_flow": -320634, "operating_cash_flow": 277230, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7911403083282367, "current_ratio": 1.9419779019581682, "debt_to_equity_ratio": 0.6649519982234676, "profit_margin": 0.21355550097203102, "quarter": 1, "return_on_assets": 0.16895236488420368, "return_on_equity": 0.2406407531810765 }, { "asset_turnover_ratio": 0.7825312206883839, "current_ratio": 1.568916472717869, "debt_to_equity_ratio": 0.6570294279228385, "profit_margin": 0.2344288210491063, "quarter": 2, "return_on_assets": 0.18344787150009587, "return_on_equity": 0.2568583956132804 }, { "asset_turnover_ratio": 0.7740167546992981, "current_ratio": 1.1257601896358729, "debt_to_equity_ratio": 0.6626903392419351, "profit_margin": 0.2369139971346166, "quarter": 3, "return_on_assets": 0.18337540320497475, "return_on_equity": 0.25764986371843185 }, { "asset_turnover_ratio": 0.7655946154511833, "current_ratio": 2.384248031378185, "debt_to_equity_ratio": 0.6810678404609691, "profit_margin": 0.22222253361134153, "quarter": 4, "return_on_assets": 0.1701323751647627, "return_on_equity": 0.24442026439141273 } ], "income_statement": [ { "depreciation": 73730, "expenses": 741460, "income_tax": 84604, "marketing_expense": 118690, "net_income": 308918, "net_profit": 224314, "operational_expense": 480461, "product_revenue": 307444, "quarter": 1, "rd_expense": 103588, "revenue": 1050378, "salaries_expense": 241351, "service_revenue": 742934 }, { "depreciation": 44956, "expenses": 738377, "income_tax": 70857, "marketing_expense": 136267, "net_income": 318656, "net_profit": 247799, "operational_expense": 506364, "product_revenue": 378632, "quarter": 2, "rd_expense": 93598, "revenue": 1057033, "salaries_expense": 223850, "service_revenue": 678401 }, { "depreciation": 39798, "expenses": 735308, "income_tax": 76411, "marketing_expense": 133844, "net_income": 328424, "net_profit": 252013, "operational_expense": 509291, "product_revenue": 414466, "quarter": 3, "rd_expense": 95853, "revenue": 1063732, "salaries_expense": 352080, "service_revenue": 649266 }, { "depreciation": 39347, "expenses": 732251, "income_tax": 100338, "marketing_expense": 92681, "net_income": 338221, "net_profit": 237883, "operational_expense": 451626, "product_revenue": 315939, "quarter": 4, "rd_expense": 126075, "revenue": 1070472, "salaries_expense": 247402, "service_revenue": 754533 } ], "market_conditions": { "gdp_growth": [ 0.04936918729121535, 0.041930106864914496, 0.050873755699093574, 0.04775767309618695 ], "inflation_rate": [ 0.004491887954374092, 0.008757578893244217, 0.01144126237249174, 0.010086845525508864 ], "interest_rate": [ 0.014173253780437729, 0.007866495568455369, 0.013212654327887811, 0.009961338361799976 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 167819, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 4104271, "net_revenue": 3655990, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 3828 }, { "average_project_size": 133132, "billable_hours_per_employee": 156, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 4273989, "net_revenue": 3621751, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3792 }, { "average_project_size": 187082, "billable_hours_per_employee": 150, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 4498655, "net_revenue": 3587833, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3757 }, { "average_project_size": 199726, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 4286255, "net_revenue": 3554232, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3722 } ], "balance_sheet": [ { "assets": 4760159, "current_assets": 1691322, "current_liabilities": 1148569, "equity": 2716414, "fixed_assets": 3068837, "liabilities": 2740888, "long_term_liabilities": 1592319, "quarter": 1 }, { "assets": 4908029, "current_assets": 2431230, "current_liabilities": 1429412, "equity": 2857913, "fixed_assets": 2476799, "liabilities": 2779129, "long_term_liabilities": 1349717, "quarter": 2 }, { "assets": 5060493, "current_assets": 2334377, "current_liabilities": 1301421, "equity": 2933139, "fixed_assets": 2726116, "liabilities": 2817904, "long_term_liabilities": 1516483, "quarter": 3 }, { "assets": 5217693, "current_assets": 1996952, "current_liabilities": 1713546, "equity": 3090380, "fixed_assets": 3220741, "liabilities": 2857220, "long_term_liabilities": 1143674, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18000, "financing_cash_flow": 109230, "investing_cash_flow": -489307, "net_cash_flow": 684414, "operating_cash_flow": 949047, "quarter": 1 }, { "change_in_working_capital": -96934, "financing_cash_flow": 123205, "investing_cash_flow": -208008, "net_cash_flow": 868092, "operating_cash_flow": 949418, "quarter": 2 }, { "change_in_working_capital": 22789, "financing_cash_flow": -110433, "investing_cash_flow": -393005, "net_cash_flow": 768493, "operating_cash_flow": 831201, "quarter": 3 }, { "change_in_working_capital": -54387, "financing_cash_flow": -43507, "investing_cash_flow": -148218, "net_cash_flow": 603846, "operating_cash_flow": 978984, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7680394709504451, "current_ratio": 1.4725471434454525, "debt_to_equity_ratio": 1.0090096723106272, "profit_margin": 0.19068514957644853, "quarter": 1, "return_on_assets": 0.14645372139880203, "return_on_equity": 0.2566409243951769 }, { "asset_turnover_ratio": 0.7379237164246585, "current_ratio": 1.7008602138501705, "debt_to_equity_ratio": 0.9724330306765812, "profit_margin": 0.2012874435597588, "quarter": 2, "return_on_assets": 0.14853477842123589, "return_on_equity": 0.2550857916248675 }, { "asset_turnover_ratio": 0.7089888277683617, "current_ratio": 1.7937139480613882, "debt_to_equity_ratio": 0.9607127381279918, "profit_margin": 0.19246993937566215, "quarter": 3, "return_on_assets": 0.13645903669859835, "return_on_equity": 0.23543036998928452 }, { "asset_turnover_ratio": 0.6811884102801755, "current_ratio": 1.165391533113205, "debt_to_equity_ratio": 0.924552967596218, "profit_margin": 0.2053627900485956, "quarter": 4, "return_on_assets": 0.13989075248390428, "return_on_equity": 0.23618681197781502 } ], "income_statement": [ { "depreciation": 251904, "expenses": 2722923, "income_tax": 235924, "marketing_expense": 382363, "net_income": 933067, "net_profit": 697143, "operational_expense": 1440067, "product_revenue": 957100, "quarter": 1, "rd_expense": 340505, "revenue": 3655990, "salaries_expense": 1120416, "service_revenue": 2698890 }, { "depreciation": 220405, "expenses": 2675304, "income_tax": 217434, "marketing_expense": 293891, "net_income": 946447, "net_profit": 729013, "operational_expense": 1381840, "product_revenue": 870791, "quarter": 2, "rd_expense": 520209, "revenue": 3621751, "salaries_expense": 1114746, "service_revenue": 2750960 }, { "depreciation": 140651, "expenses": 2628518, "income_tax": 268765, "marketing_expense": 446093, "net_income": 959315, "net_profit": 690550, "operational_expense": 1576275, "product_revenue": 1053201, "quarter": 3, "rd_expense": 326107, "revenue": 3587833, "salaries_expense": 1122462, "service_revenue": 2534632 }, { "depreciation": 249077, "expenses": 2582551, "income_tax": 241774, "marketing_expense": 435777, "net_income": 971681, "net_profit": 729907, "operational_expense": 1479396, "product_revenue": 1294868, "quarter": 4, "rd_expense": 349348, "revenue": 3554232, "salaries_expense": 965453, "service_revenue": 2259364 } ], "market_conditions": { "gdp_growth": [ 0.055546342836749286, 0.05477707341450157, 0.052371588065282096, 0.05193573654646712 ], "inflation_rate": [ 0.004595032415194093, 0.00502633602984666, 0.009346037981920997, 0.010731970556562491 ], "interest_rate": [ 0.008993991616440454, 0.007976836767064286, 0.00857256169986321, 0.00882703776215291 ], "year": 2002 }, "random_event": { "description": "Cochran, Butler and Walker Technology Adoption in 2002", "impact": 0.01, "type": "Technology Adoption" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 138672, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 4390083, "net_revenue": 3752309, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3929 }, { "average_project_size": 177919, "billable_hours_per_employee": 122, "client_concentration": 0.17, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 4796832, "net_revenue": 3710722, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3886 }, { "average_project_size": 62399, "billable_hours_per_employee": 144, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 4519409, "net_revenue": 3669597, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3843 }, { "average_project_size": 147678, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 4078570, "net_revenue": 3628927, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 3800 } ], "balance_sheet": [ { "assets": 4983072, "current_assets": 2273001, "current_liabilities": 987324, "equity": 3517830, "fixed_assets": 2710071, "liabilities": 2184399, "long_term_liabilities": 1197075, "quarter": 1 }, { "assets": 5091543, "current_assets": 1679936, "current_liabilities": 925862, "equity": 3495261, "fixed_assets": 3411607, "liabilities": 2239752, "long_term_liabilities": 1313890, "quarter": 2 }, { "assets": 5202375, "current_assets": 1564634, "current_liabilities": 1270024, "equity": 3594910, "fixed_assets": 3637741, "liabilities": 2296507, "long_term_liabilities": 1026483, "quarter": 3 }, { "assets": 5315620, "current_assets": 1739600, "current_liabilities": 1366732, "equity": 3598834, "fixed_assets": 3576020, "liabilities": 2354700, "long_term_liabilities": 987968, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41174, "financing_cash_flow": 138441, "investing_cash_flow": -252697, "net_cash_flow": 684045, "operating_cash_flow": 938119, "quarter": 1 }, { "change_in_working_capital": 27307, "financing_cash_flow": 15244, "investing_cash_flow": -159614, "net_cash_flow": 855767, "operating_cash_flow": 906401, "quarter": 2 }, { "change_in_working_capital": 54294, "financing_cash_flow": -76441, "investing_cash_flow": -411610, "net_cash_flow": 810685, "operating_cash_flow": 846131, "quarter": 3 }, { "change_in_working_capital": 88854, "financing_cash_flow": -117225, "investing_cash_flow": -391264, "net_cash_flow": 309926, "operating_cash_flow": 866665, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7530111947007789, "current_ratio": 2.3021834777641383, "debt_to_equity_ratio": 0.6209506997211349, "profit_margin": 0.19165719027937198, "quarter": 1, "return_on_assets": 0.1443200098252644, "return_on_equity": 0.2044319935869556 }, { "asset_turnover_ratio": 0.7288010726807178, "current_ratio": 1.8144561500525995, "debt_to_equity_ratio": 0.6407967816995641, "profit_margin": 0.17340830167282809, "quarter": 2, "return_on_assets": 0.12638015627089863, "return_on_equity": 0.18409783990380119 }, { "asset_turnover_ratio": 0.7053695667844013, "current_ratio": 1.2319719942300302, "debt_to_equity_ratio": 0.6388218342044725, "profit_margin": 0.18777048269878135, "quarter": 3, "return_on_assets": 0.13244758403613735, "return_on_equity": 0.1916715578415037 }, { "asset_turnover_ratio": 0.6826912006501593, "current_ratio": 1.2728172019093722, "debt_to_equity_ratio": 0.6542952522956046, "profit_margin": 0.17578584523744897, "quarter": 4, "return_on_assets": 0.12000744974245714, "return_on_equity": 0.17725574449946843 } ], "income_statement": [ { "depreciation": 218962, "expenses": 2842144, "income_tax": 191008, "marketing_expense": 402584, "net_income": 910165, "net_profit": 719157, "operational_expense": 1432678, "product_revenue": 1029858, "quarter": 1, "rd_expense": 511682, "revenue": 3752309, "salaries_expense": 1327577, "service_revenue": 2722451 }, { "depreciation": 262931, "expenses": 2807198, "income_tax": 260054, "marketing_expense": 406232, "net_income": 903524, "net_profit": 643470, "operational_expense": 1630675, "product_revenue": 1094494, "quarter": 2, "rd_expense": 444649, "revenue": 3710722, "salaries_expense": 1038496, "service_revenue": 2616228 }, { "depreciation": 157089, "expenses": 2772681, "income_tax": 207874, "marketing_expense": 321681, "net_income": 896916, "net_profit": 689042, "operational_expense": 1663672, "product_revenue": 1161074, "quarter": 3, "rd_expense": 429691, "revenue": 3669597, "salaries_expense": 870369, "service_revenue": 2508523 }, { "depreciation": 228751, "expenses": 2738590, "income_tax": 252423, "marketing_expense": 386677, "net_income": 890337, "net_profit": 637914, "operational_expense": 1519543, "product_revenue": 985154, "quarter": 4, "rd_expense": 311778, "revenue": 3628927, "salaries_expense": 881816, "service_revenue": 2643773 } ], "market_conditions": { "gdp_growth": [ 0.04426815200145938, 0.0548190705492942, 0.04747012843845241, 0.04761758422089952 ], "inflation_rate": [ 0.003062418523398938, 0.011856805371932434, 0.007854631938038422, 0.006141556191580679 ], "interest_rate": [ 0.016554518896164112, 0.021292959680320692, 0.01305553038845302, 0.017589125309764433 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 85309, "billable_hours_per_employee": 122, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 2218750, "net_revenue": 1949093, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2041 }, { "average_project_size": 56926, "billable_hours_per_employee": 87, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 2414696, "net_revenue": 1939490, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2031 }, { "average_project_size": 53715, "billable_hours_per_employee": 99, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 2462680, "net_revenue": 1929935, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2021 }, { "average_project_size": 108576, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 2444142, "net_revenue": 1920427, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2011 } ], "balance_sheet": [ { "assets": 2697060, "current_assets": 824677, "current_liabilities": 824510, "equity": 1729789, "fixed_assets": 1872383, "liabilities": 1374196, "long_term_liabilities": 549686, "quarter": 1 }, { "assets": 2783198, "current_assets": 1124805, "current_liabilities": 741424, "equity": 1778647, "fixed_assets": 1658393, "liabilities": 1401376, "long_term_liabilities": 659952, "quarter": 2 }, { "assets": 2872088, "current_assets": 1044092, "current_liabilities": 844769, "equity": 1835382, "fixed_assets": 1827996, "liabilities": 1429093, "long_term_liabilities": 584324, "quarter": 3 }, { "assets": 2963817, "current_assets": 1432276, "current_liabilities": 742621, "equity": 1904354, "fixed_assets": 1531541, "liabilities": 1457359, "long_term_liabilities": 714738, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58676, "financing_cash_flow": 22817, "investing_cash_flow": -159261, "net_cash_flow": 226044, "operating_cash_flow": 541505, "quarter": 1 }, { "change_in_working_capital": -27549, "financing_cash_flow": 99152, "investing_cash_flow": -222295, "net_cash_flow": 18174, "operating_cash_flow": 486032, "quarter": 2 }, { "change_in_working_capital": 38842, "financing_cash_flow": -90971, "investing_cash_flow": -316944, "net_cash_flow": 71574, "operating_cash_flow": 499400, "quarter": 3 }, { "change_in_working_capital": -58511, "financing_cash_flow": -199814, "investing_cash_flow": -305559, "net_cash_flow": 363655, "operating_cash_flow": 484252, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7226732071218289, "current_ratio": 1.0002025445416065, "debt_to_equity_ratio": 0.7944298408649841, "profit_margin": 0.20877659506242136, "quarter": 1, "return_on_assets": 0.15087725152573542, "return_on_equity": 0.23524545479246312 }, { "asset_turnover_ratio": 0.6968566375802224, "current_ratio": 1.517087388592762, "debt_to_equity_ratio": 0.7878887716337193, "profit_margin": 0.20460275639472233, "quarter": 2, "return_on_assets": 0.14257878886087155, "return_on_equity": 0.22310497810976546 }, { "asset_turnover_ratio": 0.6719623493430563, "current_ratio": 1.2359497093288225, "debt_to_equity_ratio": 0.7786351833024406, "profit_margin": 0.2033161738607777, "quarter": 3, "return_on_assets": 0.13662081384692948, "return_on_equity": 0.21379037170463697 }, { "asset_turnover_ratio": 0.6479573468942246, "current_ratio": 1.9286769428820354, "debt_to_equity_ratio": 0.7652773591464612, "profit_margin": 0.20719142149115796, "quarter": 4, "return_on_assets": 0.13425120376865374, "return_on_equity": 0.2089401445319515 } ], "income_statement": [ { "depreciation": 134580, "expenses": 1414844, "income_tax": 127324, "marketing_expense": 146584, "net_income": 534249, "net_profit": 406925, "operational_expense": 844107, "product_revenue": 527444, "quarter": 1, "rd_expense": 178306, "revenue": 1949093, "salaries_expense": 637519, "service_revenue": 1421649 }, { "depreciation": 89207, "expenses": 1399613, "income_tax": 143052, "marketing_expense": 231205, "net_income": 539877, "net_profit": 396825, "operational_expense": 911758, "product_revenue": 607323, "quarter": 2, "rd_expense": 237610, "revenue": 1939490, "salaries_expense": 469351, "service_revenue": 1332167 }, { "depreciation": 107013, "expenses": 1384546, "income_tax": 153002, "marketing_expense": 139448, "net_income": 545389, "net_profit": 392387, "operational_expense": 780213, "product_revenue": 647760, "quarter": 3, "rd_expense": 193480, "revenue": 1929935, "salaries_expense": 514785, "service_revenue": 1282175 }, { "depreciation": 86356, "expenses": 1369641, "income_tax": 152890, "marketing_expense": 139320, "net_income": 550786, "net_profit": 397896, "operational_expense": 921605, "product_revenue": 635898, "quarter": 4, "rd_expense": 215512, "revenue": 1920427, "salaries_expense": 529863, "service_revenue": 1284529 } ], "market_conditions": { "gdp_growth": [ 0.0563475331285455, 0.05623344517492333, 0.05332336005079594, 0.061702852135044166 ], "inflation_rate": [ 0.011344030119542686, 0.006695589748977276, 0.004696372440231969, 0.004533930213737169 ], "interest_rate": [ 0.016354012793283447, 0.022044696814157008, 0.014989376706409442, 0.02261810679903337 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1995, "industry": "Advertising", "location": "Juantown", "name": "Wells Ltd", "num_employees": 73, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.wellsltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 168958, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 15001067, "net_revenue": 12123417, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 166074 }, { "average_project_size": 168964, "billable_hours_per_employee": 83, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 15994524, "net_revenue": 12580902, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 172341 }, { "average_project_size": 103975, "billable_hours_per_employee": 139, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 15833846, "net_revenue": 13055652, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 178845 }, { "average_project_size": 160353, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 17588244, "net_revenue": 13548316, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 185593 } ], "balance_sheet": [ { "assets": 17213543, "current_assets": 7913612, "current_liabilities": 5028823, "equity": 10533658, "fixed_assets": 9299931, "liabilities": 8776119, "long_term_liabilities": 3747296, "quarter": 1 }, { "assets": 17736162, "current_assets": 7347941, "current_liabilities": 4316796, "equity": 10855727, "fixed_assets": 10388221, "liabilities": 8928327, "long_term_liabilities": 4611531, "quarter": 2 }, { "assets": 18274648, "current_assets": 6408623, "current_liabilities": 4376730, "equity": 11480794, "fixed_assets": 11866025, "liabilities": 9083175, "long_term_liabilities": 4706445, "quarter": 3 }, { "assets": 18829483, "current_assets": 7455655, "current_liabilities": 4125811, "equity": 11915837, "fixed_assets": 11373828, "liabilities": 9240709, "long_term_liabilities": 5114898, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99073, "financing_cash_flow": -61449, "investing_cash_flow": -493305, "net_cash_flow": 2184972, "operating_cash_flow": 2745703, "quarter": 1 }, { "change_in_working_capital": -15437, "financing_cash_flow": 7927, "investing_cash_flow": -450501, "net_cash_flow": 2247962, "operating_cash_flow": 2780175, "quarter": 2 }, { "change_in_working_capital": -68263, "financing_cash_flow": 113754, "investing_cash_flow": -399370, "net_cash_flow": 2896568, "operating_cash_flow": 2973044, "quarter": 3 }, { "change_in_working_capital": -29357, "financing_cash_flow": -4526, "investing_cash_flow": -292300, "net_cash_flow": 2890446, "operating_cash_flow": 3161868, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7042952749471738, "current_ratio": 1.5736509318383247, "debt_to_equity_ratio": 0.833150174421839, "profit_margin": 0.17290785262933708, "quarter": 1, "return_on_assets": 0.12177818360810438, "return_on_equity": 0.19900342312233793 }, { "asset_turnover_ratio": 0.7093362137761259, "current_ratio": 1.7021747147653028, "debt_to_equity_ratio": 0.8224531622801494, "profit_margin": 0.1627778358022342, "quarter": 2, "return_on_assets": 0.11546421373462872, "return_on_equity": 0.18864623253698257 }, { "asset_turnover_ratio": 0.7144133227627695, "current_ratio": 1.4642491083525828, "debt_to_equity_ratio": 0.7911626147111428, "profit_margin": 0.1753509514499927, "quarter": 3, "return_on_assets": 0.12527305587500234, "return_on_equity": 0.1994044140152676 }, { "asset_turnover_ratio": 0.719526712443459, "current_ratio": 1.8070762330121277, "debt_to_equity_ratio": 0.7754981039099478, "profit_margin": 0.17176031323745328, "quarter": 4, "return_on_assets": 0.1235861335120035, "return_on_equity": 0.1952916106522773 } ], "income_statement": [ { "depreciation": 649469, "expenses": 9420496, "income_tax": 606687, "marketing_expense": 1028344, "net_income": 2702921, "net_profit": 2096234, "operational_expense": 6262040, "product_revenue": 4732836, "quarter": 1, "rd_expense": 1005233, "revenue": 12123417, "salaries_expense": 3254426, "service_revenue": 7390581 }, { "depreciation": 732283, "expenses": 9784210, "income_tax": 748800, "marketing_expense": 1647064, "net_income": 2796692, "net_profit": 2047892, "operational_expense": 5619516, "product_revenue": 3798464, "quarter": 2, "rd_expense": 1955047, "revenue": 12580902, "salaries_expense": 3746828, "service_revenue": 8782438 }, { "depreciation": 683723, "expenses": 10161967, "income_tax": 604364, "marketing_expense": 1318019, "net_income": 2893685, "net_profit": 2289321, "operational_expense": 6704435, "product_revenue": 3731738, "quarter": 3, "rd_expense": 1463075, "revenue": 13055652, "salaries_expense": 3356936, "service_revenue": 9323914 }, { "depreciation": 834805, "expenses": 10554308, "income_tax": 666945, "marketing_expense": 1600107, "net_income": 2994008, "net_profit": 2327063, "operational_expense": 5845774, "product_revenue": 4686447, "quarter": 4, "rd_expense": 1739752, "revenue": 13548316, "salaries_expense": 3730498, "service_revenue": 8861869 } ], "market_conditions": { "gdp_growth": [ -0.014698406052540863, -0.0102719245632754, -0.011587935313606822, -0.013254012954992019 ], "inflation_rate": [ 0.01954247908984856, 0.01846721447524377, 0.020087043875893804, 0.017919872843375467 ], "interest_rate": [ 0.04684357926821982, 0.043362726586923465, 0.04384457817275918, 0.04201189296806557 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 75687, "billable_hours_per_employee": 95, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 21564872, "net_revenue": 18989988, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 260137 }, { "average_project_size": 133963, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 23042900, "net_revenue": 19638364, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 269019 }, { "average_project_size": 121331, "billable_hours_per_employee": 143, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 23251479, "net_revenue": 20308877, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 278204 }, { "average_project_size": 120313, "billable_hours_per_employee": 137, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 25447816, "net_revenue": 21002284, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 287703 } ], "balance_sheet": [ { "assets": 19066992, "current_assets": 8244657, "current_liabilities": 5950385, "equity": 12528273, "fixed_assets": 10822335, "liabilities": 10679055, "long_term_liabilities": 4728670, "quarter": 1 }, { "assets": 19607336, "current_assets": 7337002, "current_liabilities": 5301508, "equity": 13047330, "fixed_assets": 12270334, "liabilities": 10829068, "long_term_liabilities": 5527560, "quarter": 2 }, { "assets": 20162992, "current_assets": 8272682, "current_liabilities": 5032676, "equity": 13767015, "fixed_assets": 11890310, "liabilities": 10981190, "long_term_liabilities": 5948514, "quarter": 3 }, { "assets": 20734396, "current_assets": 6453452, "current_liabilities": 5515516, "equity": 13829136, "fixed_assets": 14280944, "liabilities": 11135448, "long_term_liabilities": 5619932, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80169, "financing_cash_flow": -4507, "investing_cash_flow": -289892, "net_cash_flow": 4604890, "operating_cash_flow": 4831146, "quarter": 1 }, { "change_in_working_capital": -74355, "financing_cash_flow": 194431, "investing_cash_flow": -234913, "net_cash_flow": 4768898, "operating_cash_flow": 5134709, "quarter": 2 }, { "change_in_working_capital": -83545, "financing_cash_flow": -59561, "investing_cash_flow": -108671, "net_cash_flow": 5598082, "operating_cash_flow": 5789845, "quarter": 3 }, { "change_in_working_capital": -13556, "financing_cash_flow": 107536, "investing_cash_flow": -416531, "net_cash_flow": 5355640, "operating_cash_flow": 5347868, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9959613975817475, "current_ratio": 1.3855669843211826, "debt_to_equity_ratio": 0.8523964156911331, "profit_margin": 0.2180273099698641, "quarter": 1, "return_on_assets": 0.21714678434857476, "return_on_equity": 0.33047938849991537 }, { "asset_turnover_ratio": 1.0015824689289763, "current_ratio": 1.3839462281298076, "debt_to_equity_ratio": 0.8299834525531278, "profit_margin": 0.21738379021796317, "quarter": 2, "return_on_assets": 0.2177277933116462, "return_on_equity": 0.3271981317250349 }, { "asset_turnover_ratio": 1.0072352853187663, "current_ratio": 1.643793878246881, "debt_to_equity_ratio": 0.7976449506301838, "profit_margin": 0.22577383279242866, "quarter": 3, "return_on_assets": 0.22740737089019328, "return_on_equity": 0.33305789236083494 }, { "asset_turnover_ratio": 1.012919980885867, "current_ratio": 1.1700540801622188, "debt_to_equity_ratio": 0.8052164647162339, "profit_margin": 0.2014156174633197, "quarter": 4, "return_on_assets": 0.20401790339106093, "return_on_equity": 0.30588953641066224 } ], "income_statement": [ { "depreciation": 690810, "expenses": 13512266, "income_tax": 1337386, "marketing_expense": 1389474, "net_income": 5477722, "net_profit": 4140336, "operational_expense": 7736603, "product_revenue": 5033082, "quarter": 1, "rd_expense": 1903285, "revenue": 18989988, "salaries_expense": 5405282, "service_revenue": 13956906 }, { "depreciation": 865647, "expenses": 14027114, "income_tax": 1342188, "marketing_expense": 1891069, "net_income": 5611250, "net_profit": 4269062, "operational_expense": 7173117, "product_revenue": 4532667, "quarter": 2, "rd_expense": 2422274, "revenue": 19638364, "salaries_expense": 4574196, "service_revenue": 15105697 }, { "depreciation": 1204632, "expenses": 14561579, "income_tax": 1162085, "marketing_expense": 2349393, "net_income": 5747298, "net_profit": 4585213, "operational_expense": 9300979, "product_revenue": 4214879, "quarter": 3, "rd_expense": 2705546, "revenue": 20308877, "salaries_expense": 6271319, "service_revenue": 16093998 }, { "depreciation": 1117680, "expenses": 15116408, "income_tax": 1655688, "marketing_expense": 1984061, "net_income": 5885876, "net_profit": 4230188, "operational_expense": 8186796, "product_revenue": 5287451, "quarter": 4, "rd_expense": 2595318, "revenue": 21002284, "salaries_expense": 6061061, "service_revenue": 15714833 } ], "market_conditions": { "gdp_growth": [ 0.004146511529663546, -0.005538572937790276, -0.005266156177354342, -0.0007273773581133597 ], "inflation_rate": [ 0.03837431278864754, 0.034988461335523025, 0.03854878455714453, 0.032145021155211236 ], "interest_rate": [ 0.0540974103822903, 0.06129603636466106, 0.06030527473385535, 0.05386756903534035 ], "year": 1996 }, "random_event": { "description": "Wells Ltd Industry Recognition in 1996", "impact": 0.07, "type": "Industry Recognition" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 96048, "billable_hours_per_employee": 99, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 19501691, "net_revenue": 17530728, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 240147 }, { "average_project_size": 162529, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 22925899, "net_revenue": 17954308, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 245949 }, { "average_project_size": 70492, "billable_hours_per_employee": 94, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 21848691, "net_revenue": 18388123, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 251892 }, { "average_project_size": 76438, "billable_hours_per_employee": 98, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 22255415, "net_revenue": 18832419, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 257978 } ], "balance_sheet": [ { "assets": 19375096, "current_assets": 8339719, "current_liabilities": 4215762, "equity": 14355661, "fixed_assets": 11035377, "liabilities": 9016375, "long_term_liabilities": 4800613, "quarter": 1 }, { "assets": 19728606, "current_assets": 9833476, "current_liabilities": 4965546, "equity": 14864252, "fixed_assets": 9895130, "liabilities": 9119539, "long_term_liabilities": 4153993, "quarter": 2 }, { "assets": 20088565, "current_assets": 9948699, "current_liabilities": 4440121, "equity": 15324104, "fixed_assets": 10139866, "liabilities": 9223883, "long_term_liabilities": 4783762, "quarter": 3 }, { "assets": 20455093, "current_assets": 10217547, "current_liabilities": 5109561, "equity": 15410225, "fixed_assets": 10237546, "liabilities": 9329422, "long_term_liabilities": 4219861, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28787, "financing_cash_flow": 39244, "investing_cash_flow": -423537, "net_cash_flow": 4407418, "operating_cash_flow": 4664045, "quarter": 1 }, { "change_in_working_capital": -34444, "financing_cash_flow": 185694, "investing_cash_flow": -365508, "net_cash_flow": 5387983, "operating_cash_flow": 5347313, "quarter": 2 }, { "change_in_working_capital": -45599, "financing_cash_flow": 100520, "investing_cash_flow": -130086, "net_cash_flow": 5209826, "operating_cash_flow": 5216433, "quarter": 3 }, { "change_in_working_capital": -7922, "financing_cash_flow": -66504, "investing_cash_flow": -277995, "net_cash_flow": 5028223, "operating_cash_flow": 5385342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9048072845677771, "current_ratio": 1.9782233911686666, "debt_to_equity_ratio": 0.6280710445865223, "profit_margin": 0.22799623609470182, "quarter": 1, "return_on_assets": 0.20629265527252097, "return_on_equity": 0.2784225679333052 }, { "asset_turnover_ratio": 0.910064705027816, "current_ratio": 1.9803413360786508, "debt_to_equity_ratio": 0.6135215549359632, "profit_margin": 0.23700077997993574, "quarter": 2, "return_on_assets": 0.21568604492380253, "return_on_equity": 0.28626970263959467 }, { "asset_turnover_ratio": 0.9153527392324937, "current_ratio": 2.2406369105706805, "debt_to_equity_ratio": 0.6019198903896763, "profit_margin": 0.2425164330258178, "quarter": 3, "return_on_assets": 0.22198808127907593, "return_on_equity": 0.2910070304926148 }, { "asset_turnover_ratio": 0.9206713946497335, "current_ratio": 1.9996917543405393, "debt_to_equity_ratio": 0.6054046582707261, "profit_margin": 0.22750948776150318, "quarter": 4, "return_on_assets": 0.2094614773934296, "return_on_equity": 0.2780331890027563 } ], "income_statement": [ { "depreciation": 667105, "expenses": 11946955, "income_tax": 1586833, "marketing_expense": 2376151, "net_income": 5583773, "net_profit": 3996940, "operational_expense": 6872880, "product_revenue": 3540575, "quarter": 1, "rd_expense": 2280288, "revenue": 17530728, "salaries_expense": 4913762, "service_revenue": 13990153 }, { "depreciation": 1092128, "expenses": 12314842, "income_tax": 1384281, "marketing_expense": 2220677, "net_income": 5639466, "net_profit": 4255185, "operational_expense": 6918255, "product_revenue": 5997617, "quarter": 2, "rd_expense": 1718928, "revenue": 17954308, "salaries_expense": 4145831, "service_revenue": 11956691 }, { "depreciation": 757011, "expenses": 12694058, "income_tax": 1234643, "marketing_expense": 2213968, "net_income": 5694065, "net_profit": 4459422, "operational_expense": 7761620, "product_revenue": 4835763, "quarter": 3, "rd_expense": 1586748, "revenue": 18388123, "salaries_expense": 4463893, "service_revenue": 13552360 }, { "depreciation": 1100788, "expenses": 13084952, "income_tax": 1462913, "marketing_expense": 1647311, "net_income": 5747467, "net_profit": 4284554, "operational_expense": 7930368, "product_revenue": 4597168, "quarter": 4, "rd_expense": 2297701, "revenue": 18832419, "salaries_expense": 6406870, "service_revenue": 14235251 } ], "market_conditions": { "gdp_growth": [ -0.0008291871936243426, -0.005260177843455496, 0.001358737527097604, 0.002418616421040385 ], "inflation_rate": [ 0.02833919659235541, 0.025435781135967124, 0.03428854674400208, 0.03314999177230839 ], "interest_rate": [ 0.06115520208230661, 0.05483580660799777, 0.06055661883367571, 0.06274773460613432 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 157319, "billable_hours_per_employee": 127, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 13437871, "net_revenue": 10419893, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 142738 }, { "average_project_size": 195390, "billable_hours_per_employee": 157, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 13387787, "net_revenue": 10700174, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 146578 }, { "average_project_size": 103418, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 12541119, "net_revenue": 10987994, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 150520 }, { "average_project_size": 172782, "billable_hours_per_employee": 141, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 12957571, "net_revenue": 11283557, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 154569 } ], "balance_sheet": [ { "assets": 15066134, "current_assets": 5275288, "current_liabilities": 3417544, "equity": 9401459, "fixed_assets": 9790846, "liabilities": 7588859, "long_term_liabilities": 4171315, "quarter": 1 }, { "assets": 15596782, "current_assets": 7326959, "current_liabilities": 4086756, "equity": 9738786, "fixed_assets": 8269823, "liabilities": 7746462, "long_term_liabilities": 3659706, "quarter": 2 }, { "assets": 16146122, "current_assets": 7600638, "current_liabilities": 3714819, "equity": 10314867, "fixed_assets": 8545484, "liabilities": 7907338, "long_term_liabilities": 4192519, "quarter": 3 }, { "assets": 16714809, "current_assets": 6285041, "current_liabilities": 4622406, "equity": 10730075, "fixed_assets": 10429768, "liabilities": 8071555, "long_term_liabilities": 3449149, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94013, "financing_cash_flow": -39117, "investing_cash_flow": -381264, "net_cash_flow": 2232132, "operating_cash_flow": 2438767, "quarter": 1 }, { "change_in_working_capital": -87059, "financing_cash_flow": 74123, "investing_cash_flow": -349118, "net_cash_flow": 2201582, "operating_cash_flow": 2623722, "quarter": 2 }, { "change_in_working_capital": -18263, "financing_cash_flow": 112460, "investing_cash_flow": -413169, "net_cash_flow": 2328698, "operating_cash_flow": 2848472, "quarter": 3 }, { "change_in_working_capital": -28640, "financing_cash_flow": 183216, "investing_cash_flow": -463239, "net_cash_flow": 2625772, "operating_cash_flow": 2645989, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.691610269761307, "current_ratio": 1.5435903678196974, "debt_to_equity_ratio": 0.807200137765851, "profit_margin": 0.18466446824357985, "quarter": 1, "return_on_assets": 0.12771584269727057, "return_on_equity": 0.20466865834334863 }, { "asset_turnover_ratio": 0.6860501095674736, "current_ratio": 1.7928545281391892, "debt_to_equity_ratio": 0.7954237828000328, "profit_margin": 0.17648927952012744, "quarter": 2, "return_on_assets": 0.1210804895522679, "return_on_equity": 0.19391184897173014 }, { "asset_turnover_ratio": 0.680534558081501, "current_ratio": 2.0460318524267267, "debt_to_equity_ratio": 0.7665962149584672, "profit_margin": 0.18894103873737098, "quarter": 3, "return_on_assets": 0.12858090630059651, "return_on_equity": 0.2012709422234916 }, { "asset_turnover_ratio": 0.6750634721581323, "current_ratio": 1.3596903863485812, "debt_to_equity_ratio": 0.7522365873491098, "profit_margin": 0.18494354218266457, "quarter": 4, "return_on_assets": 0.12484862973905356, "return_on_equity": 0.19448335636051006 } ], "income_statement": [ { "depreciation": 514583, "expenses": 8004606, "income_tax": 491103, "marketing_expense": 1444802, "net_income": 2415287, "net_profit": 1924184, "operational_expense": 4993665, "product_revenue": 3540379, "quarter": 1, "rd_expense": 1299402, "revenue": 10419893, "salaries_expense": 2990608, "service_revenue": 6879514 }, { "depreciation": 735256, "expenses": 8163592, "income_tax": 648116, "marketing_expense": 884032, "net_income": 2536582, "net_profit": 1888466, "operational_expense": 4440475, "product_revenue": 3147713, "quarter": 2, "rd_expense": 1010623, "revenue": 10700174, "salaries_expense": 3731711, "service_revenue": 7552461 }, { "depreciation": 772389, "expenses": 8325737, "income_tax": 586174, "marketing_expense": 1339296, "net_income": 2662257, "net_profit": 2076083, "operational_expense": 5826623, "product_revenue": 2904901, "quarter": 3, "rd_expense": 1410871, "revenue": 10987994, "salaries_expense": 3578996, "service_revenue": 8083093 }, { "depreciation": 559168, "expenses": 8491102, "income_tax": 705634, "marketing_expense": 1639589, "net_income": 2792455, "net_profit": 2086821, "operational_expense": 4799096, "product_revenue": 3709134, "quarter": 4, "rd_expense": 1190139, "revenue": 11283557, "salaries_expense": 3271618, "service_revenue": 7574423 } ], "market_conditions": { "gdp_growth": [ -0.008566082876632056, -0.02786160346054086, -0.013213359807802113, -0.009173988183741546 ], "inflation_rate": [ 0.031489430166316563, 0.03045642789449442, 0.033318732950401296, 0.03335457054540596 ], "interest_rate": [ 0.05070440912912129, 0.05769153062076979, 0.055603452857257665, 0.059329021012221476 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 126602, "billable_hours_per_employee": 154, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 10463652, "net_revenue": 9306200, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 127482 }, { "average_project_size": 100460, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 11486263, "net_revenue": 9472086, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 129755 }, { "average_project_size": 148412, "billable_hours_per_employee": 91, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 12183966, "net_revenue": 9640929, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 132068 }, { "average_project_size": 171344, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 12249107, "net_revenue": 9812782, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 134422 } ], "balance_sheet": [ { "assets": 10998998, "current_assets": 3968287, "current_liabilities": 3130701, "equity": 6592988, "fixed_assets": 7030711, "liabilities": 5978095, "long_term_liabilities": 2847394, "quarter": 1 }, { "assets": 11177089, "current_assets": 4154320, "current_liabilities": 3097013, "equity": 6756938, "fixed_assets": 7022769, "liabilities": 6094717, "long_term_liabilities": 2997704, "quarter": 2 }, { "assets": 11358063, "current_assets": 4367906, "current_liabilities": 2618052, "equity": 6863107, "fixed_assets": 6990157, "liabilities": 6213614, "long_term_liabilities": 3595562, "quarter": 3 }, { "assets": 11541968, "current_assets": 3483884, "current_liabilities": 3295987, "equity": 6938491, "fixed_assets": 8058084, "liabilities": 6334831, "long_term_liabilities": 3038844, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2914, "financing_cash_flow": -47178, "investing_cash_flow": -413363, "net_cash_flow": 1811377, "operating_cash_flow": 2080386, "quarter": 1 }, { "change_in_working_capital": -54317, "financing_cash_flow": -167351, "investing_cash_flow": -448564, "net_cash_flow": 1841462, "operating_cash_flow": 2198366, "quarter": 2 }, { "change_in_working_capital": -3014, "financing_cash_flow": 193455, "investing_cash_flow": -270416, "net_cash_flow": 1956394, "operating_cash_flow": 2290858, "quarter": 3 }, { "change_in_working_capital": 80130, "financing_cash_flow": 114117, "investing_cash_flow": -287997, "net_cash_flow": 2007756, "operating_cash_flow": 2427662, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8460952534039919, "current_ratio": 1.26753944244436, "debt_to_equity_ratio": 0.9067353072688742, "profit_margin": 0.16892877866368658, "quarter": 1, "return_on_assets": 0.14292983779067875, "return_on_equity": 0.2384480299372606 }, { "asset_turnover_ratio": 0.8474555405258024, "current_ratio": 1.3413957254942102, "debt_to_equity_ratio": 0.9019939209150654, "profit_margin": 0.17678956884470853, "quarter": 2, "return_on_assets": 0.14982129962461604, "return_on_equity": 0.2478291202316789 }, { "asset_turnover_ratio": 0.8488180599103914, "current_ratio": 1.6683801544048782, "debt_to_equity_ratio": 0.905364581959745, "profit_margin": 0.17826684544611832, "quarter": 3, "return_on_assets": 0.15131611789791974, "return_on_equity": 0.25041981714695694 }, { "asset_turnover_ratio": 0.8501827417993189, "current_ratio": 1.0570078098002207, "debt_to_equity_ratio": 0.9129983738539115, "profit_margin": 0.17643864910073412, "quarter": 4, "return_on_assets": 0.15000509445183005, "return_on_equity": 0.24952889612453197 } ], "income_statement": [ { "depreciation": 508301, "expenses": 7247719, "income_tax": 486396, "marketing_expense": 1099616, "net_income": 2058481, "net_profit": 1572085, "operational_expense": 4831669, "product_revenue": 3425716, "quarter": 1, "rd_expense": 1156169, "revenue": 9306200, "salaries_expense": 3266097, "service_revenue": 5880484 }, { "depreciation": 523800, "expenses": 7357366, "income_tax": 440154, "marketing_expense": 1216349, "net_income": 2114720, "net_profit": 1674566, "operational_expense": 4618976, "product_revenue": 2137984, "quarter": 2, "rd_expense": 964460, "revenue": 9472086, "salaries_expense": 2593863, "service_revenue": 7334102 }, { "depreciation": 572200, "expenses": 7468672, "income_tax": 453599, "marketing_expense": 1230929, "net_income": 2172257, "net_profit": 1718658, "operational_expense": 4331586, "product_revenue": 2839678, "quarter": 3, "rd_expense": 1243102, "revenue": 9640929, "salaries_expense": 2565881, "service_revenue": 6801251 }, { "depreciation": 696308, "expenses": 7581663, "income_tax": 499765, "marketing_expense": 876951, "net_income": 2231119, "net_profit": 1731354, "operational_expense": 4004621, "product_revenue": 2566154, "quarter": 4, "rd_expense": 1472394, "revenue": 9812782, "salaries_expense": 2299773, "service_revenue": 7246628 } ], "market_conditions": { "gdp_growth": [ -0.0078546339290228, -0.004791712657487068, -0.008744788427536383, -0.002428777267955807 ], "inflation_rate": [ 0.024207622375735247, 0.02690052195301049, 0.02459027159330475, 0.024899456441148264 ], "interest_rate": [ 0.04293617144901697, 0.039347277983967296, 0.04152221902133545, 0.04213552663818231 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 130522, "billable_hours_per_employee": 135, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 10533427, "net_revenue": 8941125, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 122481 }, { "average_project_size": 50614, "billable_hours_per_employee": 107, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 10366577, "net_revenue": 9165684, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 125557 }, { "average_project_size": 130873, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 10573533, "net_revenue": 9395883, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 128711 }, { "average_project_size": 97357, "billable_hours_per_employee": 152, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 11348836, "net_revenue": 9631864, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 131943 } ], "balance_sheet": [ { "assets": 9817934, "current_assets": 4747636, "current_liabilities": 2129183, "equity": 7091877, "fixed_assets": 5070298, "liabilities": 5071969, "long_term_liabilities": 2942786, "quarter": 1 }, { "assets": 9958617, "current_assets": 4222779, "current_liabilities": 2072632, "equity": 7055691, "fixed_assets": 5735838, "liabilities": 5127025, "long_term_liabilities": 3054393, "quarter": 2 }, { "assets": 10101316, "current_assets": 3660742, "current_liabilities": 2602045, "equity": 7318033, "fixed_assets": 6440574, "liabilities": 5182678, "long_term_liabilities": 2580633, "quarter": 3 }, { "assets": 10246060, "current_assets": 5020822, "current_liabilities": 2603210, "equity": 7216004, "fixed_assets": 5225238, "liabilities": 5238935, "long_term_liabilities": 2635725, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78580, "financing_cash_flow": 35699, "investing_cash_flow": -450402, "net_cash_flow": 2199539, "operating_cash_flow": 2853475, "quarter": 1 }, { "change_in_working_capital": 69357, "financing_cash_flow": -32379, "investing_cash_flow": -440382, "net_cash_flow": 2686473, "operating_cash_flow": 2742050, "quarter": 2 }, { "change_in_working_capital": 22337, "financing_cash_flow": 157093, "investing_cash_flow": -303323, "net_cash_flow": 2470877, "operating_cash_flow": 2970544, "quarter": 3 }, { "change_in_working_capital": 76588, "financing_cash_flow": 181084, "investing_cash_flow": -130349, "net_cash_flow": 2306503, "operating_cash_flow": 2583492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.910693125457963, "current_ratio": 2.2297923663677572, "debt_to_equity_ratio": 0.7151800574093431, "profit_margin": 0.2623732472144165, "quarter": 1, "return_on_assets": 0.23894151254225177, "return_on_equity": 0.3307885909470793 }, { "asset_turnover_ratio": 0.9203771969541554, "current_ratio": 2.0373993067751535, "debt_to_equity_ratio": 0.7266510112191704, "profit_margin": 0.2426549944335851, "quarter": 2, "return_on_assets": 0.22333412360370922, "return_on_equity": 0.3152205786789699 }, { "asset_turnover_ratio": 0.9301642479059165, "current_ratio": 1.4068711340503335, "debt_to_equity_ratio": 0.7082064265083254, "profit_margin": 0.2553666323856949, "quarter": 3, "return_on_assets": 0.23753291155330652, "return_on_equity": 0.32787430720796146 }, { "asset_turnover_ratio": 0.9400553969037855, "current_ratio": 1.9287041767663768, "debt_to_equity_ratio": 0.7260160886828777, "profit_margin": 0.22933037675781137, "quarter": 4, "return_on_assets": 0.215583258345159, "return_on_equity": 0.3061083391860647 } ], "income_statement": [ { "depreciation": 507563, "expenses": 5910003, "income_tax": 685210, "marketing_expense": 977463, "net_income": 3031122, "net_profit": 2345912, "operational_expense": 3615816, "product_revenue": 2507964, "quarter": 1, "rd_expense": 891508, "revenue": 8941125, "salaries_expense": 2847352, "service_revenue": 6433161 }, { "depreciation": 517951, "expenses": 6113009, "income_tax": 828576, "marketing_expense": 663352, "net_income": 3052675, "net_profit": 2224099, "operational_expense": 4198835, "product_revenue": 2222484, "quarter": 2, "rd_expense": 1052903, "revenue": 9165684, "salaries_expense": 1865655, "service_revenue": 6943200 }, { "depreciation": 571149, "expenses": 6322988, "income_tax": 673500, "marketing_expense": 725981, "net_income": 3072895, "net_profit": 2399395, "operational_expense": 3628723, "product_revenue": 3754581, "quarter": 3, "rd_expense": 1059496, "revenue": 9395883, "salaries_expense": 2042438, "service_revenue": 5641302 }, { "depreciation": 374613, "expenses": 6540180, "income_tax": 882805, "marketing_expense": 796605, "net_income": 3091684, "net_profit": 2208879, "operational_expense": 4350294, "product_revenue": 3424320, "quarter": 4, "rd_expense": 884008, "revenue": 9631864, "salaries_expense": 2070682, "service_revenue": 6207544 } ], "market_conditions": { "gdp_growth": [ -0.0047652527497972505, 0.0005620961330841789, -0.010342295334514199, 0.0003364742127348712 ], "inflation_rate": [ 0.02221335823107147, 0.02018625851391918, 0.0199299122274562, 0.025561811103792093 ], "interest_rate": [ 0.04784590662101492, 0.05128354547319684, 0.05000286127459372, 0.049357644531825874 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 164240, "billable_hours_per_employee": 99, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 6567899, "net_revenue": 5390765, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 73846 }, { "average_project_size": 57024, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 6887985, "net_revenue": 5589819, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 76573 }, { "average_project_size": 111606, "billable_hours_per_employee": 96, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 7413413, "net_revenue": 5796223, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 79400 }, { "average_project_size": 82573, "billable_hours_per_employee": 138, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 7496548, "net_revenue": 6010249, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 82332 } ], "balance_sheet": [ { "assets": 5542110, "current_assets": 2340985, "current_liabilities": 1303917, "equity": 4582340, "fixed_assets": 3201125, "liabilities": 2295986, "long_term_liabilities": 992069, "quarter": 1 }, { "assets": 5637448, "current_assets": 2052753, "current_liabilities": 1036029, "equity": 4633396, "fixed_assets": 3584695, "liabilities": 2343306, "long_term_liabilities": 1307277, "quarter": 2 }, { "assets": 5734426, "current_assets": 2764726, "current_liabilities": 1054063, "equity": 4717786, "fixed_assets": 2969700, "liabilities": 2391602, "long_term_liabilities": 1337539, "quarter": 3 }, { "assets": 5833072, "current_assets": 2241171, "current_liabilities": 1367184, "equity": 4856504, "fixed_assets": 3591901, "liabilities": 2440892, "long_term_liabilities": 1073708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55086, "financing_cash_flow": 55029, "investing_cash_flow": -252802, "net_cash_flow": 1474038, "operating_cash_flow": 1558584, "quarter": 1 }, { "change_in_working_capital": 55910, "financing_cash_flow": 182030, "investing_cash_flow": -470905, "net_cash_flow": 1144964, "operating_cash_flow": 1560595, "quarter": 2 }, { "change_in_working_capital": -38318, "financing_cash_flow": 33347, "investing_cash_flow": -179487, "net_cash_flow": 1276049, "operating_cash_flow": 1730347, "quarter": 3 }, { "change_in_working_capital": 63265, "financing_cash_flow": -197357, "investing_cash_flow": -314556, "net_cash_flow": 1705037, "operating_cash_flow": 1816236, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9726918087154531, "current_ratio": 1.7953481701672729, "debt_to_equity_ratio": 0.5010509914148666, "profit_margin": 0.24787131325516878, "quarter": 1, "return_on_assets": 0.2411023960188448, "return_on_equity": 0.29160123430387097 }, { "asset_turnover_ratio": 0.9915513189656029, "current_ratio": 1.981366351714093, "debt_to_equity_ratio": 0.5057426561424925, "profit_margin": 0.23958807968558551, "quarter": 2, "return_on_assets": 0.2375638764206783, "return_on_equity": 0.2890437165310282 }, { "asset_turnover_ratio": 1.0107764927126097, "current_ratio": 2.622922918269591, "debt_to_equity_ratio": 0.5069331249870173, "profit_margin": 0.23721689106854585, "quarter": 3, "return_on_assets": 0.23977325716645398, "return_on_equity": 0.2914422146320329 }, { "asset_turnover_ratio": 1.030374560780323, "current_ratio": 1.6392606993645333, "debt_to_equity_ratio": 0.5026026952721546, "profit_margin": 0.24363782598691003, "quarter": 4, "return_on_assets": 0.25103821794073516, "return_on_equity": 0.30151812909039094 } ], "income_statement": [ { "depreciation": 222368, "expenses": 3720244, "income_tax": 334305, "marketing_expense": 704077, "net_income": 1670521, "net_profit": 1336216, "operational_expense": 2254400, "product_revenue": 1204600, "quarter": 1, "rd_expense": 451801, "revenue": 5390765, "salaries_expense": 1215435, "service_revenue": 4186165 }, { "depreciation": 221341, "expenses": 3839595, "income_tax": 410970, "marketing_expense": 729590, "net_income": 1750224, "net_profit": 1339254, "operational_expense": 2539637, "product_revenue": 1854616, "quarter": 2, "rd_expense": 450616, "revenue": 5589819, "salaries_expense": 1619019, "service_revenue": 3735203 }, { "depreciation": 355385, "expenses": 3962776, "income_tax": 458485, "marketing_expense": 718488, "net_income": 1833447, "net_profit": 1374962, "operational_expense": 2324961, "product_revenue": 2020749, "quarter": 3, "rd_expense": 563760, "revenue": 5796223, "salaries_expense": 1960721, "service_revenue": 3775474 }, { "depreciation": 351912, "expenses": 4089908, "income_tax": 456017, "marketing_expense": 759533, "net_income": 1920341, "net_profit": 1464324, "operational_expense": 2489192, "product_revenue": 1426508, "quarter": 4, "rd_expense": 532565, "revenue": 6010249, "salaries_expense": 1987013, "service_revenue": 4583741 } ], "market_conditions": { "gdp_growth": [ -0.000518498729550395, 0.008286539684053542, 0.013315868283182711, 0.00998090806652093 ], "inflation_rate": [ 0.021344585609735456, 0.025624335852879057, 0.02014392391096042, 0.02644035084682311 ], "interest_rate": [ 0.05032124549193797, 0.050463074652570765, 0.04959194946264799, 0.0429350309986532 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 59858, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 20154292, "net_revenue": 16345137, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 223906 }, { "average_project_size": 128341, "billable_hours_per_employee": 141, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 18665922, "net_revenue": 16830041, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 230549 }, { "average_project_size": 191751, "billable_hours_per_employee": 159, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 20946459, "net_revenue": 17329330, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 237388 }, { "average_project_size": 74490, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 22909481, "net_revenue": 17843432, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 244431 } ], "balance_sheet": [ { "assets": 23322810, "current_assets": 11618737, "current_liabilities": 7797586, "equity": 14225454, "fixed_assets": 11704073, "liabilities": 13580190, "long_term_liabilities": 5782604, "quarter": 1 }, { "assets": 24123700, "current_assets": 11531969, "current_liabilities": 7416954, "equity": 14864452, "fixed_assets": 12591731, "liabilities": 13813744, "long_term_liabilities": 6396790, "quarter": 2 }, { "assets": 24952093, "current_assets": 10924553, "current_liabilities": 7895833, "equity": 15541224, "fixed_assets": 14027540, "liabilities": 14051316, "long_term_liabilities": 6155483, "quarter": 3 }, { "assets": 25808932, "current_assets": 8084254, "current_liabilities": 7018568, "equity": 16154279, "fixed_assets": 17724678, "liabilities": 14292972, "long_term_liabilities": 7274404, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23910, "financing_cash_flow": 96773, "investing_cash_flow": -129898, "net_cash_flow": 4703371, "operating_cash_flow": 5054226, "quarter": 1 }, { "change_in_working_capital": 6151, "financing_cash_flow": 98231, "investing_cash_flow": -153004, "net_cash_flow": 5003045, "operating_cash_flow": 5169940, "quarter": 2 }, { "change_in_working_capital": 59807, "financing_cash_flow": -10344, "investing_cash_flow": -183965, "net_cash_flow": 5078621, "operating_cash_flow": 5368439, "quarter": 3 }, { "change_in_working_capital": -74962, "financing_cash_flow": 70612, "investing_cash_flow": -266124, "net_cash_flow": 5708611, "operating_cash_flow": 5680603, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7008219421244696, "current_ratio": 1.4900428158150485, "debt_to_equity_ratio": 0.954640182309823, "profit_margin": 0.27426102332455216, "quarter": 1, "return_on_assets": 0.19220814301535707, "return_on_equity": 0.31512765778863716 }, { "asset_turnover_ratio": 0.6976558736843851, "current_ratio": 1.5548119888568812, "debt_to_equity_ratio": 0.9293140440024295, "profit_margin": 0.27061704721931457, "quarter": 2, "return_on_assets": 0.1887975725116794, "return_on_equity": 0.30640187744559977 }, { "asset_turnover_ratio": 0.6945040642482376, "current_ratio": 1.3835846072225693, "debt_to_equity_ratio": 0.9041318753271943, "profit_margin": 0.2677799430214555, "quarter": 3, "return_on_assets": 0.18597425875256235, "return_on_equity": 0.2985895448132013 }, { "asset_turnover_ratio": 0.6913665393050747, "current_ratio": 1.1518380957483065, "debt_to_equity_ratio": 0.8847793206988687, "profit_margin": 0.25994545219776105, "quarter": 4, "return_on_assets": 0.1797175876940588, "return_on_equity": 0.28712633971469725 } ], "income_statement": [ { "depreciation": 571392, "expenses": 10549778, "income_tax": 1312525, "marketing_expense": 1969676, "net_income": 5795359, "net_profit": 4482834, "operational_expense": 6443221, "product_revenue": 6024008, "quarter": 1, "rd_expense": 1804178, "revenue": 16345137, "salaries_expense": 3712886, "service_revenue": 10321129 }, { "depreciation": 615444, "expenses": 10922576, "income_tax": 1352969, "marketing_expense": 1403264, "net_income": 5907465, "net_profit": 4554496, "operational_expense": 5550294, "product_revenue": 6552199, "quarter": 2, "rd_expense": 1515949, "revenue": 16830041, "salaries_expense": 5305305, "service_revenue": 10277842 }, { "depreciation": 727992, "expenses": 11308549, "income_tax": 1380334, "marketing_expense": 1222303, "net_income": 6020781, "net_profit": 4640447, "operational_expense": 6054274, "product_revenue": 6007151, "quarter": 3, "rd_expense": 1360796, "revenue": 17329330, "salaries_expense": 5127150, "service_revenue": 11322179 }, { "depreciation": 1042284, "expenses": 11708161, "income_tax": 1496952, "marketing_expense": 2024800, "net_income": 6135271, "net_profit": 4638319, "operational_expense": 7063132, "product_revenue": 5476202, "quarter": 4, "rd_expense": 1348611, "revenue": 17843432, "salaries_expense": 3953666, "service_revenue": 12367230 } ], "market_conditions": { "gdp_growth": [ 0.003826067211738898, 0.006982386627250474, 0.010788819773557104, -0.005703419372703397 ], "inflation_rate": [ 0.023971512406923096, 0.02741803954892299, 0.024599165848660044, 0.021508148409919603 ], "interest_rate": [ 0.05186394823665475, 0.04927809186908596, 0.05139231204710122, 0.05375232289250282 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "Hollytown", "name": "Johnson-Campbell", "num_employees": 390, "region": "North America", "revenue_size": "Medium", "website": "www.johnson-campbell.com" }

[ { "advertising_kpis": [ { "average_project_size": 88077, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 7436583, "net_revenue": 5763738, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 14779 }, { "average_project_size": 97997, "billable_hours_per_employee": 96, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 7107968, "net_revenue": 5763115, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 14777 }, { "average_project_size": 110070, "billable_hours_per_employee": 136, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 7251106, "net_revenue": 5762493, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 14776 }, { "average_project_size": 74346, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 6773765, "net_revenue": 5761871, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 14774 } ], "balance_sheet": [ { "assets": 8371441, "current_assets": 3457085, "current_liabilities": 2269988, "equity": 5878712, "fixed_assets": 4914356, "liabilities": 4101967, "long_term_liabilities": 1831979, "quarter": 1 }, { "assets": 8647491, "current_assets": 2918533, "current_liabilities": 2365794, "equity": 6059576, "fixed_assets": 5728958, "liabilities": 4195730, "long_term_liabilities": 1829936, "quarter": 2 }, { "assets": 8932645, "current_assets": 4379302, "current_liabilities": 2292008, "equity": 6267785, "fixed_assets": 4553343, "liabilities": 4291636, "long_term_liabilities": 1999628, "quarter": 3 }, { "assets": 9227202, "current_assets": 3338969, "current_liabilities": 2205071, "equity": 6510691, "fixed_assets": 5888233, "liabilities": 4389734, "long_term_liabilities": 2184663, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19977, "financing_cash_flow": -120975, "investing_cash_flow": -418502, "net_cash_flow": 1598653, "operating_cash_flow": 1800641, "quarter": 1 }, { "change_in_working_capital": -43082, "financing_cash_flow": -172404, "investing_cash_flow": -451033, "net_cash_flow": 1662596, "operating_cash_flow": 1924719, "quarter": 2 }, { "change_in_working_capital": 85090, "financing_cash_flow": 174907, "investing_cash_flow": -109940, "net_cash_flow": 1293546, "operating_cash_flow": 1824108, "quarter": 3 }, { "change_in_working_capital": -89809, "financing_cash_flow": -101467, "investing_cash_flow": -102914, "net_cash_flow": 1538327, "operating_cash_flow": 1858372, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.688500104103941, "current_ratio": 1.5229529847734877, "debt_to_equity_ratio": 0.6977662794163075, "profit_margin": 0.27920040779091626, "quarter": 1, "return_on_assets": 0.1922295098299086, "return_on_equity": 0.27373989404481797 }, { "asset_turnover_ratio": 0.6664493782069273, "current_ratio": 1.2336378399809957, "debt_to_equity_ratio": 0.6924131325360058, "profit_margin": 0.27898367462734996, "quarter": 2, "return_on_assets": 0.18592849648528112, "return_on_equity": 0.265334571263732 }, { "asset_turnover_ratio": 0.645104893343461, "current_ratio": 1.9106835578235328, "debt_to_equity_ratio": 0.6847133397204914, "profit_margin": 0.2823042041005516, "quarter": 3, "return_on_assets": 0.182115823476697, "return_on_equity": 0.25954559704903724 }, { "asset_turnover_ratio": 0.624444008053579, "current_ratio": 1.5142228980382038, "debt_to_equity_ratio": 0.6742347317665667, "profit_margin": 0.2903957759554145, "quarter": 4, "return_on_assets": 0.18133590225942817, "return_on_equity": 0.2569962235959286 } ], "income_statement": [ { "depreciation": 191403, "expenses": 3625649, "income_tax": 528851, "marketing_expense": 717370, "net_income": 2138089, "net_profit": 1609238, "operational_expense": 2172070, "product_revenue": 1880232, "quarter": 1, "rd_expense": 382162, "revenue": 5763738, "salaries_expense": 1619955, "service_revenue": 3883506 }, { "depreciation": 316904, "expenses": 3616375, "income_tax": 538925, "marketing_expense": 367906, "net_income": 2146740, "net_profit": 1607815, "operational_expense": 1910704, "product_revenue": 1286233, "quarter": 2, "rd_expense": 591448, "revenue": 5763115, "salaries_expense": 1105943, "service_revenue": 4476882 }, { "depreciation": 197332, "expenses": 3607124, "income_tax": 528593, "marketing_expense": 695536, "net_income": 2155369, "net_profit": 1626776, "operational_expense": 2192815, "product_revenue": 1467972, "quarter": 3, "rd_expense": 424320, "revenue": 5762493, "salaries_expense": 1393381, "service_revenue": 4294521 }, { "depreciation": 185149, "expenses": 3597898, "income_tax": 490750, "marketing_expense": 430343, "net_income": 2163973, "net_profit": 1673223, "operational_expense": 2491418, "product_revenue": 2134265, "quarter": 4, "rd_expense": 622077, "revenue": 5761871, "salaries_expense": 1582444, "service_revenue": 3627606 } ], "market_conditions": { "gdp_growth": [ -0.01261162154695559, -0.0042934208785962505, -0.008735674147811264, 0.0032981162888830254 ], "inflation_rate": [ 0.018692653749382497, 0.018103769442503786, 0.021848338783282496, 0.015748020627752185 ], "interest_rate": [ 0.04665971854963466, 0.048850366783771366, 0.044403690085690804, 0.04188961558725074 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 158046, "billable_hours_per_employee": 107, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 19193270, "net_revenue": 16645682, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 42681 }, { "average_project_size": 73717, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 19146683, "net_revenue": 16906715, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 43351 }, { "average_project_size": 55678, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 22046313, "net_revenue": 17171843, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 44030 }, { "average_project_size": 50433, "billable_hours_per_employee": 104, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 22265385, "net_revenue": 17441128, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 44721 } ], "balance_sheet": [ { "assets": 19237441, "current_assets": 9332401, "current_liabilities": 5661199, "equity": 12898780, "fixed_assets": 9905040, "liabilities": 11264991, "long_term_liabilities": 5603792, "quarter": 1 }, { "assets": 19474037, "current_assets": 6582998, "current_liabilities": 4859505, "equity": 13079539, "fixed_assets": 12891039, "liabilities": 11389019, "long_term_liabilities": 6529514, "quarter": 2 }, { "assets": 19713543, "current_assets": 9640185, "current_liabilities": 6576836, "equity": 12917838, "fixed_assets": 10073358, "liabilities": 11514414, "long_term_liabilities": 4937578, "quarter": 3 }, { "assets": 19955995, "current_assets": 6749225, "current_liabilities": 4750077, "equity": 13458857, "fixed_assets": 13206770, "liabilities": 11641189, "long_term_liabilities": 6891112, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18059, "financing_cash_flow": -199743, "investing_cash_flow": -167021, "net_cash_flow": 5319686, "operating_cash_flow": 5685745, "quarter": 1 }, { "change_in_working_capital": -64388, "financing_cash_flow": -87890, "investing_cash_flow": -481558, "net_cash_flow": 5615147, "operating_cash_flow": 5889669, "quarter": 2 }, { "change_in_working_capital": -79434, "financing_cash_flow": 123723, "investing_cash_flow": -384980, "net_cash_flow": 5563798, "operating_cash_flow": 5648693, "quarter": 3 }, { "change_in_working_capital": 83585, "financing_cash_flow": 75998, "investing_cash_flow": -108569, "net_cash_flow": 5749658, "operating_cash_flow": 6015496, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8652752723192237, "current_ratio": 1.6484848880952603, "debt_to_equity_ratio": 0.8733377110083279, "profit_margin": 0.29595242778277275, "quarter": 1, "return_on_assets": 0.2560803175432741, "return_on_equity": 0.3819221662823926 }, { "asset_turnover_ratio": 0.8681669342622693, "current_ratio": 1.3546643125174271, "debt_to_equity_ratio": 0.8707507963392288, "profit_margin": 0.2954164070311707, "quarter": 2, "return_on_assets": 0.2564707564230262, "return_on_equity": 0.3818575715856652 }, { "asset_turnover_ratio": 0.8710683310453123, "current_ratio": 1.4657785293718744, "debt_to_equity_ratio": 0.8913576714617415, "profit_margin": 0.2747933928815911, "quarter": 3, "return_on_assets": 0.23936382211964638, "return_on_equity": 0.3652862808776515 }, { "asset_turnover_ratio": 0.8739793731156978, "current_ratio": 1.4208664406913825, "debt_to_equity_ratio": 0.864946332366857, "profit_margin": 0.29493797648867665, "quarter": 4, "return_on_assets": 0.257769707799586, "return_on_equity": 0.382205636035809 } ], "income_statement": [ { "depreciation": 759415, "expenses": 10391000, "income_tax": 1328352, "marketing_expense": 1253338, "net_income": 6254682, "net_profit": 4926330, "operational_expense": 5369728, "product_revenue": 4448371, "quarter": 1, "rd_expense": 1333542, "revenue": 16645682, "salaries_expense": 3504335, "service_revenue": 12197311 }, { "depreciation": 895148, "expenses": 10490137, "income_tax": 1422057, "marketing_expense": 1172358, "net_income": 6416578, "net_profit": 4994521, "operational_expense": 6062991, "product_revenue": 6107625, "quarter": 2, "rd_expense": 1285655, "revenue": 16906715, "salaries_expense": 4133526, "service_revenue": 10799090 }, { "depreciation": 929984, "expenses": 10590221, "income_tax": 1862913, "marketing_expense": 1677830, "net_income": 6581622, "net_profit": 4718709, "operational_expense": 6733745, "product_revenue": 6281382, "quarter": 3, "rd_expense": 1060327, "revenue": 17171843, "salaries_expense": 4512437, "service_revenue": 10890461 }, { "depreciation": 871445, "expenses": 10691260, "income_tax": 1605817, "marketing_expense": 1277310, "net_income": 6749868, "net_profit": 5144051, "operational_expense": 6497845, "product_revenue": 5792024, "quarter": 4, "rd_expense": 1524164, "revenue": 17441128, "salaries_expense": 4276016, "service_revenue": 11649104 } ], "market_conditions": { "gdp_growth": [ -0.003071659392327994, -0.013182806387320577, 0.002171568492082455, -0.003629880730114103 ], "inflation_rate": [ 0.02873711219544638, 0.02516076932002305, 0.026984603230147258, 0.029496134314604787 ], "interest_rate": [ 0.05921933245390313, 0.0582464953937315, 0.05719976775991937, 0.05403866410082088 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 60121, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 12149592, "net_revenue": 10642877, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 27289 }, { "average_project_size": 114754, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 11939231, "net_revenue": 10523749, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 26984 }, { "average_project_size": 168585, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 11545235, "net_revenue": 10405954, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 26682 }, { "average_project_size": 148514, "billable_hours_per_employee": 139, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 11786077, "net_revenue": 10289479, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 26383 } ], "balance_sheet": [ { "assets": 11463068, "current_assets": 3796164, "current_liabilities": 2783392, "equity": 6493870, "fixed_assets": 7666904, "liabilities": 6630689, "long_term_liabilities": 3847297, "quarter": 1 }, { "assets": 11685741, "current_assets": 4731000, "current_liabilities": 3605249, "equity": 6539192, "fixed_assets": 6954741, "liabilities": 6742212, "long_term_liabilities": 3136963, "quarter": 2 }, { "assets": 11912739, "current_assets": 5545871, "current_liabilities": 3815679, "equity": 6759553, "fixed_assets": 6366868, "liabilities": 6855612, "long_term_liabilities": 3039933, "quarter": 3 }, { "assets": 12144146, "current_assets": 4460764, "current_liabilities": 3263585, "equity": 6774494, "fixed_assets": 7683382, "liabilities": 6970918, "long_term_liabilities": 3707333, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21032, "financing_cash_flow": -153509, "investing_cash_flow": -232504, "net_cash_flow": 1693662, "operating_cash_flow": 2120877, "quarter": 1 }, { "change_in_working_capital": 43244, "financing_cash_flow": -520, "investing_cash_flow": -290938, "net_cash_flow": 2322416, "operating_cash_flow": 2399188, "quarter": 2 }, { "change_in_working_capital": -55840, "financing_cash_flow": 96660, "investing_cash_flow": -349929, "net_cash_flow": 1824123, "operating_cash_flow": 2180115, "quarter": 3 }, { "change_in_working_capital": 11346, "financing_cash_flow": 71249, "investing_cash_flow": -191364, "net_cash_flow": 1606891, "operating_cash_flow": 2074475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9284492598316612, "current_ratio": 1.3638625102033777, "debt_to_equity_ratio": 1.0210689465603715, "profit_margin": 0.15611295705099287, "quarter": 1, "return_on_assets": 0.14494295942412624, "return_on_equity": 0.2558552912207975 }, { "asset_turnover_ratio": 0.900563259103552, "current_ratio": 1.3122533284108808, "debt_to_equity_ratio": 1.0310466491884624, "profit_margin": 0.15162495798788056, "quarter": 2, "return_on_assets": 0.13654786632700486, "return_on_equity": 0.2440153156536771 }, { "asset_turnover_ratio": 0.8735148146870337, "current_ratio": 1.4534427555357776, "debt_to_equity_ratio": 1.01421085092461, "profit_margin": 0.16360114603620196, "quarter": 3, "return_on_assets": 0.1429080247623993, "return_on_equity": 0.25185481939412263 }, { "asset_turnover_ratio": 0.8472789276413508, "current_ratio": 1.366829422245782, "debt_to_equity_ratio": 1.0289946378283013, "profit_margin": 0.15562167919289208, "quarter": 4, "return_on_assets": 0.13185496946429992, "return_on_equity": 0.23636687847092344 } ], "income_statement": [ { "depreciation": 459386, "expenses": 8399927, "income_tax": 581459, "marketing_expense": 963455, "net_income": 2242950, "net_profit": 1661491, "operational_expense": 5714591, "product_revenue": 2997882, "quarter": 1, "rd_expense": 1599639, "revenue": 10642877, "salaries_expense": 3736503, "service_revenue": 7644995 }, { "depreciation": 803525, "expenses": 8317257, "income_tax": 610829, "marketing_expense": 1608210, "net_income": 2206492, "net_profit": 1595663, "operational_expense": 5817640, "product_revenue": 2453907, "quarter": 2, "rd_expense": 1651143, "revenue": 10523749, "salaries_expense": 4098606, "service_revenue": 8069842 }, { "depreciation": 477689, "expenses": 8235400, "income_tax": 468128, "marketing_expense": 1096230, "net_income": 2170554, "net_profit": 1702426, "operational_expense": 4642881, "product_revenue": 2154829, "quarter": 3, "rd_expense": 1508065, "revenue": 10405954, "salaries_expense": 2651576, "service_revenue": 8251125 }, { "depreciation": 473209, "expenses": 8154350, "income_tax": 533863, "marketing_expense": 1363503, "net_income": 2135129, "net_profit": 1601266, "operational_expense": 5311878, "product_revenue": 2679664, "quarter": 4, "rd_expense": 1243892, "revenue": 10289479, "salaries_expense": 2568770, "service_revenue": 7609815 } ], "market_conditions": { "gdp_growth": [ 0.011837574767802858, 0.010669820643996568, 0.004583366904257593, 0.0036940806891148812 ], "inflation_rate": [ 0.037225157730978994, 0.041822776189198684, 0.04427145707819692, 0.03769360842862808 ], "interest_rate": [ 0.06206573870419134, 0.06033165509065542, 0.057382108069371364, 0.05439403155880384 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 104684, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 22104400, "net_revenue": 17827289, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 45711 }, { "average_project_size": 134982, "billable_hours_per_employee": 143, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 20063144, "net_revenue": 17860294, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 45796 }, { "average_project_size": 170291, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 22159220, "net_revenue": 17893361, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 45880 }, { "average_project_size": 106928, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 23008320, "net_revenue": 17926488, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 45965 } ], "balance_sheet": [ { "assets": 26445157, "current_assets": 13167235, "current_liabilities": 5372135, "equity": 18584576, "fixed_assets": 13277922, "liabilities": 10987137, "long_term_liabilities": 5615002, "quarter": 1 }, { "assets": 27193085, "current_assets": 10648825, "current_liabilities": 4985001, "equity": 19312260, "fixed_assets": 16544260, "liabilities": 11102807, "long_term_liabilities": 6117806, "quarter": 2 }, { "assets": 27962167, "current_assets": 8833269, "current_liabilities": 5456211, "equity": 19734907, "fixed_assets": 19128898, "liabilities": 11219695, "long_term_liabilities": 5763484, "quarter": 3 }, { "assets": 28752999, "current_assets": 10829494, "current_liabilities": 5058352, "equity": 20797974, "fixed_assets": 17923505, "liabilities": 11337814, "long_term_liabilities": 6279462, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2761, "financing_cash_flow": -8711, "investing_cash_flow": -173752, "net_cash_flow": 4109498, "operating_cash_flow": 4485790, "quarter": 1 }, { "change_in_working_capital": 23916, "financing_cash_flow": -175792, "investing_cash_flow": -317891, "net_cash_flow": 3869251, "operating_cash_flow": 4330562, "quarter": 2 }, { "change_in_working_capital": 26736, "financing_cash_flow": -35260, "investing_cash_flow": -416139, "net_cash_flow": 3399919, "operating_cash_flow": 3776912, "quarter": 3 }, { "change_in_working_capital": -33590, "financing_cash_flow": 63758, "investing_cash_flow": -308460, "net_cash_flow": 3959550, "operating_cash_flow": 4269854, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6741230161726777, "current_ratio": 2.4510245926433347, "debt_to_equity_ratio": 0.591196538462863, "profit_margin": 0.17538033965792554, "quarter": 1, "return_on_assets": 0.11822792354758944, "return_on_equity": 0.16823391612485536 }, { "asset_turnover_ratio": 0.656795431632711, "current_ratio": 2.1361730920415063, "debt_to_equity_ratio": 0.5749097723415074, "profit_margin": 0.1803991580429751, "quarter": 2, "return_on_assets": 0.11848534287301349, "return_on_equity": 0.16683609272037556 }, { "asset_turnover_ratio": 0.6399132442060016, "current_ratio": 1.6189383071879002, "debt_to_equity_ratio": 0.5685202874277543, "profit_margin": 0.1672371669022941, "quarter": 3, "return_on_assets": 0.10701727802426758, "return_on_equity": 0.15163157343482794 }, { "asset_turnover_ratio": 0.6234649818615442, "current_ratio": 2.1409134832846743, "debt_to_equity_ratio": 0.5451403103013784, "profit_margin": 0.1887033868541345, "quarter": 4, "return_on_assets": 0.11764995366222494, "return_on_equity": 0.1626499292671488 } ], "income_statement": [ { "depreciation": 1359234, "expenses": 13635222, "income_tax": 1065511, "marketing_expense": 2308380, "net_income": 4192067, "net_profit": 3126556, "operational_expense": 8452059, "product_revenue": 4817862, "quarter": 1, "rd_expense": 1845323, "revenue": 17827289, "salaries_expense": 5908433, "service_revenue": 13009427 }, { "depreciation": 1108580, "expenses": 13633421, "income_tax": 1004891, "marketing_expense": 1552408, "net_income": 4226873, "net_profit": 3221982, "operational_expense": 8948508, "product_revenue": 6350442, "quarter": 2, "rd_expense": 2616017, "revenue": 17860294, "salaries_expense": 4725847, "service_revenue": 11509852 }, { "depreciation": 784477, "expenses": 13631621, "income_tax": 1269305, "marketing_expense": 1820116, "net_income": 4261740, "net_profit": 2992435, "operational_expense": 8961653, "product_revenue": 5146738, "quarter": 3, "rd_expense": 2467953, "revenue": 17893361, "salaries_expense": 5336720, "service_revenue": 12746623 }, { "depreciation": 887065, "expenses": 13629821, "income_tax": 913878, "marketing_expense": 2193916, "net_income": 4296667, "net_profit": 3382789, "operational_expense": 6867935, "product_revenue": 4297727, "quarter": 4, "rd_expense": 1546562, "revenue": 17926488, "salaries_expense": 6664487, "service_revenue": 13628761 } ], "market_conditions": { "gdp_growth": [ -0.00007412145174964888, 0.000399778784997102, 0.003950832058734113, 0.010682767555975815 ], "inflation_rate": [ 0.030530650003533936, 0.030345443035112055, 0.033988169341623645, 0.03406368448912384 ], "interest_rate": [ 0.04558639979507948, 0.05045960630995214, 0.04119211295485325, 0.05053098273443183 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 187288, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 7995708, "net_revenue": 6896946, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 17684 }, { "average_project_size": 118642, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 8469273, "net_revenue": 6940078, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 17795 }, { "average_project_size": 68984, "billable_hours_per_employee": 134, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 9040365, "net_revenue": 6983480, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 17906 }, { "average_project_size": 188184, "billable_hours_per_employee": 100, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 8732647, "net_revenue": 7027154, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 18018 } ], "balance_sheet": [ { "assets": 10093700, "current_assets": 3490289, "current_liabilities": 2301082, "equity": 6583883, "fixed_assets": 6603411, "liabilities": 5096093, "long_term_liabilities": 2795011, "quarter": 1 }, { "assets": 10336026, "current_assets": 3766038, "current_liabilities": 2551239, "equity": 6775045, "fixed_assets": 6569988, "liabilities": 5212349, "long_term_liabilities": 2661110, "quarter": 2 }, { "assets": 10584169, "current_assets": 5104448, "current_liabilities": 2532710, "equity": 6877374, "fixed_assets": 5479721, "liabilities": 5331257, "long_term_liabilities": 2798547, "quarter": 3 }, { "assets": 10838269, "current_assets": 4175711, "current_liabilities": 2723691, "equity": 7075452, "fixed_assets": 6662558, "liabilities": 5452877, "long_term_liabilities": 2729186, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15833, "financing_cash_flow": -156963, "investing_cash_flow": -173680, "net_cash_flow": 1874947, "operating_cash_flow": 1978005, "quarter": 1 }, { "change_in_working_capital": -84487, "financing_cash_flow": 107857, "investing_cash_flow": -248160, "net_cash_flow": 1840587, "operating_cash_flow": 1940063, "quarter": 2 }, { "change_in_working_capital": 41399, "financing_cash_flow": 31609, "investing_cash_flow": -225951, "net_cash_flow": 1265362, "operating_cash_flow": 1952247, "quarter": 3 }, { "change_in_working_capital": -53612, "financing_cash_flow": 19014, "investing_cash_flow": -254382, "net_cash_flow": 1826231, "operating_cash_flow": 2052116, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6832921525307866, "current_ratio": 1.5168033994442613, "debt_to_equity_ratio": 0.7740254497232104, "profit_margin": 0.22999687107888042, "quarter": 1, "return_on_assets": 0.15715505711483402, "return_on_equity": 0.240933200058385 }, { "asset_turnover_ratio": 0.6714454859149929, "current_ratio": 1.4761604067670648, "debt_to_equity_ratio": 0.7693452958615035, "profit_margin": 0.23794660521106534, "quarter": 2, "return_on_assets": 0.15976817395776674, "return_on_equity": 0.2437427352881051 }, { "asset_turnover_ratio": 0.6598042793912304, "current_ratio": 2.0154095810416512, "debt_to_equity_ratio": 0.7751878842127824, "profit_margin": 0.23261497133234432, "quarter": 3, "return_on_assets": 0.15348035353554917, "return_on_equity": 0.23620381849234898 }, { "asset_turnover_ratio": 0.6483649741485471, "current_ratio": 1.5331074633649706, "debt_to_equity_ratio": 0.7706754282270588, "profit_margin": 0.24050419273577894, "quarter": 4, "return_on_assets": 0.15593449470575052, "return_on_equity": 0.238862478326473 } ], "income_statement": [ { "depreciation": 391729, "expenses": 4658972, "income_tax": 651698, "marketing_expense": 655924, "net_income": 2237974, "net_profit": 1586276, "operational_expense": 2662846, "product_revenue": 1847139, "quarter": 1, "rd_expense": 847145, "revenue": 6896946, "salaries_expense": 1813584, "service_revenue": 5049807 }, { "depreciation": 288695, "expenses": 4677227, "income_tax": 611483, "marketing_expense": 530469, "net_income": 2262851, "net_profit": 1651368, "operational_expense": 3149295, "product_revenue": 1554819, "quarter": 2, "rd_expense": 874735, "revenue": 6940078, "salaries_expense": 1908062, "service_revenue": 5385259 }, { "depreciation": 327785, "expenses": 4695555, "income_tax": 663463, "marketing_expense": 520201, "net_income": 2287925, "net_profit": 1624462, "operational_expense": 2469093, "product_revenue": 2322438, "quarter": 3, "rd_expense": 850926, "revenue": 6983480, "salaries_expense": 1877520, "service_revenue": 4661042 }, { "depreciation": 362056, "expenses": 4713954, "income_tax": 623140, "marketing_expense": 926393, "net_income": 2313200, "net_profit": 1690060, "operational_expense": 2685279, "product_revenue": 1630357, "quarter": 4, "rd_expense": 594862, "revenue": 7027154, "salaries_expense": 1779839, "service_revenue": 5396797 } ], "market_conditions": { "gdp_growth": [ -0.010693872255349087, -0.026168638907680328, -0.019129250894105818, -0.024245399029778042 ], "inflation_rate": [ 0.02944591563436909, 0.02926387129374292, 0.034458737643358626, 0.028611943283694492 ], "interest_rate": [ 0.050874439866358256, 0.04961877888157597, 0.054933426060591255, 0.056192452385654464 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 166708, "billable_hours_per_employee": 136, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 20885522, "net_revenue": 16125081, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 41346 }, { "average_project_size": 199091, "billable_hours_per_employee": 148, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 19866171, "net_revenue": 16032925, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 41110 }, { "average_project_size": 77790, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 17873001, "net_revenue": 15941296, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 40875 }, { "average_project_size": 80252, "billable_hours_per_employee": 93, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 20171751, "net_revenue": 15850191, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 40642 } ], "balance_sheet": [ { "assets": 19460250, "current_assets": 6841973, "current_liabilities": 4391046, "equity": 13518702, "fixed_assets": 12618277, "liabilities": 10030028, "long_term_liabilities": 5638982, "quarter": 1 }, { "assets": 19889395, "current_assets": 9843174, "current_liabilities": 4859145, "equity": 13790475, "fixed_assets": 10046221, "liabilities": 10124973, "long_term_liabilities": 5265828, "quarter": 2 }, { "assets": 20328003, "current_assets": 6995255, "current_liabilities": 5940516, "equity": 14031606, "fixed_assets": 13332748, "liabilities": 10220816, "long_term_liabilities": 4280300, "quarter": 3 }, { "assets": 20776284, "current_assets": 8895847, "current_liabilities": 5028891, "equity": 14507178, "fixed_assets": 11880437, "liabilities": 10317566, "long_term_liabilities": 5288675, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2686, "financing_cash_flow": 198860, "investing_cash_flow": -130723, "net_cash_flow": 4769970, "operating_cash_flow": 5099205, "quarter": 1 }, { "change_in_working_capital": 14500, "financing_cash_flow": -83560, "investing_cash_flow": -334351, "net_cash_flow": 4838718, "operating_cash_flow": 4852557, "quarter": 2 }, { "change_in_working_capital": 51802, "financing_cash_flow": 124624, "investing_cash_flow": -374421, "net_cash_flow": 4314380, "operating_cash_flow": 4528721, "quarter": 3 }, { "change_in_working_capital": -97630, "financing_cash_flow": 71777, "investing_cash_flow": -254011, "net_cash_flow": 4521383, "operating_cash_flow": 4887781, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8286163332947932, "current_ratio": 1.558164728859593, "debt_to_equity_ratio": 0.7419372066933645, "profit_margin": 0.2535478736509913, "quarter": 1, "return_on_assets": 0.21009390937937591, "return_on_equity": 0.30243140206803876 }, { "asset_turnover_ratio": 0.8061042077951592, "current_ratio": 2.0257008177364537, "debt_to_equity_ratio": 0.7342004535739342, "profit_margin": 0.25111157196830897, "quarter": 2, "return_on_assets": 0.2024220947897108, "return_on_equity": 0.29194447616924 }, { "asset_turnover_ratio": 0.7842037410167639, "current_ratio": 1.1775500646745165, "debt_to_equity_ratio": 0.7284138394421851, "profit_margin": 0.24617941979121397, "quarter": 3, "return_on_assets": 0.19305482196160637, "return_on_equity": 0.27968423571756507 }, { "asset_turnover_ratio": 0.7628982641939241, "current_ratio": 1.7689480642948912, "debt_to_equity_ratio": 0.7112042052561842, "profit_margin": 0.25542026591351485, "quarter": 4, "return_on_assets": 0.19485967750537103, "return_on_equity": 0.27906599064270116 } ], "income_statement": [ { "depreciation": 1010725, "expenses": 10678856, "income_tax": 1357745, "marketing_expense": 1978275, "net_income": 5446225, "net_profit": 4088480, "operational_expense": 5391127, "product_revenue": 4092833, "quarter": 1, "rd_expense": 1103710, "revenue": 16125081, "salaries_expense": 4233086, "service_revenue": 12032248 }, { "depreciation": 826504, "expenses": 10634474, "income_tax": 1372398, "marketing_expense": 1818441, "net_income": 5398451, "net_profit": 4026053, "operational_expense": 6889936, "product_revenue": 4786756, "quarter": 2, "rd_expense": 1637729, "revenue": 16032925, "salaries_expense": 3540856, "service_revenue": 11246169 }, { "depreciation": 604302, "expenses": 10590276, "income_tax": 1426601, "marketing_expense": 1652265, "net_income": 5351020, "net_profit": 3924419, "operational_expense": 7346087, "product_revenue": 5683530, "quarter": 3, "rd_expense": 1123974, "revenue": 15941296, "salaries_expense": 5211995, "service_revenue": 10257766 }, { "depreciation": 839321, "expenses": 10546262, "income_tax": 1255469, "marketing_expense": 1820256, "net_income": 5303929, "net_profit": 4048460, "operational_expense": 5603169, "product_revenue": 5583526, "quarter": 4, "rd_expense": 1101566, "revenue": 15850191, "salaries_expense": 4882795, "service_revenue": 10266665 } ], "market_conditions": { "gdp_growth": [ -0.009590179686762864, -0.026212686421872, -0.01773019986903547, -0.025018523420569788 ], "inflation_rate": [ 0.021458819097274186, 0.025925092783524534, 0.026882242773070893, 0.027642362526047223 ], "interest_rate": [ 0.04917310740700139, 0.04546637230362016, 0.05088043751068005, 0.045121545990282896 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 99094, "billable_hours_per_employee": 140, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 10978631, "net_revenue": 9147678, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 23456 }, { "average_project_size": 138951, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 10656923, "net_revenue": 9118732, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 23381 }, { "average_project_size": 162453, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 11602633, "net_revenue": 9089879, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 23307 }, { "average_project_size": 179187, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 11283663, "net_revenue": 9061117, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 23234 } ], "balance_sheet": [ { "assets": 13683502, "current_assets": 4580909, "current_liabilities": 2714623, "equity": 9858447, "fixed_assets": 9102593, "liabilities": 5796007, "long_term_liabilities": 3081384, "quarter": 1 }, { "assets": 13889765, "current_assets": 4997065, "current_liabilities": 3450220, "equity": 9828891, "fixed_assets": 8892700, "liabilities": 5950172, "long_term_liabilities": 2499952, "quarter": 2 }, { "assets": 14099138, "current_assets": 5267068, "current_liabilities": 2578244, "equity": 10032181, "fixed_assets": 8832070, "liabilities": 6108438, "long_term_liabilities": 3530194, "quarter": 3 }, { "assets": 14311667, "current_assets": 4855136, "current_liabilities": 2727352, "equity": 9952428, "fixed_assets": 9456531, "liabilities": 6270913, "long_term_liabilities": 3543561, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14654, "financing_cash_flow": -175288, "investing_cash_flow": -136277, "net_cash_flow": 1908237, "operating_cash_flow": 2545753, "quarter": 1 }, { "change_in_working_capital": -79122, "financing_cash_flow": 91947, "investing_cash_flow": -427540, "net_cash_flow": 2005759, "operating_cash_flow": 2249373, "quarter": 2 }, { "change_in_working_capital": 1316, "financing_cash_flow": 113474, "investing_cash_flow": -371864, "net_cash_flow": 2450814, "operating_cash_flow": 2654489, "quarter": 3 }, { "change_in_working_capital": 28966, "financing_cash_flow": -172036, "investing_cash_flow": -409878, "net_cash_flow": 2402918, "operating_cash_flow": 2497303, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6685187753836701, "current_ratio": 1.6874936225030142, "debt_to_equity_ratio": 0.5879229253857123, "profit_margin": 0.21545926736817803, "quarter": 1, "return_on_assets": 0.1440385655660371, "return_on_equity": 0.1999252012005542 }, { "asset_turnover_ratio": 0.6565072915200509, "current_ratio": 1.4483322802603893, "debt_to_equity_ratio": 0.6053757234666658, "profit_margin": 0.2071886749166441, "quarter": 2, "return_on_assets": 0.13602087580315433, "return_on_equity": 0.19221883730321151 }, { "asset_turnover_ratio": 0.6447116837922999, "current_ratio": 2.042889656681059, "debt_to_equity_ratio": 0.6088843492755962, "profit_margin": 0.2245883581068571, "quarter": 3, "return_on_assets": 0.14479473851521987, "return_on_equity": 0.20349323840947448 }, { "asset_turnover_ratio": 0.6331279927069292, "current_ratio": 1.7801647898767743, "debt_to_equity_ratio": 0.6300887582407027, "profit_margin": 0.2109755342525651, "quarter": 4, "return_on_assets": 0.13357451651159855, "return_on_equity": 0.1920811685349545 } ], "income_statement": [ { "depreciation": 574801, "expenses": 6479277, "income_tax": 697449, "marketing_expense": 1206053, "net_income": 2668401, "net_profit": 1970952, "operational_expense": 3720480, "product_revenue": 2562416, "quarter": 1, "rd_expense": 653055, "revenue": 9147678, "salaries_expense": 2060271, "service_revenue": 6585262 }, { "depreciation": 360075, "expenses": 6453845, "income_tax": 775589, "marketing_expense": 693363, "net_income": 2664887, "net_profit": 1889298, "operational_expense": 4146267, "product_revenue": 3165403, "quarter": 2, "rd_expense": 1090462, "revenue": 9118732, "salaries_expense": 2095071, "service_revenue": 5953329 }, { "depreciation": 613008, "expenses": 6428513, "income_tax": 619885, "marketing_expense": 934176, "net_income": 2661366, "net_profit": 2041481, "operational_expense": 3466536, "product_revenue": 2168868, "quarter": 3, "rd_expense": 1164924, "revenue": 9089879, "salaries_expense": 2320494, "service_revenue": 6921011 }, { "depreciation": 585629, "expenses": 6403281, "income_tax": 746162, "marketing_expense": 1092424, "net_income": 2657836, "net_profit": 1911674, "operational_expense": 4250924, "product_revenue": 2625466, "quarter": 4, "rd_expense": 1154536, "revenue": 9061117, "salaries_expense": 2963140, "service_revenue": 6435651 } ], "market_conditions": { "gdp_growth": [ -0.014584266576622382, -0.009893932833123927, -0.014637496261774702, -0.023094320613094656 ], "inflation_rate": [ 0.043441808382863344, 0.04000329519808715, 0.035816207254774836, 0.03628526538094619 ], "interest_rate": [ 0.0607626894473171, 0.0591716546415598, 0.05639008387734809, 0.06025780809808206 ], "year": 1998 }, "random_event": { "description": "Johnson-Campbell New Ad Campaign Launch in 1998", "impact": -0.04, "type": "New Ad Campaign Launch" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 54017, "billable_hours_per_employee": 114, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 21119236, "net_revenue": 17345181, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 44475 }, { "average_project_size": 129264, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 18851211, "net_revenue": 16896098, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 43323 }, { "average_project_size": 118264, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 19744560, "net_revenue": 16458642, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 42202 }, { "average_project_size": 107062, "billable_hours_per_employee": 105, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 20421286, "net_revenue": 16032512, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 41109 } ], "balance_sheet": [ { "assets": 20487319, "current_assets": 7202695, "current_liabilities": 4623502, "equity": 15496210, "fixed_assets": 13284624, "liabilities": 10378411, "long_term_liabilities": 5754909, "quarter": 1 }, { "assets": 20936111, "current_assets": 7738634, "current_liabilities": 5092465, "equity": 15069984, "fixed_assets": 13197477, "liabilities": 10550239, "long_term_liabilities": 5457774, "quarter": 2 }, { "assets": 21394734, "current_assets": 8799986, "current_liabilities": 5955188, "equity": 15534951, "fixed_assets": 12594748, "liabilities": 10724913, "long_term_liabilities": 4769725, "quarter": 3 }, { "assets": 21863404, "current_assets": 8312069, "current_liabilities": 4410372, "equity": 15703088, "fixed_assets": 13551335, "liabilities": 10902478, "long_term_liabilities": 6492106, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9748, "financing_cash_flow": 65918, "investing_cash_flow": -435659, "net_cash_flow": 5991761, "operating_cash_flow": 5924227, "quarter": 1 }, { "change_in_working_capital": 27563, "financing_cash_flow": -38012, "investing_cash_flow": -262729, "net_cash_flow": 5396843, "operating_cash_flow": 5541516, "quarter": 2 }, { "change_in_working_capital": -75962, "financing_cash_flow": 9278, "investing_cash_flow": -444951, "net_cash_flow": 5479987, "operating_cash_flow": 5754996, "quarter": 3 }, { "change_in_working_capital": 35621, "financing_cash_flow": -77173, "investing_cash_flow": -155773, "net_cash_flow": 5128520, "operating_cash_flow": 5562957, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8466301032360555, "current_ratio": 1.5578440325104217, "debt_to_equity_ratio": 0.6697386651316677, "profit_margin": 0.3105935879250842, "quarter": 1, "return_on_assets": 0.2629578814094709, "return_on_equity": 0.34765287770364495 }, { "asset_turnover_ratio": 0.8070313536262775, "current_ratio": 1.5196243862255312, "debt_to_equity_ratio": 0.7000829596103089, "profit_margin": 0.27723039958693424, "quarter": 2, "return_on_assets": 0.22373362464499735, "return_on_equity": 0.3108239530977604 }, { "asset_turnover_ratio": 0.7692847221190037, "current_ratio": 1.4777007879516146, "debt_to_equity_ratio": 0.6903731463330653, "profit_margin": 0.2955972916842106, "quarter": 3, "return_on_assets": 0.22739848039241806, "return_on_equity": 0.31317317962573554 }, { "asset_turnover_ratio": 0.7333035605983405, "current_ratio": 1.8846639240408745, "debt_to_equity_ratio": 0.6942887921152833, "profit_margin": 0.29578409172561354, "quarter": 4, "return_on_assets": 0.21689952763073855, "return_on_equity": 0.30198913742316164 } ], "income_statement": [ { "depreciation": 536925, "expenses": 10502912, "income_tax": 1454967, "marketing_expense": 1653265, "net_income": 6842269, "net_profit": 5387302, "operational_expense": 7087633, "product_revenue": 3897965, "quarter": 1, "rd_expense": 1109103, "revenue": 17345181, "salaries_expense": 3564226, "service_revenue": 13447216 }, { "depreciation": 857404, "expenses": 10326114, "income_tax": 1885872, "marketing_expense": 1065944, "net_income": 6569984, "net_profit": 4684112, "operational_expense": 6569641, "product_revenue": 5186455, "quarter": 2, "rd_expense": 1742734, "revenue": 16896098, "salaries_expense": 4170470, "service_revenue": 11709643 }, { "depreciation": 889866, "expenses": 10152293, "income_tax": 1441219, "marketing_expense": 1297313, "net_income": 6306349, "net_profit": 4865130, "operational_expense": 6591899, "product_revenue": 4703442, "quarter": 3, "rd_expense": 1418874, "revenue": 16458642, "salaries_expense": 4758120, "service_revenue": 11755200 }, { "depreciation": 820795, "expenses": 9981398, "income_tax": 1308952, "marketing_expense": 1670463, "net_income": 6051114, "net_profit": 4742162, "operational_expense": 5911613, "product_revenue": 4828414, "quarter": 4, "rd_expense": 1821447, "revenue": 16032512, "salaries_expense": 3488769, "service_revenue": 11204098 } ], "market_conditions": { "gdp_growth": [ -0.016659396745996487, -0.02539154346985216, -0.017263485989460026, -0.00876668509736502 ], "inflation_rate": [ 0.023933058074665954, 0.02622728272301505, 0.030221304826610614, 0.023409747221407377 ], "interest_rate": [ 0.05726436192269356, 0.05686689647851451, 0.05472397534799392, 0.053435407841158716 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "West Wendystad", "name": "Huynh LLC", "num_employees": 81, "region": "North America", "revenue_size": "Large", "website": "www.huynhllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 193778, "billable_hours_per_employee": 95, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 89196755, "net_revenue": 74107955, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 914913 }, { "average_project_size": 129508, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 87624650, "net_revenue": 71935952, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 888098 }, { "average_project_size": 180136, "billable_hours_per_employee": 117, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 88697227, "net_revenue": 69827608, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 862069 }, { "average_project_size": 109305, "billable_hours_per_employee": 157, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 84005129, "net_revenue": 67781056, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 836803 } ], "balance_sheet": [ { "assets": 88067898, "current_assets": 38352806, "current_liabilities": 26229482, "equity": 54582171, "fixed_assets": 49715092, "liabilities": 49345765, "long_term_liabilities": 23116283, "quarter": 1 }, { "assets": 90669193, "current_assets": 44255151, "current_liabilities": 27822569, "equity": 56542697, "fixed_assets": 46414042, "liabilities": 49775950, "long_term_liabilities": 21953381, "quarter": 2 }, { "assets": 93347324, "current_assets": 29744588, "current_liabilities": 20257794, "equity": 57994910, "fixed_assets": 63602736, "liabilities": 50209885, "long_term_liabilities": 29952091, "quarter": 3 }, { "assets": 96104560, "current_assets": 46220424, "current_liabilities": 27493224, "equity": 60664638, "fixed_assets": 49884136, "liabilities": 50647602, "long_term_liabilities": 23154378, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1343, "financing_cash_flow": 58083, "investing_cash_flow": -346241, "net_cash_flow": 18815101, "operating_cash_flow": 19064470, "quarter": 1 }, { "change_in_working_capital": 39992, "financing_cash_flow": 89527, "investing_cash_flow": -314769, "net_cash_flow": 18302658, "operating_cash_flow": 18752457, "quarter": 2 }, { "change_in_working_capital": -5856, "financing_cash_flow": -3886, "investing_cash_flow": -112293, "net_cash_flow": 18886835, "operating_cash_flow": 19341770, "quarter": 3 }, { "change_in_working_capital": -50276, "financing_cash_flow": 108110, "investing_cash_flow": -151312, "net_cash_flow": 17327100, "operating_cash_flow": 17657338, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8414865879960028, "current_ratio": 1.4622021891244363, "debt_to_equity_ratio": 0.9040638013464141, "profit_margin": 0.21401262523031434, "quarter": 1, "return_on_assets": 0.18008875379312447, "return_on_equity": 0.29057176930540196 }, { "asset_turnover_ratio": 0.7933891283227811, "current_ratio": 1.5906205857553988, "debt_to_equity_ratio": 0.8803250046597529, "profit_margin": 0.21754704796288787, "quarter": 2, "return_on_assets": 0.17259946275246985, "return_on_equity": 0.2767723301207228 }, { "asset_turnover_ratio": 0.7480408115394931, "current_ratio": 1.4683034095420262, "debt_to_equity_ratio": 0.8657636506376163, "profit_margin": 0.2127735923590566, "quarter": 3, "return_on_assets": 0.15916333070244199, "return_on_equity": 0.25618577561375644 }, { "asset_turnover_ratio": 0.7052844943049529, "current_ratio": 1.6811569279761442, "debt_to_equity_ratio": 0.8348785003876559, "profit_margin": 0.224364754659473, "quarter": 4, "return_on_assets": 0.1582409825298612, "return_on_equity": 0.25068442673308294 } ], "income_statement": [ { "depreciation": 3204432, "expenses": 51727495, "income_tax": 6520422, "marketing_expense": 9700043, "net_income": 22380460, "net_profit": 15860038, "operational_expense": 35699694, "product_revenue": 19118676, "quarter": 1, "rd_expense": 6465938, "revenue": 74107955, "salaries_expense": 15565414, "service_revenue": 54989279 }, { "depreciation": 3103003, "expenses": 50449029, "income_tax": 5837469, "marketing_expense": 7676587, "net_income": 21486923, "net_profit": 15649454, "operational_expense": 30052859, "product_revenue": 25589733, "quarter": 2, "rd_expense": 6375211, "revenue": 71935952, "salaries_expense": 18653451, "service_revenue": 46346219 }, { "depreciation": 4484299, "expenses": 49202161, "income_tax": 5767976, "marketing_expense": 5222488, "net_income": 20625447, "net_profit": 14857471, "operational_expense": 30858453, "product_revenue": 15411539, "quarter": 3, "rd_expense": 9753230, "revenue": 69827608, "salaries_expense": 18956975, "service_revenue": 54416069 }, { "depreciation": 2449658, "expenses": 47986109, "income_tax": 4587267, "marketing_expense": 5616935, "net_income": 19794947, "net_profit": 15207680, "operational_expense": 30213787, "product_revenue": 25688417, "quarter": 4, "rd_expense": 6788685, "revenue": 67781056, "salaries_expense": 19409225, "service_revenue": 42092639 } ], "market_conditions": { "gdp_growth": [ 0.04024495741767222, 0.03339748599152651, 0.022570703515775968, 0.03560922236703465 ], "inflation_rate": [ 0.00710915512830002, 0.004889729129794964, 0.009544857385382244, 0.010477495118131619 ], "interest_rate": [ 0.011933336676723545, 0.012074538963786999, 0.013976919126741531, 0.011882724048940002 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 91693, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 49409824, "net_revenue": 42488547, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 524550 }, { "average_project_size": 79546, "billable_hours_per_employee": 131, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 50478258, "net_revenue": 42503178, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 524731 }, { "average_project_size": 81363, "billable_hours_per_employee": 99, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 53008647, "net_revenue": 42517815, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 524911 }, { "average_project_size": 175057, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 54340653, "net_revenue": 42532457, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 525092 } ], "balance_sheet": [ { "assets": 48398768, "current_assets": 21852577, "current_liabilities": 12305764, "equity": 32906528, "fixed_assets": 26546191, "liabilities": 22047984, "long_term_liabilities": 9742220, "quarter": 1 }, { "assets": 49954106, "current_assets": 18649666, "current_liabilities": 11671564, "equity": 33912005, "fixed_assets": 31304440, "liabilities": 22418520, "long_term_liabilities": 10746956, "quarter": 2 }, { "assets": 51559426, "current_assets": 20850221, "current_liabilities": 12478156, "equity": 35296739, "fixed_assets": 30709205, "liabilities": 22795283, "long_term_liabilities": 10317127, "quarter": 3 }, { "assets": 53216334, "current_assets": 20749405, "current_liabilities": 11145202, "equity": 37407081, "fixed_assets": 32466929, "liabilities": 23178378, "long_term_liabilities": 12033176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45949, "financing_cash_flow": 33137, "investing_cash_flow": -485443, "net_cash_flow": 9121215, "operating_cash_flow": 9636663, "quarter": 1 }, { "change_in_working_capital": -84357, "financing_cash_flow": -111121, "investing_cash_flow": -383780, "net_cash_flow": 7811755, "operating_cash_flow": 8098381, "quarter": 2 }, { "change_in_working_capital": -33608, "financing_cash_flow": 141597, "investing_cash_flow": -238782, "net_cash_flow": 8091702, "operating_cash_flow": 8364000, "quarter": 3 }, { "change_in_working_capital": -6559, "financing_cash_flow": -98581, "investing_cash_flow": -360831, "net_cash_flow": 9480803, "operating_cash_flow": 9637329, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8778848874830864, "current_ratio": 1.7758001047314087, "debt_to_equity_ratio": 0.6700185446486484, "profit_margin": 0.15429437961246356, "quarter": 1, "return_on_assets": 0.1354527040853602, "return_on_equity": 0.19922320580281214 }, { "asset_turnover_ratio": 0.8508445331801153, "current_ratio": 1.5978720589631348, "debt_to_equity_ratio": 0.6610791665075539, "profit_margin": 0.15002217010690352, "quarter": 2, "return_on_assets": 0.1276455432912762, "return_on_equity": 0.18802836930461647 }, { "asset_turnover_ratio": 0.8246370896371111, "current_ratio": 1.6709376770093274, "debt_to_equity_ratio": 0.6458183856587998, "profit_margin": 0.1536437373369257, "quarter": 3, "return_on_assets": 0.12670032439849116, "return_on_equity": 0.18507647406181063 }, { "asset_turnover_ratio": 0.7992368846752954, "current_ratio": 1.8617343140124334, "debt_to_equity_ratio": 0.6196254126324372, "profit_margin": 0.17325885969860616, "quarter": 4, "return_on_assets": 0.13847487126790808, "return_on_equity": 0.19699812984605775 } ], "income_statement": [ { "depreciation": 3080919, "expenses": 33632331, "income_tax": 2300472, "marketing_expense": 3872305, "net_income": 8856216, "net_profit": 6555744, "operational_expense": 19476908, "product_revenue": 11332499, "quarter": 1, "rd_expense": 5808114, "revenue": 42488547, "salaries_expense": 13922518, "service_revenue": 31156048 }, { "depreciation": 1721962, "expenses": 33469388, "income_tax": 2657371, "marketing_expense": 5941490, "net_income": 9033790, "net_profit": 6376419, "operational_expense": 22568230, "product_revenue": 10212139, "quarter": 2, "rd_expense": 4903561, "revenue": 42503178, "salaries_expense": 13415031, "service_revenue": 32291039 }, { "depreciation": 1831404, "expenses": 33307234, "income_tax": 2677985, "marketing_expense": 5017723, "net_income": 9210581, "net_profit": 6532596, "operational_expense": 22853391, "product_revenue": 15051238, "quarter": 3, "rd_expense": 6236658, "revenue": 42517815, "salaries_expense": 12119349, "service_revenue": 27466577 }, { "depreciation": 2268204, "expenses": 33145866, "income_tax": 2017466, "marketing_expense": 5631918, "net_income": 9386591, "net_profit": 7369125, "operational_expense": 16914297, "product_revenue": 13711659, "quarter": 4, "rd_expense": 4802763, "revenue": 42532457, "salaries_expense": 15363153, "service_revenue": 28820798 } ], "market_conditions": { "gdp_growth": [ 0.05515308604537414, 0.05128205104536237, 0.06723999001821836, 0.0580596949305071 ], "inflation_rate": [ 0.008340766042407393, 0.006758517770863482, 0.013919861465269415, 0.01064491127315419 ], "interest_rate": [ 0.012088020174193158, 0.012734998622023104, 0.008339682738664197, 0.009894961347832614 ], "year": 2006 }, "random_event": { "description": "Huynh LLC Partnership with Major Brand in 2006", "impact": 0.09, "type": "Partnership with Major Brand" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 160678, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 67860314, "net_revenue": 54263918, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 669925 }, { "average_project_size": 61655, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 61437396, "net_revenue": 54850003, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 677161 }, { "average_project_size": 184976, "billable_hours_per_employee": 129, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 68454517, "net_revenue": 55442418, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 684474 }, { "average_project_size": 154417, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 63518537, "net_revenue": 56041232, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 691867 } ], "balance_sheet": [ { "assets": 76110748, "current_assets": 25913123, "current_liabilities": 18291931, "equity": 48377231, "fixed_assets": 50197625, "liabilities": 37140931, "long_term_liabilities": 18849000, "quarter": 1 }, { "assets": 77888864, "current_assets": 25852949, "current_liabilities": 15446876, "equity": 49152968, "fixed_assets": 52035915, "liabilities": 37722665, "long_term_liabilities": 22275789, "quarter": 2 }, { "assets": 79708521, "current_assets": 36050510, "current_liabilities": 21075628, "equity": 50761324, "fixed_assets": 43658011, "liabilities": 38313511, "long_term_liabilities": 17237883, "quarter": 3 }, { "assets": 81570689, "current_assets": 28744486, "current_liabilities": 19683112, "equity": 52836489, "fixed_assets": 52826203, "liabilities": 38913612, "long_term_liabilities": 19230500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82360, "financing_cash_flow": 150627, "investing_cash_flow": -239296, "net_cash_flow": 13641364, "operating_cash_flow": 13579746, "quarter": 1 }, { "change_in_working_capital": 65298, "financing_cash_flow": -54879, "investing_cash_flow": -473488, "net_cash_flow": 11631024, "operating_cash_flow": 11976981, "quarter": 2 }, { "change_in_working_capital": -83484, "financing_cash_flow": 88352, "investing_cash_flow": -368075, "net_cash_flow": 12015871, "operating_cash_flow": 12294797, "quarter": 3 }, { "change_in_working_capital": 26062, "financing_cash_flow": -123520, "investing_cash_flow": -219081, "net_cash_flow": 12692951, "operating_cash_flow": 12924815, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7129599882529074, "current_ratio": 1.4166422888868322, "debt_to_equity_ratio": 0.7677357763614044, "profit_margin": 0.17336407592242048, "quarter": 1, "return_on_assets": 0.12360164953312507, "return_on_equity": 0.19445953820713716 }, { "asset_turnover_ratio": 0.704208537436109, "current_ratio": 1.6736684492061695, "debt_to_equity_ratio": 0.7674544698908111, "profit_margin": 0.16384263461207102, "quarter": 2, "return_on_assets": 0.11537938208984534, "return_on_equity": 0.18283268265712865 }, { "asset_turnover_ratio": 0.6955645055815299, "current_ratio": 1.710530760933909, "debt_to_equity_ratio": 0.7547776137596411, "profit_margin": 0.16893768955026456, "quarter": 3, "return_on_assets": 0.11750706050611577, "return_on_equity": 0.18451673955549308 }, { "asset_turnover_ratio": 0.6870265862287862, "current_ratio": 1.460362873513091, "debt_to_equity_ratio": 0.7364912532322123, "profit_margin": 0.18164147426309257, "quarter": 4, "return_on_assets": 0.12479252198053642, "return_on_equity": 0.1926587514170368 } ], "income_statement": [ { "depreciation": 4172332, "expenses": 42163881, "income_tax": 2692623, "marketing_expense": 7447922, "net_income": 12100037, "net_profit": 9407414, "operational_expense": 26965868, "product_revenue": 17734629, "quarter": 1, "rd_expense": 4878901, "revenue": 54263918, "salaries_expense": 16997946, "service_revenue": 36529289 }, { "depreciation": 2990212, "expenses": 42399608, "income_tax": 3463626, "marketing_expense": 5974918, "net_income": 12450395, "net_profit": 8986769, "operational_expense": 28547815, "product_revenue": 21879726, "quarter": 2, "rd_expense": 8146596, "revenue": 54850003, "salaries_expense": 12855092, "service_revenue": 32970277 }, { "depreciation": 2928483, "expenses": 42636653, "income_tax": 3439451, "marketing_expense": 4804189, "net_income": 12805765, "net_profit": 9366314, "operational_expense": 23578112, "product_revenue": 11629114, "quarter": 3, "rd_expense": 8344391, "revenue": 55442418, "salaries_expense": 17363893, "service_revenue": 43813304 }, { "depreciation": 2745403, "expenses": 42875023, "income_tax": 2986797, "marketing_expense": 5238568, "net_income": 13166209, "net_profit": 10179412, "operational_expense": 28330649, "product_revenue": 21910204, "quarter": 4, "rd_expense": 6989374, "revenue": 56041232, "salaries_expense": 19882205, "service_revenue": 34131028 } ], "market_conditions": { "gdp_growth": [ 0.055384689523852434, 0.044168980613153205, 0.04901992378922194, 0.05855406132767785 ], "inflation_rate": [ 0.007906779316178213, 0.004995732492610501, 0.010244262655268906, 0.00545219187352229 ], "interest_rate": [ 0.014881994124580952, 0.01376573336355871, 0.012986252301713323, 0.014528429719818131 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 188595, "billable_hours_per_employee": 119, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 65033253, "net_revenue": 54150740, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 668528 }, { "average_project_size": 61901, "billable_hours_per_employee": 111, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 69828960, "net_revenue": 54647943, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 674666 }, { "average_project_size": 186528, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 65745689, "net_revenue": 55149711, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 680861 }, { "average_project_size": 85399, "billable_hours_per_employee": 148, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 62756355, "net_revenue": 55656087, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 687112 } ], "balance_sheet": [ { "assets": 63441076, "current_assets": 30500252, "current_liabilities": 17348485, "equity": 40514872, "fixed_assets": 32940824, "liabilities": 33429400, "long_term_liabilities": 16080915, "quarter": 1 }, { "assets": 64461337, "current_assets": 24811320, "current_liabilities": 19673871, "equity": 40978569, "fixed_assets": 39650017, "liabilities": 33800741, "long_term_liabilities": 14126870, "quarter": 2 }, { "assets": 65498006, "current_assets": 22350652, "current_liabilities": 17409996, "equity": 41487041, "fixed_assets": 43147354, "liabilities": 34176207, "long_term_liabilities": 16766211, "quarter": 3 }, { "assets": 66551347, "current_assets": 31303508, "current_liabilities": 15082609, "equity": 43249598, "fixed_assets": 35247839, "liabilities": 34555843, "long_term_liabilities": 19473234, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57771, "financing_cash_flow": -183388, "investing_cash_flow": -493575, "net_cash_flow": 12917080, "operating_cash_flow": 12914170, "quarter": 1 }, { "change_in_working_capital": -1180, "financing_cash_flow": 130909, "investing_cash_flow": -432896, "net_cash_flow": 12240991, "operating_cash_flow": 12601937, "quarter": 2 }, { "change_in_working_capital": 36429, "financing_cash_flow": 99186, "investing_cash_flow": -131726, "net_cash_flow": 11983394, "operating_cash_flow": 12570997, "quarter": 3 }, { "change_in_working_capital": 5972, "financing_cash_flow": 22573, "investing_cash_flow": -432320, "net_cash_flow": 12944462, "operating_cash_flow": 13366807, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8535596086043685, "current_ratio": 1.7580931130297546, "debt_to_equity_ratio": 0.825114293832645, "profit_margin": 0.1939621877743499, "quarter": 1, "return_on_assets": 0.16555828908072115, "return_on_equity": 0.2592429762581997 }, { "asset_turnover_ratio": 0.8477631017799088, "current_ratio": 1.2611305624602296, "debt_to_equity_ratio": 0.8248394666978244, "profit_margin": 0.18880807645403963, "quarter": 2, "return_on_assets": 0.1600645205357748, "return_on_equity": 0.2517894902577003 }, { "asset_turnover_ratio": 0.8420059535858236, "current_ratio": 1.2837827188472646, "debt_to_equity_ratio": 0.8237802980453584, "profit_margin": 0.18432085709388396, "quarter": 3, "return_on_assets": 0.1551992590430921, "return_on_equity": 0.24502210220295056 }, { "asset_turnover_ratio": 0.8362879116481293, "current_ratio": 2.075470364576845, "debt_to_equity_ratio": 0.7989864553191917, "profit_margin": 0.20220778366973588, "quarter": 4, "return_on_assets": 0.16910392512416014, "return_on_equity": 0.2602126845202122 } ], "income_statement": [ { "depreciation": 2410974, "expenses": 40415179, "income_tax": 3232365, "marketing_expense": 7844334, "net_income": 13735561, "net_profit": 10503196, "operational_expense": 23228173, "product_revenue": 10879589, "quarter": 1, "rd_expense": 7260061, "revenue": 54150740, "salaries_expense": 14844898, "service_revenue": 43271151 }, { "depreciation": 2283964, "expenses": 40567127, "income_tax": 3762843, "marketing_expense": 4313538, "net_income": 14080816, "net_profit": 10317973, "operational_expense": 20307939, "product_revenue": 12445745, "quarter": 2, "rd_expense": 5925541, "revenue": 54647943, "salaries_expense": 13288407, "service_revenue": 42202198 }, { "depreciation": 2405755, "expenses": 40719647, "income_tax": 4264822, "marketing_expense": 7541820, "net_income": 14430064, "net_profit": 10165242, "operational_expense": 25682643, "product_revenue": 20717910, "quarter": 3, "rd_expense": 8143336, "revenue": 55149711, "salaries_expense": 14730508, "service_revenue": 34431801 }, { "depreciation": 2112713, "expenses": 40872741, "income_tax": 3529252, "marketing_expense": 4368729, "net_income": 14783346, "net_profit": 11254094, "operational_expense": 27365172, "product_revenue": 11309048, "quarter": 4, "rd_expense": 4809239, "revenue": 55656087, "salaries_expense": 12282493, "service_revenue": 44347039 } ], "market_conditions": { "gdp_growth": [ 0.05303918468689563, 0.05190502689599901, 0.06587406153097451, 0.06063215852495214 ], "inflation_rate": [ 0.012532691307517455, 0.007749403707528909, 0.007574873763094066, 0.008648208159439646 ], "interest_rate": [ 0.01527942389109354, 0.01683581346437585, 0.010454428729095551, 0.010409671857007221 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 199801, "billable_hours_per_employee": 137, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 38961883, "net_revenue": 31558489, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 389611 }, { "average_project_size": 190941, "billable_hours_per_employee": 88, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 40714397, "net_revenue": 31510180, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 389015 }, { "average_project_size": 132669, "billable_hours_per_employee": 149, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 40369544, "net_revenue": 31461946, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 388419 }, { "average_project_size": 146469, "billable_hours_per_employee": 102, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 36522670, "net_revenue": 31413786, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 387825 } ], "balance_sheet": [ { "assets": 34303169, "current_assets": 14882338, "current_liabilities": 7109282, "equity": 23086144, "fixed_assets": 19420831, "liabilities": 15884705, "long_term_liabilities": 8775423, "quarter": 1 }, { "assets": 35422414, "current_assets": 12897410, "current_liabilities": 6553866, "equity": 24424930, "fixed_assets": 22525004, "liabilities": 16140545, "long_term_liabilities": 9586679, "quarter": 2 }, { "assets": 36578178, "current_assets": 11003171, "current_liabilities": 9633255, "equity": 25275579, "fixed_assets": 25575007, "liabilities": 16400504, "long_term_liabilities": 6767249, "quarter": 3 }, { "assets": 37771652, "current_assets": 15345788, "current_liabilities": 8547135, "equity": 25938716, "fixed_assets": 22425864, "liabilities": 16664651, "long_term_liabilities": 8117516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5721, "financing_cash_flow": -32970, "investing_cash_flow": -286704, "net_cash_flow": 6809754, "operating_cash_flow": 6830303, "quarter": 1 }, { "change_in_working_capital": -66903, "financing_cash_flow": -168541, "investing_cash_flow": -324329, "net_cash_flow": 6846036, "operating_cash_flow": 6843513, "quarter": 2 }, { "change_in_working_capital": -96504, "financing_cash_flow": 83985, "investing_cash_flow": -320824, "net_cash_flow": 6366227, "operating_cash_flow": 6879187, "quarter": 3 }, { "change_in_working_capital": 86195, "financing_cash_flow": 162356, "investing_cash_flow": -379287, "net_cash_flow": 6170871, "operating_cash_flow": 6288550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9199875673294208, "current_ratio": 2.0933672345533627, "debt_to_equity_ratio": 0.6880622853257781, "profit_margin": 0.1479056871195576, "quarter": 1, "return_on_assets": 0.13607139328730825, "return_on_equity": 0.20218534546089637 }, { "asset_turnover_ratio": 0.889554845132802, "current_ratio": 1.9679087122013175, "debt_to_equity_ratio": 0.6608225693993801, "profit_margin": 0.163219029532678, "quarter": 2, "return_on_assets": 0.14519227853866765, "return_on_equity": 0.21056604870515494 }, { "asset_turnover_ratio": 0.8601288451272778, "current_ratio": 1.1422069695030392, "debt_to_equity_ratio": 0.6488675887503903, "profit_margin": 0.1620340013297334, "quarter": 3, "return_on_assets": 0.13937011843509536, "return_on_equity": 0.20169290681728794 }, { "asset_turnover_ratio": 0.8316762528681563, "current_ratio": 1.7954306326037905, "debt_to_equity_ratio": 0.6424624487966174, "profit_margin": 0.15380874498858557, "quarter": 4, "return_on_assets": 0.12791908069046068, "return_on_equity": 0.18627425505564732 } ], "income_statement": [ { "depreciation": 2162623, "expenses": 25211282, "income_tax": 1679527, "marketing_expense": 4706339, "net_income": 6347207, "net_profit": 4667680, "operational_expense": 15365667, "product_revenue": 8512134, "quarter": 1, "rd_expense": 2742801, "revenue": 31558489, "salaries_expense": 12051748, "service_revenue": 23046355 }, { "depreciation": 1700452, "expenses": 25016367, "income_tax": 1350752, "marketing_expense": 2832818, "net_income": 6493813, "net_profit": 5143061, "operational_expense": 15974642, "product_revenue": 6659101, "quarter": 2, "rd_expense": 2778105, "revenue": 31510180, "salaries_expense": 12234658, "service_revenue": 24851079 }, { "depreciation": 1781282, "expenses": 24822960, "income_tax": 1541081, "marketing_expense": 3925276, "net_income": 6638986, "net_profit": 5097905, "operational_expense": 13964623, "product_revenue": 8875744, "quarter": 3, "rd_expense": 3007804, "revenue": 31461946, "salaries_expense": 10819990, "service_revenue": 22586202 }, { "depreciation": 1456835, "expenses": 24631048, "income_tax": 1951023, "marketing_expense": 4868316, "net_income": 6782738, "net_profit": 4831715, "operational_expense": 15811784, "product_revenue": 12535450, "quarter": 4, "rd_expense": 3082834, "revenue": 31413786, "salaries_expense": 8369300, "service_revenue": 18878336 } ], "market_conditions": { "gdp_growth": [ 0.046116255164114675, 0.04035431758315598, 0.039290791048688885, 0.04491371924171823 ], "inflation_rate": [ 0.006230342885769697, 0.003205737287379401, 0.0031036280136155364, 0.0065406040239171775 ], "interest_rate": [ 0.012613863473358723, 0.013066152354933845, 0.014194799763530875, 0.007306285545784853 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 193606, "billable_hours_per_employee": 143, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 65637262, "net_revenue": 57156263, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 705633 }, { "average_project_size": 151569, "billable_hours_per_employee": 118, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 66193669, "net_revenue": 55393043, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 683865 }, { "average_project_size": 106967, "billable_hours_per_employee": 84, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 64516088, "net_revenue": 53684217, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 662768 }, { "average_project_size": 56387, "billable_hours_per_employee": 129, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 64914897, "net_revenue": 52028107, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 642322 } ], "balance_sheet": [ { "assets": 64615525, "current_assets": 25420615, "current_liabilities": 15280369, "equity": 47342803, "fixed_assets": 39194910, "liabilities": 26713016, "long_term_liabilities": 11432647, "quarter": 1 }, { "assets": 66347896, "current_assets": 32361271, "current_liabilities": 12191304, "equity": 47574917, "fixed_assets": 33986625, "liabilities": 27391011, "long_term_liabilities": 15199707, "quarter": 2 }, { "assets": 68126712, "current_assets": 31045957, "current_liabilities": 13692603, "equity": 48210419, "fixed_assets": 37080755, "liabilities": 28086215, "long_term_liabilities": 14393612, "quarter": 3 }, { "assets": 69953218, "current_assets": 25883652, "current_liabilities": 13321189, "equity": 48627549, "fixed_assets": 44069566, "liabilities": 28799063, "long_term_liabilities": 15477874, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98947, "financing_cash_flow": -91429, "investing_cash_flow": -447599, "net_cash_flow": 11592747, "operating_cash_flow": 11802993, "quarter": 1 }, { "change_in_working_capital": 77300, "financing_cash_flow": -152959, "investing_cash_flow": -233775, "net_cash_flow": 11938363, "operating_cash_flow": 12422644, "quarter": 2 }, { "change_in_working_capital": 72963, "financing_cash_flow": -70432, "investing_cash_flow": -355550, "net_cash_flow": 10081006, "operating_cash_flow": 10355934, "quarter": 3 }, { "change_in_working_capital": -72720, "financing_cash_flow": -142123, "investing_cash_flow": -357852, "net_cash_flow": 9981140, "operating_cash_flow": 9881081, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8845592912848731, "current_ratio": 1.663612639197391, "debt_to_equity_ratio": 0.5642466078740627, "profit_margin": 0.16516639655045326, "quarter": 1, "return_on_assets": 0.14609947067674525, "return_on_equity": 0.19940293776014908 }, { "asset_turnover_ratio": 0.834887710681888, "current_ratio": 2.6544552576164127, "debt_to_equity_ratio": 0.5757447984617609, "profit_margin": 0.15557968173006853, "quarter": 2, "return_on_assets": 0.12989156430823368, "return_on_equity": 0.1811465482956071 }, { "asset_turnover_ratio": 0.7880054008771185, "current_ratio": 2.2673524529996234, "debt_to_equity_ratio": 0.5825756254057862, "profit_margin": 0.1521848032169306, "quarter": 3, "return_on_assets": 0.11992244686636279, "return_on_equity": 0.16946382482176725 }, { "asset_turnover_ratio": 0.7437557340106927, "current_ratio": 1.9430436727532354, "debt_to_equity_ratio": 0.5922376017758987, "profit_margin": 0.14364147440536323, "quarter": 4, "return_on_assets": 0.10683417023073906, "return_on_equity": 0.15368642166192667 } ], "income_statement": [ { "depreciation": 2362699, "expenses": 44923371, "income_tax": 2792598, "marketing_expense": 8569428, "net_income": 12232892, "net_profit": 9440294, "operational_expense": 30471691, "product_revenue": 17238768, "quarter": 1, "rd_expense": 5339891, "revenue": 57156263, "salaries_expense": 14747226, "service_revenue": 39917495 }, { "depreciation": 3804612, "expenses": 44011445, "income_tax": 2763566, "marketing_expense": 7565228, "net_income": 11381598, "net_profit": 8618032, "operational_expense": 27154659, "product_revenue": 11501146, "quarter": 2, "rd_expense": 6963087, "revenue": 55393043, "salaries_expense": 15369882, "service_revenue": 43891897 }, { "depreciation": 2186012, "expenses": 43118031, "income_tax": 2396264, "marketing_expense": 7872695, "net_income": 10566186, "net_profit": 8169922, "operational_expense": 25707796, "product_revenue": 19285320, "quarter": 3, "rd_expense": 7979411, "revenue": 53684217, "salaries_expense": 14969711, "service_revenue": 34398897 }, { "depreciation": 2407687, "expenses": 42242753, "income_tax": 2311960, "marketing_expense": 6139624, "net_income": 9785354, "net_profit": 7473394, "operational_expense": 29514923, "product_revenue": 15828713, "quarter": 4, "rd_expense": 6317606, "revenue": 52028107, "salaries_expense": 20135214, "service_revenue": 36199394 } ], "market_conditions": { "gdp_growth": [ 0.034809473768489994, 0.04564911644416063, 0.03827871660547027, 0.043353459518523374 ], "inflation_rate": [ 0.007724827550338505, 0.0017202334840684414, 0.003017996293111232, 0.00935640441878689 ], "interest_rate": [ 0.01639764802814122, 0.016698159219915826, 0.02029791332384971, 0.016616311514149044 ], "year": 2010 }, "random_event": { "description": "Huynh LLC Award Nomination in 2010", "impact": 0.07, "type": "Award Nomination" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 192034, "billable_hours_per_employee": 94, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 101918232, "net_revenue": 80041599, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 988168 }, { "average_project_size": 191692, "billable_hours_per_employee": 131, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 97654572, "net_revenue": 77770855, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 960134 }, { "average_project_size": 143096, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 97449162, "net_revenue": 75564531, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 932895 }, { "average_project_size": 149667, "billable_hours_per_employee": 134, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 88325059, "net_revenue": 73420800, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 906430 } ], "balance_sheet": [ { "assets": 107425056, "current_assets": 48404413, "current_liabilities": 29490279, "equity": 78282185, "fixed_assets": 59020643, "liabilities": 51590751, "long_term_liabilities": 22100472, "quarter": 1 }, { "assets": 108930374, "current_assets": 49769878, "current_liabilities": 26807932, "equity": 79426068, "fixed_assets": 59160496, "liabilities": 52673682, "long_term_liabilities": 25865750, "quarter": 2 }, { "assets": 110456786, "current_assets": 34248915, "current_liabilities": 24380730, "equity": 78159794, "fixed_assets": 76207871, "liabilities": 53779345, "long_term_liabilities": 29398615, "quarter": 3 }, { "assets": 112004588, "current_assets": 35200119, "current_liabilities": 32864219, "equity": 79584629, "fixed_assets": 76804469, "liabilities": 54908216, "long_term_liabilities": 22043997, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80833, "financing_cash_flow": 165733, "investing_cash_flow": -480098, "net_cash_flow": 25922408, "operating_cash_flow": 26196342, "quarter": 1 }, { "change_in_working_capital": -8544, "financing_cash_flow": -60066, "investing_cash_flow": -466583, "net_cash_flow": 26319554, "operating_cash_flow": 26926500, "quarter": 2 }, { "change_in_working_capital": -80818, "financing_cash_flow": -172744, "investing_cash_flow": -466430, "net_cash_flow": 23696921, "operating_cash_flow": 23931050, "quarter": 3 }, { "change_in_working_capital": 40004, "financing_cash_flow": 23205, "investing_cash_flow": -489887, "net_cash_flow": 25306975, "operating_cash_flow": 25611751, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7450924577595752, "current_ratio": 1.6413684319500674, "debt_to_equity_ratio": 0.6590356541529852, "profit_margin": 0.2804526681182369, "quarter": 1, "return_on_assets": 0.20896316777344756, "return_on_equity": 0.28675592026461705 }, { "asset_turnover_ratio": 0.7139501329537343, "current_ratio": 1.856535520904783, "debt_to_equity_ratio": 0.663178768965373, "profit_margin": 0.29791849401681386, "quarter": 2, "return_on_assets": 0.21269894841268056, "return_on_equity": 0.2917099710890888 }, { "asset_turnover_ratio": 0.6841094489205941, "current_ratio": 1.4047534671849449, "debt_to_equity_ratio": 0.6880691753102625, "profit_margin": 0.28429148855565584, "quarter": 3, "return_on_assets": 0.1944864935686251, "return_on_equity": 0.2748517095631035 }, { "asset_turnover_ratio": 0.6555160043979626, "current_ratio": 1.0710773014262107, "debt_to_equity_ratio": 0.6899349370592656, "profit_margin": 0.3062927263118898, "quarter": 4, "return_on_assets": 0.20077978412812875, "return_on_equity": 0.28257035664512553 } ], "income_statement": [ { "depreciation": 3748462, "expenses": 48844572, "income_tax": 8749147, "marketing_expense": 7623817, "net_income": 31197027, "net_profit": 22447880, "operational_expense": 28300909, "product_revenue": 30600390, "quarter": 1, "rd_expense": 5494920, "revenue": 80041599, "salaries_expense": 18690931, "service_revenue": 49441209 }, { "depreciation": 3757124, "expenses": 47388256, "income_tax": 7213223, "marketing_expense": 5711789, "net_income": 30382599, "net_profit": 23169376, "operational_expense": 24156442, "product_revenue": 30520760, "quarter": 2, "rd_expense": 9065152, "revenue": 77770855, "salaries_expense": 14330546, "service_revenue": 47250095 }, { "depreciation": 2448697, "expenses": 45975360, "income_tax": 8106818, "marketing_expense": 5071555, "net_income": 29589171, "net_profit": 21482353, "operational_expense": 23721313, "product_revenue": 19070888, "quarter": 3, "rd_expense": 6378148, "revenue": 75564531, "salaries_expense": 21837894, "service_revenue": 56493643 }, { "depreciation": 3123494, "expenses": 44604591, "income_tax": 6327952, "marketing_expense": 6977651, "net_income": 28816209, "net_profit": 22488257, "operational_expense": 27777260, "product_revenue": 18305243, "quarter": 4, "rd_expense": 8785267, "revenue": 73420800, "salaries_expense": 17169049, "service_revenue": 55115557 } ], "market_conditions": { "gdp_growth": [ 0.0472894742896485, 0.0466467929298117, 0.0365846179360442, 0.046295991191584 ], "inflation_rate": [ 0.004301164686538388, 0.010453093877273504, 0.0024182398529625842, 0.006091021080515114 ], "interest_rate": [ 0.0075257187329361, 0.007989773232978559, 0.008064356405508169, 0.013887115656743606 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 197126, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 71858380, "net_revenue": 55783704, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 688688 }, { "average_project_size": 96073, "billable_hours_per_employee": 124, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 60946246, "net_revenue": 54920570, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 678032 }, { "average_project_size": 122947, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 68586471, "net_revenue": 54070792, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 667541 }, { "average_project_size": 95538, "billable_hours_per_employee": 160, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 60214529, "net_revenue": 53234162, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 657212 } ], "balance_sheet": [ { "assets": 70255365, "current_assets": 31740594, "current_liabilities": 15350514, "equity": 52918597, "fixed_assets": 38514771, "liabilities": 32923994, "long_term_liabilities": 17573480, "quarter": 1 }, { "assets": 72184320, "current_assets": 30044653, "current_liabilities": 16527088, "equity": 53949287, "fixed_assets": 42139667, "liabilities": 33425858, "long_term_liabilities": 16898770, "quarter": 2 }, { "assets": 74166236, "current_assets": 24457147, "current_liabilities": 18974972, "equity": 55665019, "fixed_assets": 49709089, "liabilities": 33935372, "long_term_liabilities": 14960400, "quarter": 3 }, { "assets": 76202568, "current_assets": 32324106, "current_liabilities": 16407745, "equity": 57457177, "fixed_assets": 43878462, "liabilities": 34452653, "long_term_liabilities": 18044908, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43629, "financing_cash_flow": 137232, "investing_cash_flow": -328661, "net_cash_flow": 18207286, "operating_cash_flow": 18763612, "quarter": 1 }, { "change_in_working_capital": 4547, "financing_cash_flow": -117426, "investing_cash_flow": -463368, "net_cash_flow": 17501482, "operating_cash_flow": 17808119, "quarter": 2 }, { "change_in_working_capital": -9794, "financing_cash_flow": -116868, "investing_cash_flow": -365636, "net_cash_flow": 17622995, "operating_cash_flow": 18008995, "quarter": 3 }, { "change_in_working_capital": -19711, "financing_cash_flow": -28730, "investing_cash_flow": -381549, "net_cash_flow": 18516071, "operating_cash_flow": 18640629, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7940134394006778, "current_ratio": 2.067721901690067, "debt_to_equity_ratio": 0.6221630176627698, "profit_margin": 0.27942257115088664, "quarter": 1, "return_on_assets": 0.22186527676569612, "return_on_equity": 0.2945510063314793 }, { "asset_turnover_ratio": 0.7608379492942512, "current_ratio": 1.8179036137521625, "debt_to_equity_ratio": 0.6195792355884148, "profit_margin": 0.2765962734909707, "quarter": 2, "return_on_assets": 0.210444941505302, "return_on_equity": 0.28157601044847913 }, { "asset_turnover_ratio": 0.729048619913784, "current_ratio": 1.2889161048564393, "debt_to_equity_ratio": 0.6096355055587065, "profit_margin": 0.28544347935573056, "quarter": 3, "return_on_assets": 0.20810217468768402, "return_on_equity": 0.27726847627591755 }, { "asset_turnover_ratio": 0.6985875069197143, "current_ratio": 1.9700517042408936, "debt_to_equity_ratio": 0.5996231419444781, "profit_margin": 0.29505981516154983, "quarter": 4, "return_on_assets": 0.2061251006658988, "return_on_equity": 0.27337336813467183 } ], "income_statement": [ { "depreciation": 3176386, "expenses": 35096234, "income_tax": 5100244, "marketing_expense": 4077358, "net_income": 20687470, "net_profit": 15587226, "operational_expense": 21688294, "product_revenue": 16001064, "quarter": 1, "rd_expense": 4635815, "revenue": 55783704, "salaries_expense": 12507844, "service_revenue": 39782640 }, { "depreciation": 2617294, "expenses": 34262207, "income_tax": 5467538, "marketing_expense": 6742288, "net_income": 20658363, "net_profit": 15190825, "operational_expense": 17298289, "product_revenue": 15081197, "quarter": 2, "rd_expense": 3706036, "revenue": 54920570, "salaries_expense": 11337620, "service_revenue": 39839373 }, { "depreciation": 2574840, "expenses": 33448001, "income_tax": 5188636, "marketing_expense": 3560157, "net_income": 20622791, "net_profit": 15434155, "operational_expense": 22679536, "product_revenue": 11431501, "quarter": 3, "rd_expense": 3439151, "revenue": 54070792, "salaries_expense": 11572086, "service_revenue": 42639291 }, { "depreciation": 2933367, "expenses": 32653144, "income_tax": 4873756, "marketing_expense": 3646570, "net_income": 20581018, "net_profit": 15707262, "operational_expense": 22116085, "product_revenue": 18858113, "quarter": 4, "rd_expense": 6147202, "revenue": 53234162, "salaries_expense": 14782203, "service_revenue": 34376049 } ], "market_conditions": { "gdp_growth": [ 0.051860316408565144, 0.048368766838695364, 0.04025132981446026, 0.045675391238467686 ], "inflation_rate": [ 0.004976019172563886, 0.01272479447707877, 0.008574333127926683, 0.012341416020110945 ], "interest_rate": [ 0.008875468281379285, 0.007893215646195582, 0.012124888034261183, 0.011174070059680288 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1999, "industry": "Advertising", "location": "Alexbury", "name": "Snyder and Sons", "num_employees": 801, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.snyderandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 51223, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 20119264, "net_revenue": 15487436, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 19335 }, { "average_project_size": 164552, "billable_hours_per_employee": 85, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 17855883, "net_revenue": 15176771, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 18947 }, { "average_project_size": 169440, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 17970300, "net_revenue": 14872338, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 18567 }, { "average_project_size": 167625, "billable_hours_per_employee": 83, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 17658639, "net_revenue": 14574011, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 18195 } ], "balance_sheet": [ { "assets": 18209862, "current_assets": 5529619, "current_liabilities": 5824324, "equity": 10579436, "fixed_assets": 12680243, "liabilities": 10071286, "long_term_liabilities": 4246962, "quarter": 1 }, { "assets": 18478185, "current_assets": 6963044, "current_liabilities": 5809421, "equity": 10404701, "fixed_assets": 11515141, "liabilities": 10327439, "long_term_liabilities": 4518018, "quarter": 2 }, { "assets": 18750462, "current_assets": 7311186, "current_liabilities": 4299010, "equity": 10445358, "fixed_assets": 11439276, "liabilities": 10590108, "long_term_liabilities": 6291098, "quarter": 3 }, { "assets": 19026751, "current_assets": 7553978, "current_liabilities": 4818757, "equity": 10651524, "fixed_assets": 11472773, "liabilities": 10859457, "long_term_liabilities": 6040700, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9980, "financing_cash_flow": 16716, "investing_cash_flow": -132099, "net_cash_flow": 3456365, "operating_cash_flow": 3568803, "quarter": 1 }, { "change_in_working_capital": -53470, "financing_cash_flow": -80616, "investing_cash_flow": -148004, "net_cash_flow": 2517178, "operating_cash_flow": 3036077, "quarter": 2 }, { "change_in_working_capital": 6950, "financing_cash_flow": 30352, "investing_cash_flow": -125940, "net_cash_flow": 2984698, "operating_cash_flow": 3157596, "quarter": 3 }, { "change_in_working_capital": -89652, "financing_cash_flow": 169650, "investing_cash_flow": -438098, "net_cash_flow": 2325897, "operating_cash_flow": 3108806, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8504971646682441, "current_ratio": 0.9494009948622364, "debt_to_equity_ratio": 0.9519681389442689, "profit_margin": 0.15760258831739482, "quarter": 1, "return_on_assets": 0.1340405545083208, "return_on_equity": 0.23071740308273522 }, { "asset_turnover_ratio": 0.8213345087734537, "current_ratio": 1.1985779649985773, "debt_to_equity_ratio": 0.9925743180894867, "profit_margin": 0.14851347496776487, "quarter": 2, "return_on_assets": 0.12197924200888778, "return_on_equity": 0.2166285220497927 }, { "asset_turnover_ratio": 0.7931718162464477, "current_ratio": 1.700667362951005, "debt_to_equity_ratio": 1.0138578304352996, "profit_margin": 0.15364120960672087, "quarter": 3, "return_on_assets": 0.12186387727406396, "return_on_equity": 0.21875784439365314 }, { "asset_turnover_ratio": 0.7659747583809764, "current_ratio": 1.567619616428054, "debt_to_equity_ratio": 1.0195214318627082, "profit_margin": 0.17045616337190908, "quarter": 4, "return_on_assets": 0.1305651185533463, "return_on_equity": 0.23322765831443462 } ], "income_statement": [ { "depreciation": 1127943, "expenses": 12346050, "income_tax": 700526, "marketing_expense": 1327222, "net_income": 3141386, "net_profit": 2440860, "operational_expense": 7835341, "product_revenue": 5578935, "quarter": 1, "rd_expense": 1781742, "revenue": 15487436, "salaries_expense": 5821297, "service_revenue": 9908501 }, { "depreciation": 782122, "expenses": 11999434, "income_tax": 923382, "marketing_expense": 1597679, "net_income": 3177337, "net_profit": 2253955, "operational_expense": 6796288, "product_revenue": 3959778, "quarter": 2, "rd_expense": 1293243, "revenue": 15176771, "salaries_expense": 3961136, "service_revenue": 11216993 }, { "depreciation": 872592, "expenses": 11662550, "income_tax": 924784, "marketing_expense": 1763046, "net_income": 3209788, "net_profit": 2285004, "operational_expense": 5959245, "product_revenue": 5761802, "quarter": 3, "rd_expense": 2188393, "revenue": 14872338, "salaries_expense": 5188370, "service_revenue": 9110536 }, { "depreciation": 624576, "expenses": 11335124, "income_tax": 754657, "marketing_expense": 1413147, "net_income": 3238887, "net_profit": 2484230, "operational_expense": 5721069, "product_revenue": 4723605, "quarter": 4, "rd_expense": 1810271, "revenue": 14574011, "salaries_expense": 4255910, "service_revenue": 9850406 } ], "market_conditions": { "gdp_growth": [ 0.009086199225246224, 0.006697847149126078, 0.0003035536776886238, 0.016886261791845956 ], "inflation_rate": [ 0.03803516017084333, 0.03668960549056666, 0.034433825818830165, 0.03832561022702399 ], "interest_rate": [ 0.05326923829815679, 0.051802199676898794, 0.05639241216740135, 0.060057331622045185 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 150977, "billable_hours_per_employee": 84, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 11471372, "net_revenue": 9840839, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 12286 }, { "average_project_size": 157216, "billable_hours_per_employee": 125, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 11171721, "net_revenue": 9691762, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 12100 }, { "average_project_size": 129742, "billable_hours_per_employee": 111, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 12316108, "net_revenue": 9544944, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11916 }, { "average_project_size": 77392, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 10845133, "net_revenue": 9400350, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 11736 } ], "balance_sheet": [ { "assets": 10383612, "current_assets": 5111368, "current_liabilities": 2886501, "equity": 7172836, "fixed_assets": 5272244, "liabilities": 5126053, "long_term_liabilities": 2239552, "quarter": 1 }, { "assets": 10616636, "current_assets": 5192244, "current_liabilities": 2468865, "equity": 7165619, "fixed_assets": 5424392, "liabilities": 5262893, "long_term_liabilities": 2794028, "quarter": 2 }, { "assets": 10854891, "current_assets": 3628698, "current_liabilities": 2567265, "equity": 7261361, "fixed_assets": 7226193, "liabilities": 5403387, "long_term_liabilities": 2836122, "quarter": 3 }, { "assets": 11098492, "current_assets": 3974133, "current_liabilities": 2457113, "equity": 7310823, "fixed_assets": 7124359, "liabilities": 5547631, "long_term_liabilities": 3090518, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4681, "financing_cash_flow": -105300, "investing_cash_flow": -110817, "net_cash_flow": 2111674, "operating_cash_flow": 2367468, "quarter": 1 }, { "change_in_working_capital": 72065, "financing_cash_flow": 149029, "investing_cash_flow": -259893, "net_cash_flow": 2355183, "operating_cash_flow": 2470049, "quarter": 2 }, { "change_in_working_capital": -85824, "financing_cash_flow": 158107, "investing_cash_flow": -145593, "net_cash_flow": 1989969, "operating_cash_flow": 2359409, "quarter": 3 }, { "change_in_working_capital": 62835, "financing_cash_flow": -23124, "investing_cash_flow": -463594, "net_cash_flow": 1785467, "operating_cash_flow": 2119845, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.947727919725814, "current_ratio": 1.7707833809861837, "debt_to_equity_ratio": 0.7146480137005782, "profit_margin": 0.19462537696226917, "quarter": 1, "return_on_assets": 0.18445190363430375, "return_on_equity": 0.2670180943771752 }, { "asset_turnover_ratio": 0.9128844579394075, "current_ratio": 2.1030894763383174, "debt_to_equity_ratio": 0.7344645312568251, "profit_margin": 0.1869501128896892, "quarter": 2, "return_on_assets": 0.170663852467015, "return_on_equity": 0.252856871123067 }, { "asset_turnover_ratio": 0.8793219572633203, "current_ratio": 1.4134489427464636, "debt_to_equity_ratio": 0.7441286833143264, "profit_margin": 0.18961420831803727, "quarter": 3, "return_on_assets": 0.16673193678315149, "return_on_equity": 0.2492448729652747 }, { "asset_turnover_ratio": 0.8469934473980789, "current_ratio": 1.6173993625852778, "debt_to_equity_ratio": 0.7588244168953345, "profit_margin": 0.18722302892977388, "quarter": 4, "return_on_assets": 0.15857667870553946, "return_on_equity": 0.24073377238103016 } ], "income_statement": [ { "depreciation": 452191, "expenses": 7320592, "income_tax": 604970, "marketing_expense": 1037013, "net_income": 2520247, "net_profit": 1915277, "operational_expense": 4065513, "product_revenue": 2617134, "quarter": 1, "rd_expense": 977278, "revenue": 9840839, "salaries_expense": 2525897, "service_revenue": 7223705 }, { "depreciation": 658173, "expenses": 7176685, "income_tax": 703201, "marketing_expense": 1178562, "net_income": 2515077, "net_profit": 1811876, "operational_expense": 4969044, "product_revenue": 3332355, "quarter": 2, "rd_expense": 1411875, "revenue": 9691762, "salaries_expense": 2315638, "service_revenue": 6359407 }, { "depreciation": 549552, "expenses": 7035607, "income_tax": 699480, "marketing_expense": 1301940, "net_income": 2509337, "net_profit": 1809857, "operational_expense": 4570464, "product_revenue": 2552605, "quarter": 3, "rd_expense": 810202, "revenue": 9544944, "salaries_expense": 2197988, "service_revenue": 6992339 }, { "depreciation": 359883, "expenses": 6897302, "income_tax": 743086, "marketing_expense": 934540, "net_income": 2503048, "net_profit": 1759962, "operational_expense": 3897117, "product_revenue": 2726109, "quarter": 4, "rd_expense": 918882, "revenue": 9400350, "salaries_expense": 2366452, "service_revenue": 6674241 } ], "market_conditions": { "gdp_growth": [ -0.024486717836601085, -0.02521876094282683, -0.016323035860733283, -0.02063863207450108 ], "inflation_rate": [ 0.024978832599099117, 0.03005130532957014, 0.024760772515072325, 0.02949345852752844 ], "interest_rate": [ 0.04110443582161356, 0.042411364132412, 0.04155648751338135, 0.037759873338277565 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 50027, "billable_hours_per_employee": 139, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 12934031, "net_revenue": 10947625, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 13667 }, { "average_project_size": 146878, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 13225240, "net_revenue": 11150074, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 13920 }, { "average_project_size": 63108, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 12840717, "net_revenue": 11356267, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 14178 }, { "average_project_size": 171391, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 14044219, "net_revenue": 11566274, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 14440 } ], "balance_sheet": [ { "assets": 16114563, "current_assets": 5607792, "current_liabilities": 4288476, "equity": 11620814, "fixed_assets": 10506771, "liabilities": 7242884, "long_term_liabilities": 2954408, "quarter": 1 }, { "assets": 16535419, "current_assets": 6873948, "current_liabilities": 3094197, "equity": 11971310, "fixed_assets": 9661471, "liabilities": 7380851, "long_term_liabilities": 4286654, "quarter": 2 }, { "assets": 16967265, "current_assets": 7362218, "current_liabilities": 3520867, "equity": 12467011, "fixed_assets": 9605047, "liabilities": 7521446, "long_term_liabilities": 4000579, "quarter": 3 }, { "assets": 17410390, "current_assets": 5959027, "current_liabilities": 3148165, "equity": 12853808, "fixed_assets": 11451363, "liabilities": 7664720, "long_term_liabilities": 4516555, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84736, "financing_cash_flow": 104664, "investing_cash_flow": -474063, "net_cash_flow": 3054406, "operating_cash_flow": 3318672, "quarter": 1 }, { "change_in_working_capital": 58221, "financing_cash_flow": -142887, "investing_cash_flow": -325656, "net_cash_flow": 2911220, "operating_cash_flow": 3300432, "quarter": 2 }, { "change_in_working_capital": 44504, "financing_cash_flow": -48424, "investing_cash_flow": -218370, "net_cash_flow": 3431655, "operating_cash_flow": 3616044, "quarter": 3 }, { "change_in_working_capital": -59642, "financing_cash_flow": 160837, "investing_cash_flow": -283970, "net_cash_flow": 2946039, "operating_cash_flow": 3600678, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6793622017550213, "current_ratio": 1.3076421553950635, "debt_to_equity_ratio": 0.6232682151181492, "profit_margin": 0.2511170230986173, "quarter": 1, "return_on_assets": 0.17059941371044315, "return_on_equity": 0.2365699167029091 }, { "asset_turnover_ratio": 0.6743145728572103, "current_ratio": 2.2215611998848166, "debt_to_equity_ratio": 0.6165449729394694, "profit_margin": 0.2526209243095606, "quarter": 2, "return_on_assets": 0.17034597067059504, "return_on_equity": 0.23529104166544848 }, { "asset_turnover_ratio": 0.6693045107741289, "current_ratio": 2.0910241710351456, "debt_to_equity_ratio": 0.6033078818972727, "profit_margin": 0.26603742233253236, "quarter": 3, "return_on_assets": 0.17806004680188586, "return_on_equity": 0.24233491091008103 }, { "asset_turnover_ratio": 0.664331700783268, "current_ratio": 1.8928572676463908, "debt_to_equity_ratio": 0.5962995557425472, "profit_margin": 0.2687242235485689, "quarter": 4, "return_on_assets": 0.17852202047168386, "return_on_equity": 0.24180678597346406 } ], "income_statement": [ { "depreciation": 569537, "expenses": 7113707, "income_tax": 1084783, "marketing_expense": 1343375, "net_income": 3833918, "net_profit": 2749135, "operational_expense": 3690092, "product_revenue": 3189274, "quarter": 1, "rd_expense": 1328905, "revenue": 10947625, "salaries_expense": 2785395, "service_revenue": 7758351 }, { "depreciation": 483690, "expenses": 7212003, "income_tax": 1121329, "marketing_expense": 921154, "net_income": 3938071, "net_profit": 2816742, "operational_expense": 4055663, "product_revenue": 3064896, "quarter": 2, "rd_expense": 947711, "revenue": 11150074, "salaries_expense": 2308322, "service_revenue": 8085178 }, { "depreciation": 594852, "expenses": 7311657, "income_tax": 1023418, "marketing_expense": 853190, "net_income": 4044610, "net_profit": 3021192, "operational_expense": 4112105, "product_revenue": 3682675, "quarter": 3, "rd_expense": 988539, "revenue": 11356267, "salaries_expense": 2880032, "service_revenue": 7673592 }, { "depreciation": 492540, "expenses": 7412689, "income_tax": 1045447, "marketing_expense": 1391672, "net_income": 4153585, "net_profit": 3108138, "operational_expense": 5036780, "product_revenue": 2617784, "quarter": 4, "rd_expense": 1185925, "revenue": 11566274, "salaries_expense": 2351410, "service_revenue": 8948490 } ], "market_conditions": { "gdp_growth": [ -0.016345110419026428, -0.015350531946828687, -0.015999224952218373, -0.021177246384291734 ], "inflation_rate": [ 0.03104424951115013, 0.029405529460945747, 0.03278771089241416, 0.027035312540522258 ], "interest_rate": [ 0.04297212688901248, 0.04518894875809536, 0.04589621629395935, 0.04867786825929963 ], "year": 2001 }, "random_event": { "description": "Snyder and Sons Senior Leadership Change in 2001", "impact": -0.04, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 167402, "billable_hours_per_employee": 109, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 13067410, "net_revenue": 10202342, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 12737 }, { "average_project_size": 126529, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 12068832, "net_revenue": 10024344, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 12515 }, { "average_project_size": 161746, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 12619979, "net_revenue": 9849452, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 12296 }, { "average_project_size": 170662, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 10936264, "net_revenue": 9677611, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 12082 } ], "balance_sheet": [ { "assets": 14281141, "current_assets": 6119020, "current_liabilities": 3358667, "equity": 7753612, "fixed_assets": 8162121, "liabilities": 8192821, "long_term_liabilities": 4834154, "quarter": 1 }, { "assets": 14633224, "current_assets": 7140050, "current_liabilities": 4906358, "equity": 7995927, "fixed_assets": 7493174, "liabilities": 8360334, "long_term_liabilities": 3453976, "quarter": 2 }, { "assets": 14993987, "current_assets": 5000636, "current_liabilities": 3668264, "equity": 8042254, "fixed_assets": 9993351, "liabilities": 8531273, "long_term_liabilities": 4863009, "quarter": 3 }, { "assets": 15363644, "current_assets": 6832491, "current_liabilities": 4161728, "equity": 8226686, "fixed_assets": 8531153, "liabilities": 8705706, "long_term_liabilities": 4543978, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88738, "financing_cash_flow": 107620, "investing_cash_flow": -322911, "net_cash_flow": 1878231, "operating_cash_flow": 2249656, "quarter": 1 }, { "change_in_working_capital": 90838, "financing_cash_flow": 25609, "investing_cash_flow": -328534, "net_cash_flow": 1881370, "operating_cash_flow": 2187424, "quarter": 2 }, { "change_in_working_capital": 3636, "financing_cash_flow": -56981, "investing_cash_flow": -257313, "net_cash_flow": 1900938, "operating_cash_flow": 2059425, "quarter": 3 }, { "change_in_working_capital": -91033, "financing_cash_flow": -46239, "investing_cash_flow": -230444, "net_cash_flow": 2352838, "operating_cash_flow": 2264459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7143926385153679, "current_ratio": 1.8218596842140051, "debt_to_equity_ratio": 1.0566457284682287, "profit_margin": 0.16322644349699314, "quarter": 1, "return_on_assets": 0.11660776964529655, "return_on_equity": 0.21477628749026906 }, { "asset_turnover_ratio": 0.6850400157887284, "current_ratio": 1.455264780923039, "debt_to_equity_ratio": 1.045574077902412, "profit_margin": 0.1718852625169288, "quarter": 2, "return_on_assets": 0.11774828294844664, "return_on_equity": 0.21548933600819517 }, { "asset_turnover_ratio": 0.6568934600250087, "current_ratio": 1.3632159517417504, "debt_to_equity_ratio": 1.0608062117908736, "profit_margin": 0.1603683128766961, "quarter": 3, "return_on_assets": 0.10534489592394605, "return_on_equity": 0.1964051371667694 }, { "asset_turnover_ratio": 0.6299033614681517, "current_ratio": 1.641743766051025, "debt_to_equity_ratio": 1.0582275779092578, "profit_margin": 0.16210074986481685, "quarter": 4, "return_on_assets": 0.10210780723635617, "return_on_equity": 0.19069015153854177 } ], "income_statement": [ { "depreciation": 584364, "expenses": 7909029, "income_tax": 628021, "marketing_expense": 913125, "net_income": 2293313, "net_profit": 1665292, "operational_expense": 4789340, "product_revenue": 3593922, "quarter": 1, "rd_expense": 1479199, "revenue": 10202342, "salaries_expense": 2805390, "service_revenue": 6608420 }, { "depreciation": 464387, "expenses": 7763096, "income_tax": 538211, "marketing_expense": 1122352, "net_income": 2261248, "net_profit": 1723037, "operational_expense": 4984568, "product_revenue": 3262086, "quarter": 2, "rd_expense": 776378, "revenue": 10024344, "salaries_expense": 3623631, "service_revenue": 6762258 }, { "depreciation": 479885, "expenses": 7619857, "income_tax": 650055, "marketing_expense": 983886, "net_income": 2229595, "net_profit": 1579540, "operational_expense": 5026627, "product_revenue": 3596353, "quarter": 3, "rd_expense": 864362, "revenue": 9849452, "salaries_expense": 3011168, "service_revenue": 6253099 }, { "depreciation": 695711, "expenses": 7479260, "income_tax": 629603, "marketing_expense": 1072999, "net_income": 2198351, "net_profit": 1568748, "operational_expense": 4796736, "product_revenue": 2750397, "quarter": 4, "rd_expense": 1243329, "revenue": 9677611, "salaries_expense": 3685815, "service_revenue": 6927214 } ], "market_conditions": { "gdp_growth": [ 0.015545939210804124, 0.003528066734406584, 0.01061397526587763, 0.015906824640022903 ], "inflation_rate": [ 0.021943501622319728, 0.026417069402163294, 0.02717100630763204, 0.020607512066631268 ], "interest_rate": [ 0.05750157487167783, 0.059331668102586055, 0.0609963538185652, 0.05937566088694758 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 81175, "billable_hours_per_employee": 117, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 17172224, "net_revenue": 14168204, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 17688 }, { "average_project_size": 154376, "billable_hours_per_employee": 139, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 17802375, "net_revenue": 14180282, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 17703 }, { "average_project_size": 65894, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 17831510, "net_revenue": 14192370, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 17718 }, { "average_project_size": 95058, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 18230667, "net_revenue": 14204469, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 17733 } ], "balance_sheet": [ { "assets": 20089512, "current_assets": 6840873, "current_liabilities": 3791794, "equity": 13817655, "fixed_assets": 13248639, "liabilities": 8743288, "long_term_liabilities": 4951494, "quarter": 1 }, { "assets": 20496649, "current_assets": 6323797, "current_liabilities": 4974698, "equity": 14107454, "fixed_assets": 14172852, "liabilities": 8839049, "long_term_liabilities": 3864351, "quarter": 2 }, { "assets": 20912036, "current_assets": 8579943, "current_liabilities": 5141828, "equity": 14673259, "fixed_assets": 12332093, "liabilities": 8935859, "long_term_liabilities": 3794031, "quarter": 3 }, { "assets": 21335842, "current_assets": 9782800, "current_liabilities": 4470836, "equity": 14701874, "fixed_assets": 11553042, "liabilities": 9033729, "long_term_liabilities": 4562893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33194, "financing_cash_flow": 62307, "investing_cash_flow": -171420, "net_cash_flow": 2886876, "operating_cash_flow": 3280812, "quarter": 1 }, { "change_in_working_capital": 85663, "financing_cash_flow": -123949, "investing_cash_flow": -351197, "net_cash_flow": 2792720, "operating_cash_flow": 3469816, "quarter": 2 }, { "change_in_working_capital": -6326, "financing_cash_flow": 143199, "investing_cash_flow": -463227, "net_cash_flow": 3288619, "operating_cash_flow": 3278019, "quarter": 3 }, { "change_in_working_capital": 72819, "financing_cash_flow": -125383, "investing_cash_flow": -481642, "net_cash_flow": 2712816, "operating_cash_flow": 2985474, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7052537662437992, "current_ratio": 1.8041256988116972, "debt_to_equity_ratio": 0.632762071422394, "profit_margin": 0.17443502366284394, "quarter": 1, "return_on_assets": 0.12302095740304693, "return_on_equity": 0.17886037826244758 }, { "asset_turnover_ratio": 0.6918341627453346, "current_ratio": 1.2711921407088431, "debt_to_equity_ratio": 0.6265516797006746, "profit_margin": 0.17276482935952897, "quarter": 2, "return_on_assets": 0.11952461107179033, "return_on_equity": 0.1736567065892967 }, { "asset_turnover_ratio": 0.6786699296041763, "current_ratio": 1.6686561666395687, "debt_to_equity_ratio": 0.6089893867476884, "profit_margin": 0.19003746379216438, "quarter": 3, "return_on_assets": 0.1289727121739844, "return_on_equity": 0.18380933642621589 }, { "asset_turnover_ratio": 0.6657561956073728, "current_ratio": 2.1881366259017327, "debt_to_equity_ratio": 0.6144610544206813, "profit_margin": 0.16894408372463623, "quarter": 4, "return_on_assets": 0.1124755704508873, "return_on_equity": 0.16322823879459175 } ], "income_statement": [ { "depreciation": 809381, "expenses": 10802393, "income_tax": 894380, "marketing_expense": 1850830, "net_income": 3365811, "net_profit": 2471431, "operational_expense": 7272535, "product_revenue": 3612602, "quarter": 1, "rd_expense": 1596255, "revenue": 14168204, "salaries_expense": 3479565, "service_revenue": 10555602 }, { "depreciation": 1019962, "expenses": 10799481, "income_tax": 930947, "marketing_expense": 1385170, "net_income": 3380801, "net_profit": 2449854, "operational_expense": 7546525, "product_revenue": 5036720, "quarter": 2, "rd_expense": 1739529, "revenue": 14180282, "salaries_expense": 4429053, "service_revenue": 9143562 }, { "depreciation": 580937, "expenses": 10796571, "income_tax": 698717, "marketing_expense": 1974795, "net_income": 3395799, "net_profit": 2697082, "operational_expense": 6299873, "product_revenue": 3383328, "quarter": 3, "rd_expense": 1142082, "revenue": 14192370, "salaries_expense": 4440486, "service_revenue": 10809042 }, { "depreciation": 585713, "expenses": 10793661, "income_tax": 1011047, "marketing_expense": 1828963, "net_income": 3410808, "net_profit": 2399761, "operational_expense": 6741522, "product_revenue": 4906057, "quarter": 4, "rd_expense": 1768312, "revenue": 14204469, "salaries_expense": 3298033, "service_revenue": 9298412 } ], "market_conditions": { "gdp_growth": [ 0.003833630821390108, -0.014695413995020973, -0.01273814680624968, -0.0020881479079484407 ], "inflation_rate": [ 0.030523436527599992, 0.032040955288597364, 0.03849282213148, 0.036957151124922885 ], "interest_rate": [ 0.036312989014887075, 0.043005428767972705, 0.03764015042627164, 0.0351677926969021 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 61441, "billable_hours_per_employee": 104, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 17857771, "net_revenue": 15951481, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 19914 }, { "average_project_size": 165566, "billable_hours_per_employee": 152, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 20898908, "net_revenue": 16088648, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 20086 }, { "average_project_size": 189800, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 19627119, "net_revenue": 16226995, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 20258 }, { "average_project_size": 97844, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 18159393, "net_revenue": 16366532, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 20433 } ], "balance_sheet": [ { "assets": 23028776, "current_assets": 7121321, "current_liabilities": 5569712, "equity": 13831730, "fixed_assets": 15907455, "liabilities": 12174305, "long_term_liabilities": 6604593, "quarter": 1 }, { "assets": 23506080, "current_assets": 7929109, "current_liabilities": 6465628, "equity": 14379903, "fixed_assets": 15576971, "liabilities": 12429990, "long_term_liabilities": 5964362, "quarter": 2 }, { "assets": 23993277, "current_assets": 9176493, "current_liabilities": 6550856, "equity": 14645423, "fixed_assets": 14816784, "liabilities": 12691044, "long_term_liabilities": 6140188, "quarter": 3 }, { "assets": 24490572, "current_assets": 11305404, "current_liabilities": 7288599, "equity": 14906832, "fixed_assets": 13185168, "liabilities": 12957581, "long_term_liabilities": 5668982, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37298, "financing_cash_flow": 139828, "investing_cash_flow": -423599, "net_cash_flow": 3255772, "operating_cash_flow": 3656741, "quarter": 1 }, { "change_in_working_capital": -48599, "financing_cash_flow": 140200, "investing_cash_flow": -271526, "net_cash_flow": 3671283, "operating_cash_flow": 4213414, "quarter": 2 }, { "change_in_working_capital": -78268, "financing_cash_flow": -46712, "investing_cash_flow": -170222, "net_cash_flow": 4168923, "operating_cash_flow": 4369881, "quarter": 3 }, { "change_in_working_capital": -44117, "financing_cash_flow": -148750, "investing_cash_flow": -426796, "net_cash_flow": 3914968, "operating_cash_flow": 4294458, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6926760241186939, "current_ratio": 1.2785797542135033, "debt_to_equity_ratio": 0.8801722561096841, "profit_margin": 0.18664467581411406, "quarter": 1, "return_on_assets": 0.1292842919658431, "return_on_equity": 0.2152484902467009 }, { "asset_turnover_ratio": 0.6844462368884986, "current_ratio": 1.2263478505104222, "debt_to_equity_ratio": 0.8644001284292391, "profit_margin": 0.20535056767977022, "quarter": 2, "return_on_assets": 0.1405514232913357, "return_on_equity": 0.22975210611643207 }, { "asset_turnover_ratio": 0.6763142441943216, "current_ratio": 1.400808230252657, "debt_to_equity_ratio": 0.8665535983494639, "profit_margin": 0.20602643927603354, "quarter": 3, "return_on_assets": 0.13933861556301794, "return_on_equity": 0.22827541410036434 }, { "asset_turnover_ratio": 0.6682788789089941, "current_ratio": 1.5511079701325317, "debt_to_equity_ratio": 0.8692377428014215, "profit_margin": 0.20614269412725922, "quarter": 4, "return_on_assets": 0.13776080852664446, "return_on_equity": 0.22632850494323675 } ], "income_statement": [ { "depreciation": 679482, "expenses": 11831709, "income_tax": 1142513, "marketing_expense": 1946501, "net_income": 4119772, "net_profit": 2977259, "operational_expense": 6778629, "product_revenue": 3329363, "quarter": 1, "rd_expense": 1895275, "revenue": 15951481, "salaries_expense": 5767402, "service_revenue": 12622118 }, { "depreciation": 909601, "expenses": 11853068, "income_tax": 931767, "marketing_expense": 2233459, "net_income": 4235580, "net_profit": 3303813, "operational_expense": 6309292, "product_revenue": 6376303, "quarter": 2, "rd_expense": 1442346, "revenue": 16088648, "salaries_expense": 4239899, "service_revenue": 9712345 }, { "depreciation": 1026691, "expenses": 11874467, "income_tax": 1009338, "marketing_expense": 1600991, "net_income": 4352528, "net_profit": 3343190, "operational_expense": 6942378, "product_revenue": 5461359, "quarter": 3, "rd_expense": 1545070, "revenue": 16226995, "salaries_expense": 5379788, "service_revenue": 10765636 }, { "depreciation": 920617, "expenses": 11895904, "income_tax": 1096787, "marketing_expense": 1560815, "net_income": 4470628, "net_profit": 3373841, "operational_expense": 7245510, "product_revenue": 5310955, "quarter": 4, "rd_expense": 1457128, "revenue": 16366532, "salaries_expense": 3751415, "service_revenue": 11055577 } ], "market_conditions": { "gdp_growth": [ -0.0037084973235017842, -0.018617587950368518, -0.007937654374532763, -0.008507512281928286 ], "inflation_rate": [ 0.03194864468084826, 0.038103709158481484, 0.030561156025634507, 0.029793428286144404 ], "interest_rate": [ 0.0513584473867505, 0.0467048519768914, 0.04872594116834427, 0.04789372185243659 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 144243, "billable_hours_per_employee": 134, "client_concentration": 0.4, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 18515771, "net_revenue": 14281380, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 17829 }, { "average_project_size": 195731, "billable_hours_per_employee": 94, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 15839288, "net_revenue": 14152617, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 17669 }, { "average_project_size": 159000, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 17528204, "net_revenue": 14025015, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 17509 }, { "average_project_size": 186784, "billable_hours_per_employee": 154, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 16891534, "net_revenue": 13898564, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 17352 } ], "balance_sheet": [ { "assets": 19324375, "current_assets": 9427927, "current_liabilities": 6451841, "equity": 11783597, "fixed_assets": 9896448, "liabilities": 11391835, "long_term_liabilities": 4939994, "quarter": 1 }, { "assets": 19728342, "current_assets": 7804520, "current_liabilities": 6116331, "equity": 11498579, "fixed_assets": 11923822, "liabilities": 11638852, "long_term_liabilities": 5522521, "quarter": 2 }, { "assets": 20140755, "current_assets": 8897574, "current_liabilities": 6930069, "equity": 11849894, "fixed_assets": 11243181, "liabilities": 11891225, "long_term_liabilities": 4961156, "quarter": 3 }, { "assets": 20561788, "current_assets": 8081854, "current_liabilities": 5922777, "equity": 11990982, "fixed_assets": 12479934, "liabilities": 12149071, "long_term_liabilities": 6226294, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35994, "financing_cash_flow": -76119, "investing_cash_flow": -111627, "net_cash_flow": 4009836, "operating_cash_flow": 4473589, "quarter": 1 }, { "change_in_working_capital": -5141, "financing_cash_flow": 186447, "investing_cash_flow": -204205, "net_cash_flow": 3954513, "operating_cash_flow": 3999507, "quarter": 2 }, { "change_in_working_capital": 3328, "financing_cash_flow": 189131, "investing_cash_flow": -305370, "net_cash_flow": 4244241, "operating_cash_flow": 4469813, "quarter": 3 }, { "change_in_working_capital": -6256, "financing_cash_flow": 196717, "investing_cash_flow": -490437, "net_cash_flow": 3958355, "operating_cash_flow": 4404795, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7390345095248876, "current_ratio": 1.461277021550903, "debt_to_equity_ratio": 0.9667536152161348, "profit_margin": 0.2696558035708034, "quarter": 1, "return_on_assets": 0.1992849445324881, "return_on_equity": 0.3268150633461073 }, { "asset_turnover_ratio": 0.7173748812748684, "current_ratio": 1.2760133485254477, "debt_to_equity_ratio": 1.0121991595657167, "profit_margin": 0.24088046754886394, "quarter": 2, "return_on_assets": 0.17280159680930104, "return_on_equity": 0.2964791562505245 }, { "asset_turnover_ratio": 0.6963500126981337, "current_ratio": 1.2839084286173774, "debt_to_equity_ratio": 1.0034878793008613, "profit_margin": 0.2567101710764659, "quarter": 3, "return_on_assets": 0.17876013088883708, "return_on_equity": 0.3038309034663095 }, { "asset_turnover_ratio": 0.6759414113208443, "current_ratio": 1.3645379523828096, "debt_to_equity_ratio": 1.013183991102647, "profit_margin": 0.25745573427585755, "quarter": 4, "return_on_assets": 0.17402499237906743, "return_on_equity": 0.29841300737504234 } ], "income_statement": [ { "depreciation": 622532, "expenses": 9465115, "income_tax": 965208, "marketing_expense": 1286376, "net_income": 4816265, "net_profit": 3851057, "operational_expense": 5962836, "product_revenue": 3960564, "quarter": 1, "rd_expense": 1127079, "revenue": 14281380, "salaries_expense": 4407558, "service_revenue": 10320816 }, { "depreciation": 590418, "expenses": 9336900, "income_tax": 1406628, "marketing_expense": 1678574, "net_income": 4815717, "net_profit": 3409089, "operational_expense": 5334639, "product_revenue": 3459027, "quarter": 2, "rd_expense": 1064780, "revenue": 14152617, "salaries_expense": 4361979, "service_revenue": 10693590 }, { "depreciation": 869449, "expenses": 9210422, "income_tax": 1214229, "marketing_expense": 1672499, "net_income": 4814593, "net_profit": 3600364, "operational_expense": 4808922, "product_revenue": 5076073, "quarter": 3, "rd_expense": 1388391, "revenue": 14025015, "salaries_expense": 3697110, "service_revenue": 8948942 }, { "depreciation": 826530, "expenses": 9085657, "income_tax": 1234642, "marketing_expense": 1670569, "net_income": 4812907, "net_profit": 3578265, "operational_expense": 5187243, "product_revenue": 3373826, "quarter": 4, "rd_expense": 1128513, "revenue": 13898564, "salaries_expense": 2821659, "service_revenue": 10524738 } ], "market_conditions": { "gdp_growth": [ 0.00648825604329312, -0.0032562165568884097, 0.0061209547596885495, 0.0044876286518244594 ], "inflation_rate": [ 0.026226485265792635, 0.01959563518821092, 0.02903764103964402, 0.02100290309302612 ], "interest_rate": [ 0.04644869778234581, 0.05048114310225813, 0.044383842576804014, 0.044837634601184784 ], "year": 2005 }, "random_event": { "description": "Snyder and Sons Economic Slowdown Impact in 2005", "impact": 0.02, "type": "Economic Slowdown Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 195960, "billable_hours_per_employee": 92, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 19876878, "net_revenue": 17525603, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 21880 }, { "average_project_size": 131716, "billable_hours_per_employee": 148, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 20846416, "net_revenue": 17187733, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 21458 }, { "average_project_size": 105577, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 21764829, "net_revenue": 16856378, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 21044 }, { "average_project_size": 177982, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 18473248, "net_revenue": 16531410, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 20638 } ], "balance_sheet": [ { "assets": 25307961, "current_assets": 10251562, "current_liabilities": 4699082, "equity": 18231136, "fixed_assets": 15056399, "liabilities": 10204483, "long_term_liabilities": 5505401, "quarter": 1 }, { "assets": 25882886, "current_assets": 10107010, "current_liabilities": 4811830, "equity": 18494780, "fixed_assets": 15775876, "liabilities": 10451078, "long_term_liabilities": 5639248, "quarter": 2 }, { "assets": 26470871, "current_assets": 9599061, "current_liabilities": 5839193, "equity": 18377797, "fixed_assets": 16871810, "liabilities": 10703632, "long_term_liabilities": 4864439, "quarter": 3 }, { "assets": 27072214, "current_assets": 11083568, "current_liabilities": 6039560, "equity": 18738570, "fixed_assets": 15988646, "liabilities": 10962289, "long_term_liabilities": 4922729, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53942, "financing_cash_flow": 79725, "investing_cash_flow": -343586, "net_cash_flow": 4094945, "operating_cash_flow": 4211887, "quarter": 1 }, { "change_in_working_capital": 93772, "financing_cash_flow": 126401, "investing_cash_flow": -221483, "net_cash_flow": 3949934, "operating_cash_flow": 4224221, "quarter": 2 }, { "change_in_working_capital": -69199, "financing_cash_flow": 74930, "investing_cash_flow": -473292, "net_cash_flow": 3453466, "operating_cash_flow": 3829918, "quarter": 3 }, { "change_in_working_capital": 73028, "financing_cash_flow": -183860, "investing_cash_flow": -134260, "net_cash_flow": 3012661, "operating_cash_flow": 3388896, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6924936781750217, "current_ratio": 2.1816095143689767, "debt_to_equity_ratio": 0.55972831314516, "profit_margin": 0.1784622189604546, "quarter": 1, "return_on_assets": 0.1235839584232013, "return_on_equity": 0.17155584819289374 }, { "asset_turnover_ratio": 0.6640578256999625, "current_ratio": 2.1004503484121426, "debt_to_equity_ratio": 0.5650825800577244, "profit_margin": 0.1782068641629469, "quarter": 2, "return_on_assets": 0.1183396627408551, "return_on_equity": 0.16561278371518884 }, { "asset_turnover_ratio": 0.6367896998931392, "current_ratio": 1.6439019912511883, "debt_to_equity_ratio": 0.5824219301149098, "profit_margin": 0.15487063709653404, "quarter": 3, "return_on_assets": 0.09862002651896117, "return_on_equity": 0.14204956121781082 }, { "asset_turnover_ratio": 0.610641227939466, "current_ratio": 1.8351615018312593, "debt_to_equity_ratio": 0.5850120366708879, "profit_margin": 0.15900912263382252, "quarter": 4, "return_on_assets": 0.09709752589869451, "return_on_equity": 0.1402799146359621 } ], "income_statement": [ { "depreciation": 1084229, "expenses": 13461871, "income_tax": 936074, "marketing_expense": 1828170, "net_income": 4063732, "net_profit": 3127658, "operational_expense": 9153218, "product_revenue": 5953660, "quarter": 1, "rd_expense": 2137582, "revenue": 17525603, "salaries_expense": 5884092, "service_revenue": 11571943 }, { "depreciation": 1161249, "expenses": 13342104, "income_tax": 782657, "marketing_expense": 1613389, "net_income": 3845629, "net_profit": 3062972, "operational_expense": 7311592, "product_revenue": 4458526, "quarter": 2, "rd_expense": 2649509, "revenue": 17187733, "salaries_expense": 6421195, "service_revenue": 12729207 }, { "depreciation": 1219360, "expenses": 13223403, "income_tax": 1022417, "marketing_expense": 1661668, "net_income": 3632975, "net_profit": 2610558, "operational_expense": 8499057, "product_revenue": 5069447, "quarter": 3, "rd_expense": 1521336, "revenue": 16856378, "salaries_expense": 4364133, "service_revenue": 11786931 }, { "depreciation": 760251, "expenses": 13105758, "income_tax": 797007, "marketing_expense": 1807785, "net_income": 3425652, "net_profit": 2628645, "operational_expense": 8565409, "product_revenue": 4445415, "quarter": 4, "rd_expense": 1363392, "revenue": 16531410, "salaries_expense": 4664632, "service_revenue": 12085995 } ], "market_conditions": { "gdp_growth": [ 0.00040317241852433697, -0.0002816835489782288, 0.011065494560318658, 0.00916636259801796 ], "inflation_rate": [ 0.02331442738261339, 0.0240692219487679, 0.02551727759449786, 0.031197264105876126 ], "interest_rate": [ 0.05516069771406792, 0.05271831967565148, 0.060501473021500454, 0.05317035872692882 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 95955, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 10062763, "net_revenue": 9139059, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 11410 }, { "average_project_size": 141598, "billable_hours_per_employee": 102, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 10050967, "net_revenue": 8910581, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 11124 }, { "average_project_size": 81816, "billable_hours_per_employee": 154, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 10583049, "net_revenue": 8687815, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 10846 }, { "average_project_size": 92370, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 10610011, "net_revenue": 8470618, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 10575 } ], "balance_sheet": [ { "assets": 12485660, "current_assets": 5921324, "current_liabilities": 3336273, "equity": 8552736, "fixed_assets": 6564336, "liabilities": 5626183, "long_term_liabilities": 2289910, "quarter": 1 }, { "assets": 12719354, "current_assets": 3897762, "current_liabilities": 2316417, "equity": 8824742, "fixed_assets": 8821592, "liabilities": 5681119, "long_term_liabilities": 3364702, "quarter": 2 }, { "assets": 12957423, "current_assets": 6384721, "current_liabilities": 2980964, "equity": 8832012, "fixed_assets": 6572702, "liabilities": 5736592, "long_term_liabilities": 2755628, "quarter": 3 }, { "assets": 13199948, "current_assets": 5513959, "current_liabilities": 2857991, "equity": 8971746, "fixed_assets": 7685989, "liabilities": 5792607, "long_term_liabilities": 2934616, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65022, "financing_cash_flow": 46175, "investing_cash_flow": -140846, "net_cash_flow": 2156114, "operating_cash_flow": 2293816, "quarter": 1 }, { "change_in_working_capital": 22081, "financing_cash_flow": -93325, "investing_cash_flow": -433738, "net_cash_flow": 2349936, "operating_cash_flow": 2396411, "quarter": 2 }, { "change_in_working_capital": -51290, "financing_cash_flow": 76314, "investing_cash_flow": -313918, "net_cash_flow": 1714586, "operating_cash_flow": 2136897, "quarter": 3 }, { "change_in_working_capital": -95037, "financing_cash_flow": 21572, "investing_cash_flow": -194654, "net_cash_flow": 1694607, "operating_cash_flow": 2069910, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7319644295936298, "current_ratio": 1.7748319756806472, "debt_to_equity_ratio": 0.6578225961844256, "profit_margin": 0.18527717131490234, "quarter": 1, "return_on_assets": 0.13561629901823372, "return_on_equity": 0.19797863514084849 }, { "asset_turnover_ratio": 0.7005529526106435, "current_ratio": 1.6826685350694628, "debt_to_equity_ratio": 0.6437716819369903, "profit_margin": 0.20049276248092016, "quarter": 2, "return_on_assets": 0.14045579673307307, "return_on_equity": 0.20244297227046412 }, { "asset_turnover_ratio": 0.6704894175331005, "current_ratio": 2.1418309647483165, "debt_to_equity_ratio": 0.6495226682210123, "profit_margin": 0.18545295911572704, "quarter": 3, "return_on_assets": 0.12434424653729372, "return_on_equity": 0.18242513710352748 }, { "asset_turnover_ratio": 0.6417160128206566, "current_ratio": 1.9293129334557038, "debt_to_equity_ratio": 0.6456499102850214, "profit_margin": 0.18468605242262134, "quarter": 4, "return_on_assets": 0.11851599718423134, "return_on_equity": 0.17437018390846107 } ], "income_statement": [ { "depreciation": 600557, "expenses": 6812921, "income_tax": 632879, "marketing_expense": 1087610, "net_income": 2326138, "net_profit": 1693259, "operational_expense": 4463837, "product_revenue": 3144914, "quarter": 1, "rd_expense": 1123191, "revenue": 9139059, "salaries_expense": 3107835, "service_revenue": 5994145 }, { "depreciation": 609904, "expenses": 6672846, "income_tax": 451228, "marketing_expense": 847429, "net_income": 2237735, "net_profit": 1786507, "operational_expense": 4564083, "product_revenue": 2532294, "quarter": 2, "rd_expense": 926567, "revenue": 8910581, "salaries_expense": 2489721, "service_revenue": 6378287 }, { "depreciation": 525716, "expenses": 6535652, "income_tax": 540982, "marketing_expense": 827385, "net_income": 2152163, "net_profit": 1611181, "operational_expense": 3770872, "product_revenue": 2863695, "quarter": 3, "rd_expense": 967839, "revenue": 8687815, "salaries_expense": 2902840, "service_revenue": 5824120 }, { "depreciation": 505505, "expenses": 6401279, "income_tax": 504934, "marketing_expense": 1275288, "net_income": 2069339, "net_profit": 1564405, "operational_expense": 4188070, "product_revenue": 2605857, "quarter": 4, "rd_expense": 680108, "revenue": 8470618, "salaries_expense": 2751716, "service_revenue": 5864761 } ], "market_conditions": { "gdp_growth": [ -0.012165870339648423, -0.011334020771612276, -0.0030786479542535567, -0.0029807166325071764 ], "inflation_rate": [ 0.03746315627025472, 0.03490857218500035, 0.03762871639319913, 0.03924494852169914 ], "interest_rate": [ 0.054948671192420244, 0.05538567571796334, 0.05232653075670528, 0.048817058381083814 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 55724, "billable_hours_per_employee": 124, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 12483185, "net_revenue": 11068525, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 13818 }, { "average_project_size": 51115, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 13371102, "net_revenue": 11149657, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 13920 }, { "average_project_size": 133198, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 12787972, "net_revenue": 11231384, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 14022 }, { "average_project_size": 197495, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 14581551, "net_revenue": 11313710, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 14124 } ], "balance_sheet": [ { "assets": 16440501, "current_assets": 6068164, "current_liabilities": 4196704, "equity": 9532611, "fixed_assets": 10372337, "liabilities": 9236511, "long_term_liabilities": 5039807, "quarter": 1 }, { "assets": 16832582, "current_assets": 5910270, "current_liabilities": 5507973, "equity": 9742960, "fixed_assets": 10922312, "liabilities": 9412315, "long_term_liabilities": 3904342, "quarter": 2 }, { "assets": 17234014, "current_assets": 8409059, "current_liabilities": 4647265, "equity": 9935836, "fixed_assets": 8824955, "liabilities": 9591465, "long_term_liabilities": 4944200, "quarter": 3 }, { "assets": 17645019, "current_assets": 7206450, "current_liabilities": 5095674, "equity": 10137133, "fixed_assets": 10438569, "liabilities": 9774026, "long_term_liabilities": 4678352, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26866, "financing_cash_flow": -26801, "investing_cash_flow": -190507, "net_cash_flow": 2702803, "operating_cash_flow": 2772886, "quarter": 1 }, { "change_in_working_capital": -42723, "financing_cash_flow": 62963, "investing_cash_flow": -171178, "net_cash_flow": 2586436, "operating_cash_flow": 2980201, "quarter": 2 }, { "change_in_working_capital": -22977, "financing_cash_flow": 193629, "investing_cash_flow": -468322, "net_cash_flow": 2761830, "operating_cash_flow": 3064262, "quarter": 3 }, { "change_in_working_capital": -25192, "financing_cash_flow": -168465, "investing_cash_flow": -249390, "net_cash_flow": 2437241, "operating_cash_flow": 2840052, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6732474271921519, "current_ratio": 1.4459356676096289, "debt_to_equity_ratio": 0.968938205912315, "profit_margin": 0.21038223250162058, "quarter": 1, "return_on_assets": 0.14163929675865716, "return_on_equity": 0.2442794529221847 }, { "asset_turnover_ratio": 0.6623854260742648, "current_ratio": 1.0730390290584213, "debt_to_equity_ratio": 0.9660631881892155, "profit_margin": 0.2083196819417853, "quarter": 2, "return_on_assets": 0.13798792128266477, "return_on_equity": 0.23839705797827354 }, { "asset_turnover_ratio": 0.6516986698513765, "current_ratio": 1.8094640611198198, "debt_to_equity_ratio": 0.9653405108538426, "profit_margin": 0.20418561060684953, "quarter": 3, "return_on_assets": 0.13306749083527494, "return_on_equity": 0.2308096671482903 }, { "asset_turnover_ratio": 0.6411843478320992, "current_ratio": 1.4142290107255684, "debt_to_equity_ratio": 0.9641805035013351, "profit_margin": 0.20030034356546172, "quarter": 4, "return_on_assets": 0.128429445159566, "return_on_equity": 0.22354841354059377 } ], "income_statement": [ { "depreciation": 444265, "expenses": 7949986, "income_tax": 789918, "marketing_expense": 1288735, "net_income": 3118539, "net_profit": 2328621, "operational_expense": 4488896, "product_revenue": 3503915, "quarter": 1, "rd_expense": 1231484, "revenue": 11068525, "salaries_expense": 2887417, "service_revenue": 7564610 }, { "depreciation": 657508, "expenses": 8035840, "income_tax": 791124, "marketing_expense": 829870, "net_income": 3113817, "net_profit": 2322693, "operational_expense": 4560936, "product_revenue": 3376657, "quarter": 2, "rd_expense": 1266930, "revenue": 11149657, "salaries_expense": 3517854, "service_revenue": 7773000 }, { "depreciation": 770975, "expenses": 8122622, "income_tax": 815475, "marketing_expense": 1046591, "net_income": 3108762, "net_profit": 2293287, "operational_expense": 5675444, "product_revenue": 2460537, "quarter": 3, "rd_expense": 849062, "revenue": 11231384, "salaries_expense": 2877309, "service_revenue": 8770847 }, { "depreciation": 573912, "expenses": 8210341, "income_tax": 837229, "marketing_expense": 1165670, "net_income": 3103369, "net_profit": 2266140, "operational_expense": 5563876, "product_revenue": 3710366, "quarter": 4, "rd_expense": 1016623, "revenue": 11313710, "salaries_expense": 3515977, "service_revenue": 7603344 } ], "market_conditions": { "gdp_growth": [ 0.007326232592632122, 0.011154944795333447, 0.00026459102355905553, 0.0015706652354846116 ], "inflation_rate": [ 0.03797395550462976, 0.040254752027899764, 0.03995822961019067, 0.037105678726388334 ], "interest_rate": [ 0.048276759848359656, 0.03947114487737097, 0.040325924523436835, 0.04662729544498387 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "Watsonmouth", "name": "Bennett, Martinez and Nichols", "num_employees": 972, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.bennett,martinezandnichols.com" }

[ { "advertising_kpis": [ { "average_project_size": 142603, "billable_hours_per_employee": 81, "client_concentration": 0.1, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 12440919, "net_revenue": 10977884, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 11294 }, { "average_project_size": 194558, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 13999228, "net_revenue": 10908053, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 11222 }, { "average_project_size": 172073, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 12369664, "net_revenue": 10838667, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 11151 }, { "average_project_size": 191744, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 12593167, "net_revenue": 10769723, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 11080 } ], "balance_sheet": [ { "assets": 16245638, "current_assets": 6582900, "current_liabilities": 4340634, "equity": 11197781, "fixed_assets": 9662738, "liabilities": 8349309, "long_term_liabilities": 4008675, "quarter": 1 }, { "assets": 16690307, "current_assets": 7767295, "current_liabilities": 4991288, "equity": 11521601, "fixed_assets": 8923012, "liabilities": 8462354, "long_term_liabilities": 3471066, "quarter": 2 }, { "assets": 17147146, "current_assets": 5472485, "current_liabilities": 4893956, "equity": 11856943, "fixed_assets": 11674661, "liabilities": 8576929, "long_term_liabilities": 3682973, "quarter": 3 }, { "assets": 17616490, "current_assets": 6296348, "current_liabilities": 4462480, "equity": 11980493, "fixed_assets": 11320142, "liabilities": 8693055, "long_term_liabilities": 4230575, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41180, "financing_cash_flow": -199630, "investing_cash_flow": -301090, "net_cash_flow": 3696003, "operating_cash_flow": 3784830, "quarter": 1 }, { "change_in_working_capital": 84308, "financing_cash_flow": -163388, "investing_cash_flow": -446139, "net_cash_flow": 3200748, "operating_cash_flow": 3720743, "quarter": 2 }, { "change_in_working_capital": 95965, "financing_cash_flow": 149898, "investing_cash_flow": -490188, "net_cash_flow": 3270902, "operating_cash_flow": 3803664, "quarter": 3 }, { "change_in_working_capital": 97727, "financing_cash_flow": -182712, "investing_cash_flow": -120475, "net_cash_flow": 3346066, "operating_cash_flow": 3628424, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6757434826505428, "current_ratio": 1.5165756891735171, "debt_to_equity_ratio": 0.7456217441652055, "profit_margin": 0.3007366446940048, "quarter": 1, "return_on_assets": 0.2032208276461657, "return_on_equity": 0.29483091337471234 }, { "asset_turnover_ratio": 0.6535561628674655, "current_ratio": 1.5561704714294187, "debt_to_equity_ratio": 0.734477265789711, "profit_margin": 0.30194646102287914, "quarter": 2, "return_on_assets": 0.19733897045752363, "return_on_equity": 0.28586721584960284 }, { "asset_turnover_ratio": 0.6320974347567812, "current_ratio": 1.1182129549182707, "debt_to_equity_ratio": 0.723367650498109, "profit_margin": 0.3032407952011073, "quarter": 3, "return_on_assets": 0.19167772876022635, "return_on_equity": 0.2771984313325956 }, { "asset_turnover_ratio": 0.6113432925628204, "current_ratio": 1.4109526541295423, "debt_to_equity_ratio": 0.7256007745257228, "profit_margin": 0.28385669714996387, "quarter": 4, "return_on_assets": 0.17353388785166626, "return_on_equity": 0.25516963283564376 } ], "income_statement": [ { "depreciation": 483378, "expenses": 6829235, "income_tax": 847197, "marketing_expense": 1154582, "net_income": 4148649, "net_profit": 3301452, "operational_expense": 4755850, "product_revenue": 4287388, "quarter": 1, "rd_expense": 697582, "revenue": 10977884, "salaries_expense": 3017567, "service_revenue": 6690496 }, { "depreciation": 427095, "expenses": 6759124, "income_tax": 855281, "marketing_expense": 1223041, "net_income": 4148929, "net_profit": 3293648, "operational_expense": 4014376, "product_revenue": 3726752, "quarter": 2, "rd_expense": 1168419, "revenue": 10908053, "salaries_expense": 3016793, "service_revenue": 7181301 }, { "depreciation": 516938, "expenses": 6689733, "income_tax": 862208, "marketing_expense": 896215, "net_income": 4148934, "net_profit": 3286726, "operational_expense": 4325482, "product_revenue": 2435077, "quarter": 3, "rd_expense": 1328771, "revenue": 10838667, "salaries_expense": 2841313, "service_revenue": 8403590 }, { "depreciation": 571366, "expenses": 6621055, "income_tax": 1091610, "marketing_expense": 786206, "net_income": 4148668, "net_profit": 3057058, "operational_expense": 4074932, "product_revenue": 2513698, "quarter": 4, "rd_expense": 1170075, "revenue": 10769723, "salaries_expense": 2118522, "service_revenue": 8256025 } ], "market_conditions": { "gdp_growth": [ 0.003401946149455373, 0.012648288318318419, 0.009027458147047845, 0.0025240964143562836 ], "inflation_rate": [ 0.013172969990241808, 0.014688518153419535, 0.014068908205124044, 0.010806365407299736 ], "interest_rate": [ 0.02064992418501904, 0.022070530455306093, 0.023740680861481334, 0.02326891396535712 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 158296, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 16117496, "net_revenue": 14588121, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 15008 }, { "average_project_size": 151998, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 17815359, "net_revenue": 14528842, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 14947 }, { "average_project_size": 89764, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 18102145, "net_revenue": 14469805, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 14887 }, { "average_project_size": 58107, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 17696995, "net_revenue": 14411008, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 14826 } ], "balance_sheet": [ { "assets": 16972127, "current_assets": 6155129, "current_liabilities": 5576774, "equity": 9822857, "fixed_assets": 10816998, "liabilities": 9336636, "long_term_liabilities": 3759862, "quarter": 1 }, { "assets": 17390646, "current_assets": 7971649, "current_liabilities": 4235930, "equity": 10008468, "fixed_assets": 9418997, "liabilities": 9454380, "long_term_liabilities": 5218450, "quarter": 2 }, { "assets": 17819486, "current_assets": 7896008, "current_liabilities": 5384070, "equity": 10418158, "fixed_assets": 9923478, "liabilities": 9573609, "long_term_liabilities": 4189539, "quarter": 3 }, { "assets": 18258901, "current_assets": 7577868, "current_liabilities": 4323840, "equity": 10817065, "fixed_assets": 10681033, "liabilities": 9694342, "long_term_liabilities": 5370502, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23443, "financing_cash_flow": 90966, "investing_cash_flow": -379142, "net_cash_flow": 2814870, "operating_cash_flow": 3268011, "quarter": 1 }, { "change_in_working_capital": -15525, "financing_cash_flow": -2589, "investing_cash_flow": -475682, "net_cash_flow": 2830738, "operating_cash_flow": 3086878, "quarter": 2 }, { "change_in_working_capital": 55469, "financing_cash_flow": -157642, "investing_cash_flow": -123154, "net_cash_flow": 2859346, "operating_cash_flow": 2794970, "quarter": 3 }, { "change_in_working_capital": -48699, "financing_cash_flow": -152077, "investing_cash_flow": -299888, "net_cash_flow": 2595273, "operating_cash_flow": 2920376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8595340466165496, "current_ratio": 1.1037078066997157, "debt_to_equity_ratio": 0.9505010609438781, "profit_margin": 0.1499415860342809, "quarter": 1, "return_on_assets": 0.12887989820014897, "return_on_equity": 0.22268124233102446 }, { "asset_turnover_ratio": 0.8354400405827362, "current_ratio": 1.8819123545478798, "debt_to_equity_ratio": 0.9446380804734551, "profit_margin": 0.14262678333207837, "quarter": 2, "return_on_assets": 0.11915612565513667, "return_on_equity": 0.20704487440035776 }, { "asset_turnover_ratio": 0.8120214578579876, "current_ratio": 1.4665500262812334, "debt_to_equity_ratio": 0.9189349019279608, "profit_margin": 0.15012510534868992, "quarter": 3, "return_on_assets": 0.12190480690632716, "return_on_equity": 0.20850912416571143 }, { "asset_turnover_ratio": 0.7892593316541888, "current_ratio": 1.7525782637655418, "debt_to_equity_ratio": 0.8962081673725729, "profit_margin": 0.1563045416392802, "quarter": 4, "return_on_assets": 0.12336481806873262, "return_on_equity": 0.20823633767570038 } ], "income_statement": [ { "depreciation": 1080645, "expenses": 11669813, "income_tax": 730942, "marketing_expense": 1455039, "net_income": 2918308, "net_profit": 2187366, "operational_expense": 5899058, "product_revenue": 5474502, "quarter": 1, "rd_expense": 1942572, "revenue": 14588121, "salaries_expense": 5531570, "service_revenue": 9113619 }, { "depreciation": 1014676, "expenses": 11630253, "income_tax": 826387, "marketing_expense": 1576167, "net_income": 2898589, "net_profit": 2072202, "operational_expense": 6022884, "product_revenue": 3647173, "quarter": 2, "rd_expense": 1878354, "revenue": 14528842, "salaries_expense": 3888826, "service_revenue": 10881669 }, { "depreciation": 622689, "expenses": 11590827, "income_tax": 706697, "marketing_expense": 2211413, "net_income": 2878978, "net_profit": 2172281, "operational_expense": 7766152, "product_revenue": 5676078, "quarter": 3, "rd_expense": 1332577, "revenue": 14469805, "salaries_expense": 5481820, "service_revenue": 8793727 }, { "depreciation": 667870, "expenses": 11551535, "income_tax": 606967, "marketing_expense": 2009584, "net_income": 2859473, "net_profit": 2252506, "operational_expense": 7936605, "product_revenue": 5220153, "quarter": 4, "rd_expense": 2095896, "revenue": 14411008, "salaries_expense": 4904976, "service_revenue": 9190855 } ], "market_conditions": { "gdp_growth": [ 0.014560787038244885, 0.012357983314078884, 0.02374395401487027, 0.027651648336865967 ], "inflation_rate": [ 0.017682492124175216, 0.010586769249417993, 0.008196704474241732, 0.016736123775095767 ], "interest_rate": [ 0.0204497976659554, 0.02703184990411775, 0.028757675058359272, 0.02132953801819011 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 106449, "billable_hours_per_employee": 100, "client_concentration": 0.4, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 10559819, "net_revenue": 8512212, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 8757 }, { "average_project_size": 159181, "billable_hours_per_employee": 121, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 10279571, "net_revenue": 8589009, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 8836 }, { "average_project_size": 181115, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 9938393, "net_revenue": 8666499, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 8916 }, { "average_project_size": 192271, "billable_hours_per_employee": 87, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 10246331, "net_revenue": 8744688, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 8997 } ], "balance_sheet": [ { "assets": 12709749, "current_assets": 5922806, "current_liabilities": 4447509, "equity": 7478118, "fixed_assets": 6786943, "liabilities": 7616355, "long_term_liabilities": 3168846, "quarter": 1 }, { "assets": 13011686, "current_assets": 5764077, "current_liabilities": 3837833, "equity": 7748144, "fixed_assets": 7247609, "liabilities": 7743845, "long_term_liabilities": 3906012, "quarter": 2 }, { "assets": 13320797, "current_assets": 4829531, "current_liabilities": 4599260, "equity": 7970939, "fixed_assets": 8491266, "liabilities": 7873470, "long_term_liabilities": 3274210, "quarter": 3 }, { "assets": 13637251, "current_assets": 6466560, "current_liabilities": 3298806, "equity": 8167760, "fixed_assets": 7170691, "liabilities": 8005264, "long_term_liabilities": 4706458, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4519, "financing_cash_flow": 181580, "investing_cash_flow": -285319, "net_cash_flow": 2374020, "operating_cash_flow": 2709392, "quarter": 1 }, { "change_in_working_capital": -10588, "financing_cash_flow": 28822, "investing_cash_flow": -416702, "net_cash_flow": 2660752, "operating_cash_flow": 2959759, "quarter": 2 }, { "change_in_working_capital": 13619, "financing_cash_flow": -51587, "investing_cash_flow": -290498, "net_cash_flow": 2631613, "operating_cash_flow": 2860055, "quarter": 3 }, { "change_in_working_capital": -44501, "financing_cash_flow": -96313, "investing_cash_flow": -130828, "net_cash_flow": 2632892, "operating_cash_flow": 3029271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6697387965726153, "current_ratio": 1.331713100524361, "debt_to_equity_ratio": 1.0184855333922251, "profit_margin": 0.28015326685942504, "quarter": 1, "return_on_assets": 0.18762951180231804, "return_on_equity": 0.31889360397896904 }, { "asset_turnover_ratio": 0.6600996212174195, "current_ratio": 1.5019092805757832, "debt_to_equity_ratio": 0.9994451574467382, "profit_margin": 0.288776388521656, "quarter": 2, "return_on_assets": 0.19062118467967948, "return_on_equity": 0.320115759335397 }, { "asset_turnover_ratio": 0.6505991345713023, "current_ratio": 1.0500669672947387, "debt_to_equity_ratio": 0.9877719550983893, "profit_margin": 0.2911916334381392, "quarter": 3, "return_on_assets": 0.18944902470925726, "return_on_equity": 0.3166015948685594 }, { "asset_turnover_ratio": 0.6412353926755473, "current_ratio": 1.9602728987397258, "debt_to_equity_ratio": 0.9801051940801395, "profit_margin": 0.28997867047972437, "quarter": 4, "return_on_assets": 0.1859445866325992, "return_on_equity": 0.3104612525343546 } ], "income_statement": [ { "depreciation": 324668, "expenses": 5268915, "income_tax": 858573, "marketing_expense": 638665, "net_income": 3243297, "net_profit": 2384724, "operational_expense": 3587474, "product_revenue": 2385719, "quarter": 1, "rd_expense": 891595, "revenue": 8512212, "salaries_expense": 2101705, "service_revenue": 6126493 }, { "depreciation": 479456, "expenses": 5311495, "income_tax": 797211, "marketing_expense": 933451, "net_income": 3277514, "net_profit": 2480303, "operational_expense": 2867416, "product_revenue": 2462690, "quarter": 2, "rd_expense": 796933, "revenue": 8589009, "salaries_expense": 2085151, "service_revenue": 6126319 }, { "depreciation": 336443, "expenses": 5354420, "income_tax": 788467, "marketing_expense": 977600, "net_income": 3312079, "net_profit": 2523612, "operational_expense": 2975233, "product_revenue": 1793602, "quarter": 3, "rd_expense": 803074, "revenue": 8666499, "salaries_expense": 2623372, "service_revenue": 6872897 }, { "depreciation": 493498, "expenses": 5397691, "income_tax": 811224, "marketing_expense": 553905, "net_income": 3346997, "net_profit": 2535773, "operational_expense": 3073304, "product_revenue": 2838168, "quarter": 4, "rd_expense": 592025, "revenue": 8744688, "salaries_expense": 2167819, "service_revenue": 5906520 } ], "market_conditions": { "gdp_growth": [ 0.020783903560826184, 0.020032459034392446, 0.015150957909447042, 0.03149655737936819 ], "inflation_rate": [ 0.020032184951064215, 0.014837371883836693, 0.010193140151960083, 0.012307679906723906 ], "interest_rate": [ 0.027473314652589627, 0.03282771192545096, 0.03019032379988379, 0.03142424483888053 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 196152, "billable_hours_per_employee": 144, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 22321457, "net_revenue": 18960185, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 19506 }, { "average_project_size": 172642, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 21619402, "net_revenue": 18821212, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 19363 }, { "average_project_size": 73589, "billable_hours_per_employee": 146, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 23637403, "net_revenue": 18683258, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 19221 }, { "average_project_size": 116738, "billable_hours_per_employee": 128, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 21439398, "net_revenue": 18546315, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 19081 } ], "balance_sheet": [ { "assets": 21557998, "current_assets": 7766835, "current_liabilities": 6746255, "equity": 13670149, "fixed_assets": 13791163, "liabilities": 12321910, "long_term_liabilities": 5575655, "quarter": 1 }, { "assets": 22048567, "current_assets": 9114241, "current_liabilities": 6143323, "equity": 14445285, "fixed_assets": 12934326, "liabilities": 12478288, "long_term_liabilities": 6334965, "quarter": 2 }, { "assets": 22550299, "current_assets": 8386552, "current_liabilities": 5181253, "equity": 14755092, "fixed_assets": 14163747, "liabilities": 12636650, "long_term_liabilities": 7455397, "quarter": 3 }, { "assets": 23063449, "current_assets": 8752290, "current_liabilities": 5268151, "equity": 14785318, "fixed_assets": 14311159, "liabilities": 12797022, "long_term_liabilities": 7528871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72541, "financing_cash_flow": -197646, "investing_cash_flow": -344943, "net_cash_flow": 5171853, "operating_cash_flow": 5517857, "quarter": 1 }, { "change_in_working_capital": 31332, "financing_cash_flow": -184900, "investing_cash_flow": -386568, "net_cash_flow": 5929108, "operating_cash_flow": 5944478, "quarter": 2 }, { "change_in_working_capital": -6844, "financing_cash_flow": -9397, "investing_cash_flow": -156732, "net_cash_flow": 5569544, "operating_cash_flow": 5852712, "quarter": 3 }, { "change_in_working_capital": -57286, "financing_cash_flow": 80220, "investing_cash_flow": -294471, "net_cash_flow": 5086172, "operating_cash_flow": 5161430, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8794965562201091, "current_ratio": 1.1512809699603705, "debt_to_equity_ratio": 0.9013734963678889, "profit_margin": 0.23386169491489667, "quarter": 1, "return_on_assets": 0.20568055530944943, "return_on_equity": 0.32436083908083224 }, { "asset_turnover_ratio": 0.8536251811739057, "current_ratio": 1.4836011389926917, "debt_to_equity_ratio": 0.8638312085915923, "profit_margin": 0.2590165819289427, "quarter": 2, "return_on_assets": 0.22110307667613954, "return_on_equity": 0.33748077659942327 }, { "asset_turnover_ratio": 0.8285148680290226, "current_ratio": 1.6186339481974727, "debt_to_equity_ratio": 0.8564263780937456, "profit_margin": 0.2591326951648369, "quarter": 3, "return_on_assets": 0.21469529073649976, "return_on_equity": 0.3281201499794105 }, { "asset_turnover_ratio": 0.8041431704338757, "current_ratio": 1.661358985344194, "debt_to_equity_ratio": 0.8655222701331144, "profit_margin": 0.24365438632957545, "quarter": 4, "return_on_assets": 0.19593301071318517, "return_on_equity": 0.30563366983381757 } ], "income_statement": [ { "depreciation": 1083796, "expenses": 12629520, "income_tax": 1896604, "marketing_expense": 2117400, "net_income": 6330665, "net_profit": 4434061, "operational_expense": 8397593, "product_revenue": 6854697, "quarter": 1, "rd_expense": 1862509, "revenue": 18960185, "salaries_expense": 4574186, "service_revenue": 12105488 }, { "depreciation": 1069472, "expenses": 12557922, "income_tax": 1388284, "marketing_expense": 1262303, "net_income": 6263290, "net_profit": 4875006, "operational_expense": 7327085, "product_revenue": 6761728, "quarter": 2, "rd_expense": 1942155, "revenue": 18821212, "salaries_expense": 6234911, "service_revenue": 12059484 }, { "depreciation": 1011269, "expenses": 12486731, "income_tax": 1355084, "marketing_expense": 2383586, "net_income": 6196527, "net_profit": 4841443, "operational_expense": 7830526, "product_revenue": 5977355, "quarter": 3, "rd_expense": 1408028, "revenue": 18683258, "salaries_expense": 6005027, "service_revenue": 12705903 }, { "depreciation": 642539, "expenses": 12415943, "income_tax": 1611481, "marketing_expense": 1646232, "net_income": 6130372, "net_profit": 4518891, "operational_expense": 6402097, "product_revenue": 4915358, "quarter": 4, "rd_expense": 1449386, "revenue": 18546315, "salaries_expense": 4197652, "service_revenue": 13630957 } ], "market_conditions": { "gdp_growth": [ 0.03340541278190605, 0.0167075194778924, 0.032165545693422726, 0.03259377366261682 ], "inflation_rate": [ 0.01238213930519449, 0.00708794885824688, 0.014483977618496315, 0.013783714297694497 ], "interest_rate": [ 0.016305641482676138, 0.019251082934281103, 0.02501738296418611, 0.024818042288207807 ], "year": 2003 }, "random_event": { "description": "Bennett, Martinez and Nichols Partnership with Major Brand in 2003", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 158412, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 6314011, "net_revenue": 5681857, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 5846 }, { "average_project_size": 146789, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 6283140, "net_revenue": 5573845, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 5734 }, { "average_project_size": 63477, "billable_hours_per_employee": 129, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 6500753, "net_revenue": 5467887, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 5625 }, { "average_project_size": 127217, "billable_hours_per_employee": 146, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 5977901, "net_revenue": 5363943, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5518 } ], "balance_sheet": [ { "assets": 6032415, "current_assets": 2074302, "current_liabilities": 1228346, "equity": 4862460, "fixed_assets": 3958113, "liabilities": 2706674, "long_term_liabilities": 1478328, "quarter": 1 }, { "assets": 6238532, "current_assets": 2080456, "current_liabilities": 1422792, "equity": 4877413, "fixed_assets": 4158076, "liabilities": 2731707, "long_term_liabilities": 1308915, "quarter": 2 }, { "assets": 6451692, "current_assets": 2407684, "current_liabilities": 1581290, "equity": 5112116, "fixed_assets": 4044008, "liabilities": 2756972, "long_term_liabilities": 1175682, "quarter": 3 }, { "assets": 6672135, "current_assets": 2948200, "current_liabilities": 1494039, "equity": 5226461, "fixed_assets": 3723935, "liabilities": 2782470, "long_term_liabilities": 1288431, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91075, "financing_cash_flow": 11960, "investing_cash_flow": -303070, "net_cash_flow": 1400627, "operating_cash_flow": 1878088, "quarter": 1 }, { "change_in_working_capital": -80213, "financing_cash_flow": 196990, "investing_cash_flow": -245479, "net_cash_flow": 1254026, "operating_cash_flow": 1631985, "quarter": 2 }, { "change_in_working_capital": 35758, "financing_cash_flow": -6477, "investing_cash_flow": -310067, "net_cash_flow": 1244708, "operating_cash_flow": 1666969, "quarter": 3 }, { "change_in_working_capital": -95758, "financing_cash_flow": -65576, "investing_cash_flow": -139484, "net_cash_flow": 1428277, "operating_cash_flow": 1586816, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9418876188060669, "current_ratio": 1.688695204771294, "debt_to_equity_ratio": 0.5566470469679956, "profit_margin": 0.2704606962125235, "quarter": 1, "return_on_assets": 0.2547435811362448, "return_on_equity": 0.3160373555772181 }, { "asset_turnover_ratio": 0.8934545819433162, "current_ratio": 1.4622348171763686, "debt_to_equity_ratio": 0.5600729321056059, "profit_margin": 0.2458963247094241, "quarter": 2, "return_on_assets": 0.21969719799465642, "return_on_equity": 0.28100716506885925 }, { "asset_turnover_ratio": 0.8475120945017214, "current_ratio": 1.5226074913519974, "debt_to_equity_ratio": 0.5393015338462586, "profit_margin": 0.2592218895525822, "quarter": 3, "return_on_assets": 0.21969368655540283, "return_on_equity": 0.2772620965564944 }, { "asset_turnover_ratio": 0.8039320247566933, "current_ratio": 1.9733085950232891, "debt_to_equity_ratio": 0.5323812805644201, "profit_margin": 0.24921890482430556, "quarter": 4, "return_on_assets": 0.2003550587630496, "return_on_equity": 0.25577460541655245 } ], "income_statement": [ { "depreciation": 341369, "expenses": 3756693, "income_tax": 388445, "marketing_expense": 723824, "net_income": 1925164, "net_profit": 1536719, "operational_expense": 1941380, "product_revenue": 2141687, "quarter": 1, "rd_expense": 675227, "revenue": 5681857, "salaries_expense": 1478724, "service_revenue": 3540170 }, { "depreciation": 261397, "expenses": 3690389, "income_tax": 512868, "marketing_expense": 694656, "net_income": 1883456, "net_profit": 1370588, "operational_expense": 1886198, "product_revenue": 1531603, "quarter": 2, "rd_expense": 486242, "revenue": 5573845, "salaries_expense": 1521827, "service_revenue": 4042242 }, { "depreciation": 249573, "expenses": 3625256, "income_tax": 425235, "marketing_expense": 673522, "net_income": 1842631, "net_profit": 1417396, "operational_expense": 2372267, "product_revenue": 1398853, "quarter": 3, "rd_expense": 397475, "revenue": 5467887, "salaries_expense": 1569375, "service_revenue": 4069034 }, { "depreciation": 250020, "expenses": 3561272, "income_tax": 465875, "marketing_expense": 680383, "net_income": 1802671, "net_profit": 1336796, "operational_expense": 2377211, "product_revenue": 1951384, "quarter": 4, "rd_expense": 431467, "revenue": 5363943, "salaries_expense": 1412509, "service_revenue": 3412559 } ], "market_conditions": { "gdp_growth": [ 0.012816637340761054, 0.006804446188535032, 0.01798175104016367, 0.006752269087501373 ], "inflation_rate": [ 0.009654291722141738, 0.013689645581154496, 0.010211052247733169, 0.00972583071365821 ], "interest_rate": [ 0.021868970967855977, 0.028695600847558254, 0.021753656401172473, 0.028882644811069322 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 143846, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 22082155, "net_revenue": 17399407, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 17901 }, { "average_project_size": 180992, "billable_hours_per_employee": 140, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 22648898, "net_revenue": 17510713, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 18015 }, { "average_project_size": 155896, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 22119359, "net_revenue": 17622732, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 18130 }, { "average_project_size": 70252, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 23011998, "net_revenue": 17735468, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 18246 } ], "balance_sheet": [ { "assets": 19412937, "current_assets": 9304489, "current_liabilities": 4068823, "equity": 14516822, "fixed_assets": 10108448, "liabilities": 9765478, "long_term_liabilities": 5696655, "quarter": 1 }, { "assets": 19682962, "current_assets": 9086526, "current_liabilities": 5527925, "equity": 14491470, "fixed_assets": 10596436, "liabilities": 9993183, "long_term_liabilities": 4465258, "quarter": 2 }, { "assets": 19956743, "current_assets": 7602731, "current_liabilities": 5584486, "equity": 14601627, "fixed_assets": 12354012, "liabilities": 10226198, "long_term_liabilities": 4641712, "quarter": 3 }, { "assets": 20234333, "current_assets": 9730097, "current_liabilities": 4195655, "equity": 14092123, "fixed_assets": 10504236, "liabilities": 10464645, "long_term_liabilities": 6268990, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34723, "financing_cash_flow": 175630, "investing_cash_flow": -450041, "net_cash_flow": 5938316, "operating_cash_flow": 5833836, "quarter": 1 }, { "change_in_working_capital": 65945, "financing_cash_flow": 5621, "investing_cash_flow": -117709, "net_cash_flow": 5393513, "operating_cash_flow": 5828994, "quarter": 2 }, { "change_in_working_capital": 68815, "financing_cash_flow": 125351, "investing_cash_flow": -188758, "net_cash_flow": 5590410, "operating_cash_flow": 6014644, "quarter": 3 }, { "change_in_working_capital": -41509, "financing_cash_flow": -193038, "investing_cash_flow": -285578, "net_cash_flow": 4881190, "operating_cash_flow": 5056648, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8962789607775474, "current_ratio": 2.2867765444699857, "debt_to_equity_ratio": 0.6727008156468406, "profit_margin": 0.2798579859646941, "quarter": 1, "return_on_assets": 0.2508308248257335, "return_on_equity": 0.33542899403188936 }, { "asset_turnover_ratio": 0.8896381042649983, "current_ratio": 1.6437498699783373, "debt_to_equity_ratio": 0.6895907040486576, "profit_margin": 0.2742144765892742, "quarter": 2, "return_on_assets": 0.2439516471149007, "return_on_equity": 0.33134602631755095 }, { "asset_turnover_ratio": 0.8830464971162879, "current_ratio": 1.361402105762285, "debt_to_equity_ratio": 0.7003464750880158, "profit_margin": 0.27640901535584833, "quarter": 3, "return_on_assets": 0.24408201278134414, "return_on_equity": 0.3335985777475346 }, { "asset_turnover_ratio": 0.8765037127737296, "current_ratio": 2.319088914603322, "debt_to_equity_ratio": 0.7425882530261764, "profit_margin": 0.2437169969239041, "quarter": 4, "return_on_assets": 0.2136188526698656, "return_on_equity": 0.30672702757419873 } ], "income_statement": [ { "depreciation": 964473, "expenses": 11228548, "income_tax": 1301496, "marketing_expense": 1353304, "net_income": 6170859, "net_profit": 4869363, "operational_expense": 7409252, "product_revenue": 3912648, "quarter": 1, "rd_expense": 1375350, "revenue": 17399407, "salaries_expense": 3618069, "service_revenue": 13486759 }, { "depreciation": 1027303, "expenses": 11338210, "income_tax": 1370812, "marketing_expense": 1462991, "net_income": 6172503, "net_profit": 4801691, "operational_expense": 6875882, "product_revenue": 6050914, "quarter": 2, "rd_expense": 1933387, "revenue": 17510713, "salaries_expense": 4628089, "service_revenue": 11459799 }, { "depreciation": 1143562, "expenses": 11448944, "income_tax": 1302706, "marketing_expense": 1489213, "net_income": 6173788, "net_profit": 4871082, "operational_expense": 7442505, "product_revenue": 4972581, "quarter": 3, "rd_expense": 1690652, "revenue": 17622732, "salaries_expense": 5629048, "service_revenue": 12650151 }, { "depreciation": 734213, "expenses": 11560760, "income_tax": 1852273, "marketing_expense": 1711132, "net_income": 6174708, "net_profit": 4322435, "operational_expense": 6199992, "product_revenue": 6290756, "quarter": 4, "rd_expense": 1624066, "revenue": 17735468, "salaries_expense": 4579074, "service_revenue": 11444712 } ], "market_conditions": { "gdp_growth": [ 0.00795008852376078, 0.014958517267411585, 0.010649201116171882, 0.0162347743192719 ], "inflation_rate": [ 0.014632189178475617, 0.01616517160316916, 0.009786241569424599, 0.010809603077865321 ], "interest_rate": [ 0.027567601263052834, 0.02955473144498126, 0.02829108721950348, 0.03263894204524745 ], "year": 2005 }, "random_event": { "description": "Bennett, Martinez and Nichols Technology Adoption in 2005", "impact": -0.04, "type": "Technology Adoption" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 72607, "billable_hours_per_employee": 98, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 9299545, "net_revenue": 7179031, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 7386 }, { "average_project_size": 55057, "billable_hours_per_employee": 104, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 8349891, "net_revenue": 7069442, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7273 }, { "average_project_size": 79929, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 8153234, "net_revenue": 6961527, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7162 }, { "average_project_size": 89276, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 8823674, "net_revenue": 6855259, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 7053 } ], "balance_sheet": [ { "assets": 9286572, "current_assets": 4058793, "current_liabilities": 1908616, "equity": 6333905, "fixed_assets": 5227779, "liabilities": 4121838, "long_term_liabilities": 2213222, "quarter": 1 }, { "assets": 9543179, "current_assets": 3709975, "current_liabilities": 2431299, "equity": 6527168, "fixed_assets": 5833204, "liabilities": 4179406, "long_term_liabilities": 1748107, "quarter": 2 }, { "assets": 9806876, "current_assets": 3014730, "current_liabilities": 2065440, "equity": 6759259, "fixed_assets": 6792146, "liabilities": 4237778, "long_term_liabilities": 2172338, "quarter": 3 }, { "assets": 10077861, "current_assets": 3832591, "current_liabilities": 1820536, "equity": 7109698, "fixed_assets": 6245270, "liabilities": 4296965, "long_term_liabilities": 2476429, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72691, "financing_cash_flow": 69215, "investing_cash_flow": -335753, "net_cash_flow": 1213935, "operating_cash_flow": 1575450, "quarter": 1 }, { "change_in_working_capital": -84888, "financing_cash_flow": 154340, "investing_cash_flow": -248050, "net_cash_flow": 1054910, "operating_cash_flow": 1501885, "quarter": 2 }, { "change_in_working_capital": 37779, "financing_cash_flow": -93824, "investing_cash_flow": -382434, "net_cash_flow": 1154301, "operating_cash_flow": 1532549, "quarter": 3 }, { "change_in_working_capital": -18397, "financing_cash_flow": 130236, "investing_cash_flow": -246832, "net_cash_flow": 1442418, "operating_cash_flow": 1613813, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7730550088881021, "current_ratio": 2.1265634365425, "debt_to_equity_ratio": 0.6507577868629226, "profit_margin": 0.16285916581221058, "quarter": 1, "return_on_assets": 0.12589909387446735, "return_on_equity": 0.18458928575657513 }, { "asset_turnover_ratio": 0.7407848055663632, "current_ratio": 1.525922973686083, "debt_to_equity_ratio": 0.6403092428446763, "profit_margin": 0.16456673666747673, "quarter": 2, "return_on_assets": 0.12190853802490763, "return_on_equity": 0.17823886255110946 }, { "asset_turnover_ratio": 0.7098618357160833, "current_ratio": 1.45960666976528, "debt_to_equity_ratio": 0.6269589610340424, "profit_margin": 0.17096263506555387, "quarter": 3, "return_on_assets": 0.12135984996649289, "return_on_equity": 0.17607862045233064 }, { "asset_turnover_ratio": 0.6802295645871679, "current_ratio": 2.105199238026603, "debt_to_equity_ratio": 0.6043808049230783, "profit_margin": 0.19383687764386437, "quarter": 4, "return_on_assets": 0.131853574880622, "return_on_equity": 0.186899921768829 } ], "income_statement": [ { "depreciation": 406279, "expenses": 5533613, "income_tax": 476247, "marketing_expense": 755733, "net_income": 1645418, "net_profit": 1169171, "operational_expense": 2925516, "product_revenue": 1614375, "quarter": 1, "rd_expense": 817201, "revenue": 7179031, "salaries_expense": 2185117, "service_revenue": 5564656 }, { "depreciation": 338490, "expenses": 5408350, "income_tax": 497697, "marketing_expense": 613340, "net_income": 1661092, "net_profit": 1163395, "operational_expense": 3734250, "product_revenue": 2482408, "quarter": 2, "rd_expense": 541368, "revenue": 7069442, "salaries_expense": 2505864, "service_revenue": 4587034 }, { "depreciation": 342388, "expenses": 5285923, "income_tax": 485443, "marketing_expense": 557770, "net_income": 1675604, "net_profit": 1190161, "operational_expense": 3538222, "product_revenue": 2640686, "quarter": 3, "rd_expense": 1002751, "revenue": 6961527, "salaries_expense": 2282146, "service_revenue": 4320841 }, { "depreciation": 285011, "expenses": 5166267, "income_tax": 360190, "marketing_expense": 793761, "net_income": 1688992, "net_profit": 1328802, "operational_expense": 3214621, "product_revenue": 1978476, "quarter": 4, "rd_expense": 947114, "revenue": 6855259, "salaries_expense": 2109589, "service_revenue": 4876783 } ], "market_conditions": { "gdp_growth": [ 0.026540235961440325, 0.017511834500056063, 0.029883072455747436, 0.015176052941560686 ], "inflation_rate": [ 0.016673814797291315, 0.01555729752489704, 0.02192522279829688, 0.018203328625082976 ], "interest_rate": [ 0.02835771419152846, 0.0294689003207135, 0.030769858174256013, 0.03479821827589825 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1998, "industry": "Advertising", "location": "Gonzalesmouth", "name": "Gomez, Mendoza and Hunter", "num_employees": 706, "region": "Latin America", "revenue_size": "Large", "website": "www.gomez,mendozaandhunter.com" }

[ { "advertising_kpis": [ { "average_project_size": 141360, "billable_hours_per_employee": 136, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 106636790, "net_revenue": 90091346, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 127608 }, { "average_project_size": 104897, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 104725641, "net_revenue": 89054125, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 126139 }, { "average_project_size": 109429, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 113743681, "net_revenue": 88028845, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 124687 }, { "average_project_size": 102947, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 99025857, "net_revenue": 87015370, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 123251 } ], "balance_sheet": [ { "assets": 101053904, "current_assets": 30818760, "current_liabilities": 29703493, "equity": 54631046, "fixed_assets": 70235144, "liabilities": 60361761, "long_term_liabilities": 30658268, "quarter": 1 }, { "assets": 103341245, "current_assets": 49085344, "current_liabilities": 35879888, "equity": 56682061, "fixed_assets": 54255901, "liabilities": 60911397, "long_term_liabilities": 25031509, "quarter": 2 }, { "assets": 105680359, "current_assets": 48569963, "current_liabilities": 26472060, "equity": 57250274, "fixed_assets": 57110396, "liabilities": 61466039, "long_term_liabilities": 34993979, "quarter": 3 }, { "assets": 108072418, "current_assets": 50547366, "current_liabilities": 29853270, "equity": 59875244, "fixed_assets": 57525052, "liabilities": 62025731, "long_term_liabilities": 32172461, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34095, "financing_cash_flow": 58750, "investing_cash_flow": -219797, "net_cash_flow": 18450655, "operating_cash_flow": 18410148, "quarter": 1 }, { "change_in_working_capital": -80720, "financing_cash_flow": 103392, "investing_cash_flow": -320881, "net_cash_flow": 19133343, "operating_cash_flow": 19378287, "quarter": 2 }, { "change_in_working_capital": -80875, "financing_cash_flow": -7421, "investing_cash_flow": -206888, "net_cash_flow": 17122343, "operating_cash_flow": 17321399, "quarter": 3 }, { "change_in_working_capital": -76437, "financing_cash_flow": 162414, "investing_cash_flow": -356195, "net_cash_flow": 17853787, "operating_cash_flow": 18541214, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8915177190977204, "current_ratio": 1.037546661599698, "debt_to_equity_ratio": 1.1048985040484123, "profit_margin": 0.1547196664150184, "quarter": 1, "return_on_assets": 0.13793532410187734, "return_on_equity": 0.2551461855590318 }, { "asset_turnover_ratio": 0.8617481335743535, "current_ratio": 1.368046187881077, "debt_to_equity_ratio": 1.0746150708951814, "profit_margin": 0.16003989708505922, "quarter": 2, "return_on_assets": 0.1379140826104814, "return_on_equity": 0.2514413334405748 }, { "asset_turnover_ratio": 0.8329726150911353, "current_ratio": 1.8347632560518523, "debt_to_equity_ratio": 1.0736374641630537, "profit_margin": 0.14808730024800393, "quarter": 3, "return_on_assets": 0.12335266574936597, "return_on_equity": 0.22770116349137473 }, { "asset_turnover_ratio": 0.8051579821226911, "current_ratio": 1.693193609946247, "debt_to_equity_ratio": 1.0359161292102625, "profit_margin": 0.15892085501676312, "quarter": 4, "return_on_assets": 0.12795639494250977, "return_on_equity": 0.23095616946462882 } ], "income_statement": [ { "depreciation": 4471245, "expenses": 71473364, "income_tax": 4679079, "marketing_expense": 10279256, "net_income": 18617982, "net_profit": 13938903, "operational_expense": 38904256, "product_revenue": 30292108, "quarter": 1, "rd_expense": 7217699, "revenue": 90091346, "salaries_expense": 32284032, "service_revenue": 59799238 }, { "depreciation": 5126074, "expenses": 70609636, "income_tax": 4192276, "marketing_expense": 10393463, "net_income": 18444489, "net_profit": 14252213, "operational_expense": 44011890, "product_revenue": 29549559, "quarter": 2, "rd_expense": 12331754, "revenue": 89054125, "salaries_expense": 24442230, "service_revenue": 59504566 }, { "depreciation": 4285445, "expenses": 69756347, "income_tax": 5236544, "marketing_expense": 8792341, "net_income": 18272498, "net_profit": 13035954, "operational_expense": 45450615, "product_revenue": 19567329, "quarter": 3, "rd_expense": 12844829, "revenue": 88028845, "salaries_expense": 25516507, "service_revenue": 68461516 }, { "depreciation": 4712657, "expenses": 68913369, "income_tax": 4273444, "marketing_expense": 12343172, "net_income": 18102001, "net_profit": 13828557, "operational_expense": 45084271, "product_revenue": 32052566, "quarter": 4, "rd_expense": 11689408, "revenue": 87015370, "salaries_expense": 22310829, "service_revenue": 54962804 } ], "market_conditions": { "gdp_growth": [ 0.02047247236395148, 0.025774374822254822, 0.03598149557595902, 0.02487806329897809 ], "inflation_rate": [ 0.013955459250542975, 0.01175830758135544, 0.014574030970843935, 0.01202189379831187 ], "interest_rate": [ 0.03230173700045282, 0.03751922438827688, 0.03756213702932917, 0.040256841789319056 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 149294, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 50860818, "net_revenue": 40593193, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 57497 }, { "average_project_size": 199657, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 46856487, "net_revenue": 40157249, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 56880 }, { "average_project_size": 166070, "billable_hours_per_employee": 96, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 50001143, "net_revenue": 39725987, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 56269 }, { "average_project_size": 174044, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 49174621, "net_revenue": 39299357, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 55665 } ], "balance_sheet": [ { "assets": 47347042, "current_assets": 20428270, "current_liabilities": 11876277, "equity": 33187365, "fixed_assets": 26918772, "liabilities": 24112966, "long_term_liabilities": 12236689, "quarter": 1 }, { "assets": 48296629, "current_assets": 21276874, "current_liabilities": 14765876, "equity": 33726102, "fixed_assets": 27019755, "liabilities": 24639555, "long_term_liabilities": 9873679, "quarter": 2 }, { "assets": 49265262, "current_assets": 18300997, "current_liabilities": 13146916, "equity": 34049113, "fixed_assets": 30964265, "liabilities": 25177644, "long_term_liabilities": 12030728, "quarter": 3 }, { "assets": 50253321, "current_assets": 18872701, "current_liabilities": 14535283, "equity": 34393812, "fixed_assets": 31380620, "liabilities": 25727484, "long_term_liabilities": 11192201, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12828, "financing_cash_flow": 141181, "investing_cash_flow": -289092, "net_cash_flow": 12237191, "operating_cash_flow": 12356232, "quarter": 1 }, { "change_in_working_capital": 56102, "financing_cash_flow": -27403, "investing_cash_flow": -484830, "net_cash_flow": 11625715, "operating_cash_flow": 11879161, "quarter": 2 }, { "change_in_working_capital": -53324, "financing_cash_flow": -65702, "investing_cash_flow": -427094, "net_cash_flow": 11313470, "operating_cash_flow": 11750116, "quarter": 3 }, { "change_in_working_capital": 43585, "financing_cash_flow": -123382, "investing_cash_flow": -306935, "net_cash_flow": 11883566, "operating_cash_flow": 11886891, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8573543622851877, "current_ratio": 1.720090395331803, "debt_to_equity_ratio": 0.7265706692893515, "profit_margin": 0.24519601106520494, "quarter": 1, "return_on_assets": 0.21021986970168063, "return_on_equity": 0.29991199964203247 }, { "asset_turnover_ratio": 0.8314710536008632, "current_ratio": 1.4409489826407862, "debt_to_equity_ratio": 0.7305782031970371, "profit_margin": 0.25073998470363346, "quarter": 2, "return_on_assets": 0.20848303926139441, "return_on_equity": 0.2985529724128807 }, { "asset_turnover_ratio": 0.8063691409983773, "current_ratio": 1.3920372656218387, "debt_to_equity_ratio": 0.7394508044893857, "profit_margin": 0.2507551291299572, "quarter": 3, "return_on_assets": 0.20220119807746076, "return_on_equity": 0.2925625404691159 }, { "asset_turnover_ratio": 0.7820250725320224, "current_ratio": 1.298406161063393, "debt_to_equity_ratio": 0.7480265345405738, "profit_margin": 0.25109761973968175, "quarter": 4, "return_on_assets": 0.19636463428954276, "return_on_equity": 0.2869113490531378 } ], "income_statement": [ { "depreciation": 2402943, "expenses": 27049233, "income_tax": 3590671, "marketing_expense": 4867765, "net_income": 13543960, "net_profit": 9953289, "operational_expense": 14779396, "product_revenue": 13652503, "quarter": 1, "rd_expense": 3557133, "revenue": 40593193, "salaries_expense": 11510855, "service_revenue": 26940690 }, { "depreciation": 1810133, "expenses": 26700477, "income_tax": 3387744, "marketing_expense": 3785372, "net_income": 13456772, "net_profit": 10069028, "operational_expense": 17655188, "product_revenue": 13297887, "quarter": 2, "rd_expense": 3044859, "revenue": 40157249, "salaries_expense": 9144660, "service_revenue": 26859362 }, { "depreciation": 1788621, "expenses": 26356218, "income_tax": 3408274, "marketing_expense": 4306891, "net_income": 13369769, "net_profit": 9961495, "operational_expense": 13645142, "product_revenue": 8187508, "quarter": 3, "rd_expense": 5095724, "revenue": 39725987, "salaries_expense": 9863503, "service_revenue": 31538479 }, { "depreciation": 2018916, "expenses": 26016398, "income_tax": 3414984, "marketing_expense": 3825505, "net_income": 13282959, "net_profit": 9867975, "operational_expense": 13859169, "product_revenue": 12556880, "quarter": 4, "rd_expense": 4171729, "revenue": 39299357, "salaries_expense": 12557294, "service_revenue": 26742477 } ], "market_conditions": { "gdp_growth": [ 0.014129291756659106, 0.011850139254234794, 0.020673000029123624, 0.029835468377488628 ], "inflation_rate": [ 0.02202699503165187, 0.0198816979635396, 0.018347376236367844, 0.016496885438696575 ], "interest_rate": [ 0.0333866236219032, 0.0296951540092657, 0.028343603195090668, 0.02756075096953766 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 56688, "billable_hours_per_employee": 132, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 54268374, "net_revenue": 42120615, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 59661 }, { "average_project_size": 74790, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 52088701, "net_revenue": 41796607, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 59202 }, { "average_project_size": 119384, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 52842805, "net_revenue": 41475093, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 58747 }, { "average_project_size": 72754, "billable_hours_per_employee": 118, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 45852582, "net_revenue": 41156051, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 58295 } ], "balance_sheet": [ { "assets": 60856804, "current_assets": 27445300, "current_liabilities": 12538725, "equity": 38971134, "fixed_assets": 33411504, "liabilities": 31126452, "long_term_liabilities": 18587727, "quarter": 1 }, { "assets": 62011975, "current_assets": 21168573, "current_liabilities": 18756594, "equity": 38995259, "fixed_assets": 40843402, "liabilities": 31817535, "long_term_liabilities": 13060941, "quarter": 2 }, { "assets": 63189073, "current_assets": 23456069, "current_liabilities": 15690998, "equity": 39049329, "fixed_assets": 39733004, "liabilities": 32523961, "long_term_liabilities": 16832963, "quarter": 3 }, { "assets": 64388515, "current_assets": 24230410, "current_liabilities": 16334882, "equity": 39807964, "fixed_assets": 40158105, "liabilities": 33246072, "long_term_liabilities": 16911190, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7455, "financing_cash_flow": -26862, "investing_cash_flow": -403711, "net_cash_flow": 10977045, "operating_cash_flow": 11334442, "quarter": 1 }, { "change_in_working_capital": -76417, "financing_cash_flow": 195235, "investing_cash_flow": -369529, "net_cash_flow": 9831248, "operating_cash_flow": 10450425, "quarter": 2 }, { "change_in_working_capital": -19631, "financing_cash_flow": -199710, "investing_cash_flow": -120301, "net_cash_flow": 10511941, "operating_cash_flow": 10830047, "quarter": 3 }, { "change_in_working_capital": -55149, "financing_cash_flow": 21427, "investing_cash_flow": -212249, "net_cash_flow": 10265454, "operating_cash_flow": 10507784, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.692126635503238, "current_ratio": 2.1888429644959913, "debt_to_equity_ratio": 0.7987053186597034, "profit_margin": 0.21938858205180528, "quarter": 1, "return_on_assets": 0.15184468116334207, "return_on_equity": 0.2371186324729478 }, { "asset_turnover_ratio": 0.6740086410729541, "current_ratio": 1.1285936561829935, "debt_to_equity_ratio": 0.8159334189830615, "profit_margin": 0.21056300096321215, "quarter": 2, "return_on_assets": 0.14192128213945773, "return_on_equity": 0.22568946137785623 }, { "asset_turnover_ratio": 0.6563649541116072, "current_ratio": 1.4948742584761021, "debt_to_equity_ratio": 0.8328942348791704, "profit_margin": 0.20215064978877806, "quarter": 3, "return_on_assets": 0.13268460197224288, "return_on_equity": 0.21470835004616853 }, { "asset_turnover_ratio": 0.6391831058691134, "current_ratio": 1.48335384363352, "debt_to_equity_ratio": 0.8351613260100416, "profit_margin": 0.21055278116940812, "quarter": 4, "return_on_assets": 0.13458178061724207, "return_on_equity": 0.21768309979380004 } ], "income_statement": [ { "depreciation": 2093660, "expenses": 30381742, "income_tax": 2498091, "marketing_expense": 3828596, "net_income": 11738873, "net_profit": 9240782, "operational_expense": 17523466, "product_revenue": 14387741, "quarter": 1, "rd_expense": 4532094, "revenue": 42120615, "salaries_expense": 11400795, "service_revenue": 27732874 }, { "depreciation": 1649606, "expenses": 30204919, "income_tax": 2790869, "marketing_expense": 4435145, "net_income": 11591688, "net_profit": 8800819, "operational_expense": 16479883, "product_revenue": 16470128, "quarter": 2, "rd_expense": 5389474, "revenue": 41796607, "salaries_expense": 14341252, "service_revenue": 25326479 }, { "depreciation": 2445830, "expenses": 30029125, "income_tax": 3061751, "marketing_expense": 3420777, "net_income": 11445968, "net_profit": 8384217, "operational_expense": 15725747, "product_revenue": 10910830, "quarter": 3, "rd_expense": 5057057, "revenue": 41475093, "salaries_expense": 11702083, "service_revenue": 30564263 }, { "depreciation": 1842263, "expenses": 29854354, "income_tax": 2636176, "marketing_expense": 5575132, "net_income": 11301697, "net_profit": 8665521, "operational_expense": 20670249, "product_revenue": 14205681, "quarter": 4, "rd_expense": 5825221, "revenue": 41156051, "salaries_expense": 13418082, "service_revenue": 26950370 } ], "market_conditions": { "gdp_growth": [ 0.015380450666114315, 0.02269533454095434, 0.03334498031690393, 0.02538301605675082 ], "inflation_rate": [ 0.016602771188230236, 0.015231087993682921, 0.013879015381577344, 0.018499979614720784 ], "interest_rate": [ 0.024051241949849343, 0.02170821473084539, 0.01963360410315669, 0.02057677446262869 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 181844, "billable_hours_per_employee": 88, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 122960286, "net_revenue": 96322757, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 136434 }, { "average_project_size": 145056, "billable_hours_per_employee": 123, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 111503526, "net_revenue": 96932320, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 137298 }, { "average_project_size": 159865, "billable_hours_per_employee": 136, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 113152460, "net_revenue": 97545741, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 138167 }, { "average_project_size": 152564, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 116607498, "net_revenue": 98163044, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 139041 } ], "balance_sheet": [ { "assets": 121299942, "current_assets": 44569707, "current_liabilities": 29720289, "equity": 96438804, "fixed_assets": 76730235, "liabilities": 49603583, "long_term_liabilities": 19883294, "quarter": 1 }, { "assets": 123018845, "current_assets": 41310806, "current_liabilities": 29088127, "equity": 98711643, "fixed_assets": 81708039, "liabilities": 50340050, "long_term_liabilities": 21251923, "quarter": 2 }, { "assets": 124762106, "current_assets": 46754195, "current_liabilities": 23204577, "equity": 97761430, "fixed_assets": 78007911, "liabilities": 51087451, "long_term_liabilities": 27882874, "quarter": 3 }, { "assets": 126530070, "current_assets": 50457265, "current_liabilities": 29860002, "equity": 99706723, "fixed_assets": 76072805, "liabilities": 51845948, "long_term_liabilities": 21985946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77619, "financing_cash_flow": 73893, "investing_cash_flow": -199983, "net_cash_flow": 28715122, "operating_cash_flow": 29196473, "quarter": 1 }, { "change_in_working_capital": 19274, "financing_cash_flow": 114338, "investing_cash_flow": -202284, "net_cash_flow": 30814791, "operating_cash_flow": 31052484, "quarter": 2 }, { "change_in_working_capital": -2413, "financing_cash_flow": -153324, "investing_cash_flow": -340475, "net_cash_flow": 27890011, "operating_cash_flow": 27923660, "quarter": 3 }, { "change_in_working_capital": 72678, "financing_cash_flow": 65269, "investing_cash_flow": -208686, "net_cash_flow": 30537241, "operating_cash_flow": 30830496, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7940874118472373, "current_ratio": 1.4996390849362198, "debt_to_equity_ratio": 0.5143529465587316, "profit_margin": 0.25687019112212495, "quarter": 1, "return_on_assets": 0.2039773852488734, "return_on_equity": 0.2565610933955589 }, { "asset_turnover_ratio": 0.7879469198398018, "current_ratio": 1.4201947756897513, "debt_to_equity_ratio": 0.5099707437753822, "profit_margin": 0.26856726425200594, "quarter": 2, "return_on_assets": 0.21161674863717017, "return_on_equity": 0.26372621515376865 }, { "asset_turnover_ratio": 0.7818539148417389, "current_ratio": 2.014869523370325, "debt_to_equity_ratio": 0.5225726649047584, "profit_margin": 0.2469280027305344, "quarter": 3, "return_on_assets": 0.1930616256189199, "return_on_equity": 0.24638321063838775 }, { "asset_turnover_ratio": 0.7758080272934331, "current_ratio": 1.68979442801109, "debt_to_equity_ratio": 0.5199844748683596, "profit_margin": 0.2549085682387763, "quarter": 4, "return_on_assets": 0.1977601134655185, "return_on_equity": 0.25096202389481803 } ], "income_statement": [ { "depreciation": 4454028, "expenses": 63395595, "income_tax": 8184717, "marketing_expense": 12277786, "net_income": 32927162, "net_profit": 24742445, "operational_expense": 41577793, "product_revenue": 30027047, "quarter": 1, "rd_expense": 7304280, "revenue": 96322757, "salaries_expense": 23374124, "service_revenue": 66295710 }, { "depreciation": 5019636, "expenses": 63809353, "income_tax": 7090119, "marketing_expense": 8841620, "net_income": 33122967, "net_profit": 26032848, "operational_expense": 39043738, "product_revenue": 29439593, "quarter": 2, "rd_expense": 12337178, "revenue": 96932320, "salaries_expense": 20034130, "service_revenue": 67492727 }, { "depreciation": 3836885, "expenses": 64225813, "income_tax": 9233153, "marketing_expense": 6813218, "net_income": 33319928, "net_profit": 24086775, "operational_expense": 41960748, "product_revenue": 38078747, "quarter": 3, "rd_expense": 11336777, "revenue": 97545741, "salaries_expense": 24892005, "service_revenue": 59466994 }, { "depreciation": 5807895, "expenses": 64644990, "income_tax": 8495453, "marketing_expense": 8571408, "net_income": 33518054, "net_profit": 25022601, "operational_expense": 44007126, "product_revenue": 37735359, "quarter": 4, "rd_expense": 11126327, "revenue": 98163044, "salaries_expense": 30690394, "service_revenue": 60427685 } ], "market_conditions": { "gdp_growth": [ 0.022558472885274967, 0.02865536565224789, 0.028965884973573088, 0.015707851847831376 ], "inflation_rate": [ 0.013336596908003153, 0.010891257545652145, 0.014484203938981515, 0.01055255114472405 ], "interest_rate": [ 0.01831916189646655, 0.02414843092429065, 0.0169104145243361, 0.02469062452088813 ], "year": 2001 }, "random_event": { "description": "Gomez, Mendoza and Hunter Technology Adoption in 2001", "impact": 0.08, "type": "Technology Adoption" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 111697, "billable_hours_per_employee": 91, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 79966616, "net_revenue": 66019157, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 93512 }, { "average_project_size": 194307, "billable_hours_per_employee": 93, "client_concentration": 0.1, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 75896694, "net_revenue": 64851787, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 91858 }, { "average_project_size": 135260, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 80362023, "net_revenue": 63705058, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 90234 }, { "average_project_size": 63002, "billable_hours_per_employee": 155, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 69121181, "net_revenue": 62578607, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 88638 } ], "balance_sheet": [ { "assets": 78298104, "current_assets": 27220303, "current_liabilities": 20728096, "equity": 56276479, "fixed_assets": 51077801, "liabilities": 36654690, "long_term_liabilities": 15926594, "quarter": 1 }, { "assets": 80413771, "current_assets": 24795917, "current_liabilities": 19559027, "equity": 56218886, "fixed_assets": 55617854, "liabilities": 37009662, "long_term_liabilities": 17450635, "quarter": 2 }, { "assets": 82586603, "current_assets": 37542637, "current_liabilities": 18664259, "equity": 57752050, "fixed_assets": 45043966, "liabilities": 37368072, "long_term_liabilities": 18703813, "quarter": 3 }, { "assets": 84818148, "current_assets": 39756926, "current_liabilities": 19491484, "equity": 60625255, "fixed_assets": 45061222, "liabilities": 37729953, "long_term_liabilities": 18238469, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70951, "financing_cash_flow": 77816, "investing_cash_flow": -356334, "net_cash_flow": 17859647, "operating_cash_flow": 17855771, "quarter": 1 }, { "change_in_working_capital": -43097, "financing_cash_flow": -26858, "investing_cash_flow": -219582, "net_cash_flow": 14901384, "operating_cash_flow": 15229063, "quarter": 2 }, { "change_in_working_capital": 92165, "financing_cash_flow": -163319, "investing_cash_flow": -279018, "net_cash_flow": 15499031, "operating_cash_flow": 15760764, "quarter": 3 }, { "change_in_working_capital": 5199, "financing_cash_flow": 188801, "investing_cash_flow": -371525, "net_cash_flow": 16204428, "operating_cash_flow": 16604485, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8431769561112233, "current_ratio": 1.3132080727530402, "debt_to_equity_ratio": 0.6513323266013142, "profit_margin": 0.22164877082571655, "quarter": 1, "return_on_assets": 0.18688913591062178, "return_on_equity": 0.26002097608132163 }, { "asset_turnover_ratio": 0.8064761320545457, "current_ratio": 1.2677479815330281, "debt_to_equity_ratio": 0.6583136848353772, "profit_margin": 0.1976009851509566, "quarter": 2, "return_on_assets": 0.1593604781947112, "return_on_equity": 0.22794434240479258 }, { "asset_turnover_ratio": 0.7713727854867696, "current_ratio": 2.0114721404155396, "debt_to_equity_ratio": 0.6470432131846402, "profit_margin": 0.19674291796422194, "quarter": 3, "return_on_assets": 0.15176213265485686, "return_on_equity": 0.21702292819042787 }, { "asset_turnover_ratio": 0.7377973756276782, "current_ratio": 2.039707494821841, "debt_to_equity_ratio": 0.6223471224987013, "profit_margin": 0.21632089062001653, "quarter": 4, "return_on_assets": 0.15960098539289022, "return_on_equity": 0.22329077213778317 } ], "income_statement": [ { "depreciation": 3222706, "expenses": 47452829, "income_tax": 3933263, "marketing_expense": 9217549, "net_income": 18566328, "net_profit": 14633065, "operational_expense": 28965969, "product_revenue": 13256890, "quarter": 1, "rd_expense": 8517066, "revenue": 66019157, "salaries_expense": 20545978, "service_revenue": 52762267 }, { "depreciation": 2414286, "expenses": 46789268, "income_tax": 5247742, "marketing_expense": 5198997, "net_income": 18062519, "net_profit": 12814777, "operational_expense": 25940811, "product_revenue": 25291871, "quarter": 2, "rd_expense": 6982288, "revenue": 64851787, "salaries_expense": 19079378, "service_revenue": 39559916 }, { "depreciation": 3227245, "expenses": 46134987, "income_tax": 5036552, "marketing_expense": 5457606, "net_income": 17570071, "net_profit": 12533519, "operational_expense": 31018983, "product_revenue": 25330704, "quarter": 3, "rd_expense": 8734414, "revenue": 63705058, "salaries_expense": 15707535, "service_revenue": 38374354 }, { "depreciation": 3067425, "expenses": 45489854, "income_tax": 3551693, "marketing_expense": 5784814, "net_income": 17088753, "net_profit": 13537060, "operational_expense": 25912420, "product_revenue": 15583398, "quarter": 4, "rd_expense": 5114892, "revenue": 62578607, "salaries_expense": 19889432, "service_revenue": 46995209 } ], "market_conditions": { "gdp_growth": [ 0.034606687345684096, 0.015546956423927484, 0.029293720258230974, 0.030231030151631012 ], "inflation_rate": [ 0.020100243681769027, 0.013570288012675487, 0.021808828028795628, 0.020569725384918632 ], "interest_rate": [ 0.01980993933224917, 0.019035887271351772, 0.026483347496596078, 0.022097911537451158 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 91479, "billable_hours_per_employee": 116, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 23549194, "net_revenue": 20404929, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 28902 }, { "average_project_size": 126799, "billable_hours_per_employee": 135, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 24553710, "net_revenue": 20305904, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 28762 }, { "average_project_size": 198259, "billable_hours_per_employee": 123, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 23283150, "net_revenue": 20207359, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 28622 }, { "average_project_size": 106075, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 22967425, "net_revenue": 20109293, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 28483 } ], "balance_sheet": [ { "assets": 22481769, "current_assets": 9475559, "current_liabilities": 4971164, "equity": 19054902, "fixed_assets": 13006210, "liabilities": 8992882, "long_term_liabilities": 4021718, "quarter": 1 }, { "assets": 23015468, "current_assets": 7867002, "current_liabilities": 3916040, "equity": 19556887, "fixed_assets": 15148466, "liabilities": 9147808, "long_term_liabilities": 5231768, "quarter": 2 }, { "assets": 23561837, "current_assets": 8990318, "current_liabilities": 4812786, "equity": 20253233, "fixed_assets": 14571519, "liabilities": 9305403, "long_term_liabilities": 4492617, "quarter": 3 }, { "assets": 24121176, "current_assets": 7710093, "current_liabilities": 5630193, "equity": 20285536, "fixed_assets": 16411083, "liabilities": 9465714, "long_term_liabilities": 3835521, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85464, "financing_cash_flow": -39973, "investing_cash_flow": -188762, "net_cash_flow": 5625545, "operating_cash_flow": 6212553, "quarter": 1 }, { "change_in_working_capital": -55196, "financing_cash_flow": -115370, "investing_cash_flow": -498543, "net_cash_flow": 6332770, "operating_cash_flow": 6762976, "quarter": 2 }, { "change_in_working_capital": 2920, "financing_cash_flow": 158199, "investing_cash_flow": -140315, "net_cash_flow": 6693298, "operating_cash_flow": 6909420, "quarter": 3 }, { "change_in_working_capital": 78483, "financing_cash_flow": 148887, "investing_cash_flow": -360725, "net_cash_flow": 6174913, "operating_cash_flow": 6626655, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9076211484959213, "current_ratio": 1.9061046869505813, "debt_to_equity_ratio": 0.47194585414293916, "profit_margin": 0.2727779645790485, "quarter": 1, "return_on_assets": 0.24757904949561577, "return_on_equity": 0.2921041000368304 }, { "asset_turnover_ratio": 0.8822720441748132, "current_ratio": 2.008917682148293, "debt_to_equity_ratio": 0.46775378924058825, "profit_margin": 0.28017600201399556, "quarter": 2, "return_on_assets": 0.24719145402561443, "return_on_equity": 0.29090657424159583 }, { "asset_turnover_ratio": 0.8576308799691637, "current_ratio": 1.8680070129858257, "debt_to_equity_ratio": 0.4594527204619628, "profit_margin": 0.29676312476063793, "quarter": 3, "return_on_assets": 0.2545132198308646, "return_on_equity": 0.2960909500226458 }, { "asset_turnover_ratio": 0.8336779682715304, "current_ratio": 1.369418952423123, "debt_to_equity_ratio": 0.46662380525710534, "profit_margin": 0.2799737414935473, "quarter": 4, "return_on_assets": 0.23340793997771916, "return_on_equity": 0.2775412983911295 } ], "income_statement": [ { "depreciation": 646538, "expenses": 12510312, "income_tax": 2328602, "marketing_expense": 1253517, "net_income": 7894617, "net_profit": 5566015, "operational_expense": 8157450, "product_revenue": 4980030, "quarter": 1, "rd_expense": 2197003, "revenue": 20404929, "salaries_expense": 5105433, "service_revenue": 15424899 }, { "depreciation": 1073749, "expenses": 12489550, "income_tax": 2127127, "marketing_expense": 1651199, "net_income": 7816354, "net_profit": 5689227, "operational_expense": 6827993, "product_revenue": 4788544, "quarter": 2, "rd_expense": 1364155, "revenue": 20305904, "salaries_expense": 4509417, "service_revenue": 15517360 }, { "depreciation": 912621, "expenses": 12468823, "income_tax": 1741737, "marketing_expense": 1661754, "net_income": 7738536, "net_profit": 5996799, "operational_expense": 7481183, "product_revenue": 5466609, "quarter": 3, "rd_expense": 1680115, "revenue": 20207359, "salaries_expense": 5140777, "service_revenue": 14740750 }, { "depreciation": 996581, "expenses": 12448131, "income_tax": 2031088, "marketing_expense": 1528850, "net_income": 7661162, "net_profit": 5630074, "operational_expense": 8512239, "product_revenue": 7208674, "quarter": 4, "rd_expense": 1414619, "revenue": 20109293, "salaries_expense": 4845561, "service_revenue": 12900619 } ], "market_conditions": { "gdp_growth": [ 0.019384864140394895, 0.017681161426126222, 0.01584414628781334, 0.018764326325980907 ], "inflation_rate": [ 0.01422965883996766, 0.011233476716292804, 0.019518700926290464, 0.012250143958608354 ], "interest_rate": [ 0.03411933355973716, 0.03504038292742377, 0.03576441106273115, 0.03116088639204404 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 183566, "billable_hours_per_employee": 137, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 76826553, "net_revenue": 65929343, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 93384 }, { "average_project_size": 119163, "billable_hours_per_employee": 85, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 76379019, "net_revenue": 64554820, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 91437 }, { "average_project_size": 172653, "billable_hours_per_employee": 95, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 74450320, "net_revenue": 63208954, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 89531 }, { "average_project_size": 90028, "billable_hours_per_employee": 126, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 68635146, "net_revenue": 61891147, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 87665 } ], "balance_sheet": [ { "assets": 80755589, "current_assets": 36070984, "current_liabilities": 25145016, "equity": 53302419, "fixed_assets": 44684605, "liabilities": 46375055, "long_term_liabilities": 21230039, "quarter": 1 }, { "assets": 83569986, "current_assets": 27079895, "current_liabilities": 23790793, "equity": 56090317, "fixed_assets": 56490091, "liabilities": 47031164, "long_term_liabilities": 23240371, "quarter": 2 }, { "assets": 86482468, "current_assets": 31397913, "current_liabilities": 26893037, "equity": 57095357, "fixed_assets": 55084555, "liabilities": 47696556, "long_term_liabilities": 20803519, "quarter": 3 }, { "assets": 89496451, "current_assets": 36692684, "current_liabilities": 23495841, "equity": 59284420, "fixed_assets": 52803767, "liabilities": 48371362, "long_term_liabilities": 24875521, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65214, "financing_cash_flow": -52022, "investing_cash_flow": -392515, "net_cash_flow": 20706539, "operating_cash_flow": 20965901, "quarter": 1 }, { "change_in_working_capital": -14067, "financing_cash_flow": 42876, "investing_cash_flow": -319906, "net_cash_flow": 21139870, "operating_cash_flow": 21626354, "quarter": 2 }, { "change_in_working_capital": -81622, "financing_cash_flow": -163514, "investing_cash_flow": -335863, "net_cash_flow": 21408672, "operating_cash_flow": 21795258, "quarter": 3 }, { "change_in_working_capital": 43816, "financing_cash_flow": 184399, "investing_cash_flow": -294258, "net_cash_flow": 20476595, "operating_cash_flow": 20663554, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.816405945599629, "current_ratio": 1.4345182361387243, "debt_to_equity_ratio": 0.8700365925231274, "profit_margin": 0.28700248082253754, "quarter": 1, "return_on_assets": 0.23431053174536315, "return_on_equity": 0.3549911121294514 }, { "asset_turnover_ratio": 0.7724641715268445, "current_ratio": 1.1382510452678058, "debt_to_equity_ratio": 0.8384898947887921, "profit_margin": 0.30286654040705246, "quarter": 2, "return_on_assets": 0.2339535512187354, "return_on_equity": 0.34857166166488235 }, { "asset_turnover_ratio": 0.730887490398632, "current_ratio": 1.167510869077375, "debt_to_equity_ratio": 0.8353841451591238, "profit_margin": 0.28966536924499653, "quarter": 3, "return_on_assets": 0.21171279478286859, "return_on_equity": 0.3206818550937513 }, { "asset_turnover_ratio": 0.6915486179446378, "current_ratio": 1.5616671903763735, "debt_to_equity_ratio": 0.8159203041878457, "profit_margin": 0.2934075692602692, "quarter": 4, "return_on_assets": 0.20290559901643473, "return_on_equity": 0.3063086557986061 } ], "income_statement": [ { "depreciation": 2044016, "expenses": 40238029, "income_tax": 6769429, "marketing_expense": 6119972, "net_income": 25691314, "net_profit": 18921885, "operational_expense": 23296851, "product_revenue": 25751832, "quarter": 1, "rd_expense": 4708047, "revenue": 65929343, "salaries_expense": 18521778, "service_revenue": 40177511 }, { "depreciation": 2074859, "expenses": 39736744, "income_tax": 5266581, "marketing_expense": 7612779, "net_income": 24818076, "net_profit": 19551495, "operational_expense": 27457095, "product_revenue": 21462225, "quarter": 2, "rd_expense": 5912605, "revenue": 64554820, "salaries_expense": 14946670, "service_revenue": 43092595 }, { "depreciation": 3485813, "expenses": 39241704, "income_tax": 5657805, "marketing_expense": 7658870, "net_income": 23967250, "net_profit": 18309445, "operational_expense": 20302358, "product_revenue": 18220753, "quarter": 3, "rd_expense": 5739257, "revenue": 63208954, "salaries_expense": 17314622, "service_revenue": 44988201 }, { "depreciation": 2504223, "expenses": 38752831, "income_tax": 4978985, "marketing_expense": 4914879, "net_income": 23138316, "net_profit": 18159331, "operational_expense": 24603446, "product_revenue": 12588593, "quarter": 4, "rd_expense": 6707490, "revenue": 61891147, "salaries_expense": 14467740, "service_revenue": 49302554 } ], "market_conditions": { "gdp_growth": [ 0.032089291190823176, 0.02766846003810678, 0.025128600034488247, 0.021356944141368836 ], "inflation_rate": [ 0.015339508222820765, 0.017192021259805464, 0.020762319720201428, 0.021371038922767694 ], "interest_rate": [ 0.028201681284729645, 0.026808267395458708, 0.028722491471135196, 0.025948186743563424 ], "year": 2004 }, "random_event": { "description": "Gomez, Mendoza and Hunter Introduction of New Service in 2004", "impact": 0, "type": "Introduction of New Service" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 173325, "billable_hours_per_employee": 145, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 117049486, "net_revenue": 96454357, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 136621 }, { "average_project_size": 191476, "billable_hours_per_employee": 108, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 106236450, "net_revenue": 95063823, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 134651 }, { "average_project_size": 166653, "billable_hours_per_employee": 140, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 104135954, "net_revenue": 93693335, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 132710 }, { "average_project_size": 172334, "billable_hours_per_employee": 102, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 118439700, "net_revenue": 92342606, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 130797 } ], "balance_sheet": [ { "assets": 120011609, "current_assets": 38025890, "current_liabilities": 23937812, "equity": 97332799, "fixed_assets": 81985719, "liabilities": 50856521, "long_term_liabilities": 26918709, "quarter": 1 }, { "assets": 124201795, "current_assets": 55966043, "current_liabilities": 27104596, "equity": 98092886, "fixed_assets": 68235752, "liabilities": 52282187, "long_term_liabilities": 25177591, "quarter": 2 }, { "assets": 128538280, "current_assets": 45761946, "current_liabilities": 27318076, "equity": 102826454, "fixed_assets": 82776334, "liabilities": 53747819, "long_term_liabilities": 26429743, "quarter": 3 }, { "assets": 133026172, "current_assets": 43463886, "current_liabilities": 29787100, "equity": 104597633, "fixed_assets": 89562286, "liabilities": 55254537, "long_term_liabilities": 25467437, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46608, "financing_cash_flow": -47594, "investing_cash_flow": -499810, "net_cash_flow": 31765011, "operating_cash_flow": 31935630, "quarter": 1 }, { "change_in_working_capital": -21371, "financing_cash_flow": 26197, "investing_cash_flow": -121289, "net_cash_flow": 29211195, "operating_cash_flow": 29850806, "quarter": 2 }, { "change_in_working_capital": -20870, "financing_cash_flow": -125603, "investing_cash_flow": -217367, "net_cash_flow": 32136235, "operating_cash_flow": 32293933, "quarter": 3 }, { "change_in_working_capital": 40040, "financing_cash_flow": -165541, "investing_cash_flow": -169094, "net_cash_flow": 31668537, "operating_cash_flow": 32048427, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8037085562280896, "current_ratio": 1.5885282247182826, "debt_to_equity_ratio": 0.5225013718140378, "profit_margin": 0.2921351805808005, "quarter": 1, "return_on_assets": 0.23479154420802742, "return_on_equity": 0.2894986200900274 }, { "asset_turnover_ratio": 0.7653981409849995, "current_ratio": 2.0648174575263916, "debt_to_equity_ratio": 0.5329865307459707, "profit_margin": 0.2753232215371772, "quarter": 2, "return_on_assets": 0.21073188193455658, "return_on_equity": 0.26682136765758935 }, { "asset_turnover_ratio": 0.7289138690824243, "current_ratio": 1.6751525985944251, "debt_to_equity_ratio": 0.5227041963345347, "profit_margin": 0.2992314554711923, "quarter": 3, "return_on_assets": 0.21811395795867192, "return_on_equity": 0.27265350412647704 }, { "asset_turnover_ratio": 0.6941687083952172, "current_ratio": 1.4591513104666114, "debt_to_equity_ratio": 0.5282580056089797, "profit_margin": 0.2905051001051454, "quarter": 4, "return_on_assets": 0.20165955012221204, "return_on_equity": 0.2564684996265642 } ], "income_statement": [ { "depreciation": 3757919, "expenses": 59251521, "income_tax": 9025125, "marketing_expense": 5979610, "net_income": 37202836, "net_profit": 28177711, "operational_expense": 37917359, "product_revenue": 24164332, "quarter": 1, "rd_expense": 8084687, "revenue": 96454357, "salaries_expense": 29197694, "service_revenue": 72290025 }, { "depreciation": 3677528, "expenses": 58583753, "income_tax": 10306792, "marketing_expense": 7709270, "net_income": 36480070, "net_profit": 26173278, "operational_expense": 39368505, "product_revenue": 36549485, "quarter": 2, "rd_expense": 9815374, "revenue": 95063823, "salaries_expense": 28039574, "service_revenue": 58514338 }, { "depreciation": 4257940, "expenses": 57923510, "income_tax": 7733832, "marketing_expense": 7109629, "net_income": 35769825, "net_profit": 28035993, "operational_expense": 34734412, "product_revenue": 20331993, "quarter": 3, "rd_expense": 10906276, "revenue": 93693335, "salaries_expense": 26826364, "service_revenue": 73361342 }, { "depreciation": 5222429, "expenses": 57270709, "income_tax": 8245899, "marketing_expense": 9128511, "net_income": 35071897, "net_profit": 26825998, "operational_expense": 29884439, "product_revenue": 29686706, "quarter": 4, "rd_expense": 8365462, "revenue": 92342606, "salaries_expense": 17291882, "service_revenue": 62655900 } ], "market_conditions": { "gdp_growth": [ 0.03718187338273892, 0.023569859308468794, 0.03376042458926003, 0.03710769587226467 ], "inflation_rate": [ 0.019342022844195606, 0.012646236344995202, 0.011995820216563147, 0.01700845206699199 ], "interest_rate": [ 0.03716988732679148, 0.033736939634273266, 0.03565420814884175, 0.033320569210864195 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 144788, "billable_hours_per_employee": 135, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 32680322, "net_revenue": 29239639, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 41416 }, { "average_project_size": 142369, "billable_hours_per_employee": 98, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 36883855, "net_revenue": 29407867, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 41654 }, { "average_project_size": 195877, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 36264574, "net_revenue": 29577063, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 41894 }, { "average_project_size": 52780, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 37939399, "net_revenue": 29747233, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 42135 } ], "balance_sheet": [ { "assets": 40730342, "current_assets": 12256763, "current_liabilities": 13327957, "equity": 22179496, "fixed_assets": 28473579, "liabilities": 23274872, "long_term_liabilities": 9946915, "quarter": 1 }, { "assets": 41389272, "current_assets": 14206570, "current_liabilities": 11589134, "equity": 22341775, "fixed_assets": 27182702, "liabilities": 23465656, "long_term_liabilities": 11876522, "quarter": 2 }, { "assets": 42058863, "current_assets": 13386920, "current_liabilities": 9800293, "equity": 22964567, "fixed_assets": 28671943, "liabilities": 23658004, "long_term_liabilities": 13857711, "quarter": 3 }, { "assets": 42739286, "current_assets": 14795347, "current_liabilities": 9999892, "equity": 23748478, "fixed_assets": 27943939, "liabilities": 23851929, "long_term_liabilities": 13852037, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69616, "financing_cash_flow": -105249, "investing_cash_flow": -360841, "net_cash_flow": 5906665, "operating_cash_flow": 6194898, "quarter": 1 }, { "change_in_working_capital": 2378, "financing_cash_flow": -39317, "investing_cash_flow": -464806, "net_cash_flow": 5359497, "operating_cash_flow": 5819897, "quarter": 2 }, { "change_in_working_capital": 14085, "financing_cash_flow": 184282, "investing_cash_flow": -267841, "net_cash_flow": 5986232, "operating_cash_flow": 6160600, "quarter": 3 }, { "change_in_working_capital": 4330, "financing_cash_flow": 104178, "investing_cash_flow": -370204, "net_cash_flow": 6560752, "operating_cash_flow": 6791880, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7178834638805636, "current_ratio": 0.9196280420172424, "debt_to_equity_ratio": 1.0493868751571271, "profit_margin": 0.16156239138246542, "quarter": 1, "return_on_assets": 0.11598296915847159, "return_on_equity": 0.21299068292624865 }, { "asset_turnover_ratio": 0.7105190688060423, "current_ratio": 1.2258525960611035, "debt_to_equity_ratio": 1.050304015683624, "profit_margin": 0.15023731574955776, "quarter": 2, "return_on_assets": 0.10674647768629514, "return_on_equity": 0.19775326714193478 }, { "asset_turnover_ratio": 0.703230208576965, "current_ratio": 1.3659714051406422, "debt_to_equity_ratio": 1.0301959536184593, "profit_margin": 0.15429889032592586, "quarter": 3, "return_on_assets": 0.10850764082709512, "return_on_equity": 0.1987282407719684 }, { "asset_turnover_ratio": 0.6960161430867142, "current_ratio": 1.4795506791473347, "debt_to_equity_ratio": 1.0043561107368648, "profit_margin": 0.1634142241061547, "quarter": 4, "return_on_assets": 0.11373893798787374, "return_on_equity": 0.20469189646595456 } ], "income_statement": [ { "depreciation": 1470872, "expenses": 23061285, "income_tax": 1454328, "marketing_expense": 3906459, "net_income": 6178354, "net_profit": 4724026, "operational_expense": 11763153, "product_revenue": 7760271, "quarter": 1, "rd_expense": 3413504, "revenue": 29239639, "salaries_expense": 7791648, "service_revenue": 21479368 }, { "depreciation": 1401738, "expenses": 23253866, "income_tax": 1735842, "marketing_expense": 3252684, "net_income": 6154001, "net_profit": 4418159, "operational_expense": 12517010, "product_revenue": 6498057, "quarter": 2, "rd_expense": 4638640, "revenue": 29407867, "salaries_expense": 7491658, "service_revenue": 22909810 }, { "depreciation": 1596892, "expenses": 23448056, "income_tax": 1565299, "marketing_expense": 4592172, "net_income": 6129007, "net_profit": 4563708, "operational_expense": 13275248, "product_revenue": 11099420, "quarter": 3, "rd_expense": 2814397, "revenue": 29577063, "salaries_expense": 11228240, "service_revenue": 18477643 }, { "depreciation": 1930759, "expenses": 23643868, "income_tax": 1242244, "marketing_expense": 3364118, "net_income": 6103365, "net_profit": 4861121, "operational_expense": 14070541, "product_revenue": 11050400, "quarter": 4, "rd_expense": 2407101, "revenue": 29747233, "salaries_expense": 9721826, "service_revenue": 18696833 } ], "market_conditions": { "gdp_growth": [ 0.0166221225266156, 0.008895502371727433, 0.023661957670948475, 0.02641858555218419 ], "inflation_rate": [ 0.012070096847606314, 0.012756869134233345, 0.01609860490890077, 0.012381091422229953 ], "interest_rate": [ 0.030227771406867596, 0.03822615030161586, 0.03272474075742335, 0.035039636090694055 ], "year": 2006 }, "random_event": { "description": "Gomez, Mendoza and Hunter Partnership with Major Brand in 2006", "impact": 0.04, "type": "Partnership with Major Brand" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 56655, "billable_hours_per_employee": 98, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 67942796, "net_revenue": 53175353, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 75319 }, { "average_project_size": 82436, "billable_hours_per_employee": 88, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 61439859, "net_revenue": 53583746, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 75898 }, { "average_project_size": 125445, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 64798355, "net_revenue": 53995276, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 76481 }, { "average_project_size": 52775, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 69214823, "net_revenue": 54409966, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 77068 } ], "balance_sheet": [ { "assets": 54937222, "current_assets": 19454856, "current_liabilities": 11602423, "equity": 43675278, "fixed_assets": 35482366, "liabilities": 23699258, "long_term_liabilities": 12096835, "quarter": 1 }, { "assets": 56675119, "current_assets": 22825376, "current_liabilities": 14010883, "equity": 46016851, "fixed_assets": 33849743, "liabilities": 24114437, "long_term_liabilities": 10103554, "quarter": 2 }, { "assets": 58467993, "current_assets": 20975582, "current_liabilities": 12302434, "equity": 46651169, "fixed_assets": 37492411, "liabilities": 24536889, "long_term_liabilities": 12234455, "quarter": 3 }, { "assets": 60317583, "current_assets": 23666765, "current_liabilities": 14542643, "equity": 48016307, "fixed_assets": 36650818, "liabilities": 24966742, "long_term_liabilities": 10424099, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17683, "financing_cash_flow": -120124, "investing_cash_flow": -124395, "net_cash_flow": 13774862, "operating_cash_flow": 14272455, "quarter": 1 }, { "change_in_working_capital": 26558, "financing_cash_flow": -10049, "investing_cash_flow": -212763, "net_cash_flow": 16687936, "operating_cash_flow": 16821184, "quarter": 2 }, { "change_in_working_capital": 53952, "financing_cash_flow": 149902, "investing_cash_flow": -453535, "net_cash_flow": 14985838, "operating_cash_flow": 15496823, "quarter": 3 }, { "change_in_working_capital": -78829, "financing_cash_flow": -185578, "investing_cash_flow": -286098, "net_cash_flow": 15631313, "operating_cash_flow": 16089469, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9679294122298358, "current_ratio": 1.6767925113573259, "debt_to_equity_ratio": 0.5426240904522691, "profit_margin": 0.23389245765796796, "quarter": 1, "return_on_assets": 0.22639138906586867, "return_on_equity": 0.28476782677834356 }, { "asset_turnover_ratio": 0.9454544947669188, "current_ratio": 1.6291175938019038, "debt_to_equity_ratio": 0.5240349236413417, "profit_margin": 0.251124081545176, "quarter": 2, "return_on_assets": 0.2374263916411009, "return_on_equity": 0.29241829259459756 }, { "asset_turnover_ratio": 0.9235014446280035, "current_ratio": 1.7049944750770458, "debt_to_equity_ratio": 0.5259651478401324, "profit_margin": 0.2355773679164081, "quarter": 3, "return_on_assets": 0.21755603959246558, "return_on_equity": 0.2726633709864805 }, { "asset_turnover_ratio": 0.9020581278928236, "current_ratio": 1.6274046608996728, "debt_to_equity_ratio": 0.5199638114609689, "profit_margin": 0.2327784215119708, "quarter": 4, "return_on_assets": 0.20997966712293495, "return_on_equity": 0.2637742631893786 } ], "income_statement": [ { "depreciation": 1835141, "expenses": 36419220, "income_tax": 4318819, "marketing_expense": 3719333, "net_income": 16756133, "net_profit": 12437314, "operational_expense": 24615678, "product_revenue": 20413080, "quarter": 1, "rd_expense": 3672770, "revenue": 53175353, "salaries_expense": 17470874, "service_revenue": 32762273 }, { "depreciation": 3365015, "expenses": 36646407, "income_tax": 3481170, "marketing_expense": 3905714, "net_income": 16937339, "net_profit": 13456169, "operational_expense": 24296544, "product_revenue": 14291905, "quarter": 2, "rd_expense": 5501879, "revenue": 53583746, "salaries_expense": 16409845, "service_revenue": 39291841 }, { "depreciation": 2776758, "expenses": 36875012, "income_tax": 4400199, "marketing_expense": 4093290, "net_income": 17120264, "net_profit": 12720065, "operational_expense": 21014161, "product_revenue": 18627948, "quarter": 3, "rd_expense": 4638361, "revenue": 53995276, "salaries_expense": 14502630, "service_revenue": 35367328 }, { "depreciation": 3424003, "expenses": 37105042, "income_tax": 4639458, "marketing_expense": 3941355, "net_income": 17304924, "net_profit": 12665466, "operational_expense": 25835933, "product_revenue": 14003245, "quarter": 4, "rd_expense": 5371057, "revenue": 54409966, "salaries_expense": 13333762, "service_revenue": 40406721 } ], "market_conditions": { "gdp_growth": [ 0.018334279476405535, 0.009986823131029231, 0.020581672237317425, 0.020706345898924075 ], "inflation_rate": [ 0.014208861308326427, 0.011162549241581658, 0.008200767890864376, 0.011462179067725486 ], "interest_rate": [ 0.030203684384741768, 0.02635583952850404, 0.02780332253270263, 0.02822278238596527 ], "year": 2007 }, "random_event": { "description": "Gomez, Mendoza and Hunter Expansion to New Market in 2007", "impact": -0.03, "type": "Expansion to New Market" }, "year": 2007 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "Port Michelle", "name": "Espinoza-Williams", "num_employees": 755, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.espinoza-williams.com" }

[ { "advertising_kpis": [ { "average_project_size": 157560, "billable_hours_per_employee": 124, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 97907096, "net_revenue": 77106769, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 102128 }, { "average_project_size": 61326, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 100505163, "net_revenue": 79201830, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 104903 }, { "average_project_size": 96860, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 95498523, "net_revenue": 81353816, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 107753 }, { "average_project_size": 103939, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 100502931, "net_revenue": 83564273, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 110681 } ], "balance_sheet": [ { "assets": 90764369, "current_assets": 30894380, "current_liabilities": 25825977, "equity": 58829949, "fixed_assets": 59869989, "liabilities": 53199779, "long_term_liabilities": 27373802, "quarter": 1 }, { "assets": 92264918, "current_assets": 37366837, "current_liabilities": 30038061, "equity": 61209982, "fixed_assets": 54898081, "liabilities": 53908328, "long_term_liabilities": 23870267, "quarter": 2 }, { "assets": 93790275, "current_assets": 36780981, "current_liabilities": 32622560, "equity": 62111125, "fixed_assets": 57009294, "liabilities": 54626313, "long_term_liabilities": 22003753, "quarter": 3 }, { "assets": 95340850, "current_assets": 41274367, "current_liabilities": 32418023, "equity": 64313799, "fixed_assets": 54066483, "liabilities": 55353860, "long_term_liabilities": 22935837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31115, "financing_cash_flow": 141774, "investing_cash_flow": -227443, "net_cash_flow": 25103289, "operating_cash_flow": 25442909, "quarter": 1 }, { "change_in_working_capital": -62596, "financing_cash_flow": 104749, "investing_cash_flow": -311266, "net_cash_flow": 27379130, "operating_cash_flow": 27600010, "quarter": 2 }, { "change_in_working_capital": -2100, "financing_cash_flow": -42840, "investing_cash_flow": -125856, "net_cash_flow": 25209698, "operating_cash_flow": 25829146, "quarter": 3 }, { "change_in_working_capital": 81016, "financing_cash_flow": -147290, "investing_cash_flow": -173306, "net_cash_flow": 29383467, "operating_cash_flow": 29299589, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8495268556320817, "current_ratio": 1.1962521301711064, "debt_to_equity_ratio": 0.9042975542950071, "profit_margin": 0.2757910787313627, "quarter": 1, "return_on_assets": 0.2342919279260345, "return_on_equity": 0.36147165451392793 }, { "asset_turnover_ratio": 0.858417605703611, "current_ratio": 1.2439829921112417, "debt_to_equity_ratio": 0.880711384623508, "profit_margin": 0.288546262125509, "quarter": 2, "return_on_assets": 0.24769319146850594, "return_on_equity": 0.3733605410960585 }, { "asset_turnover_ratio": 0.8674014016911669, "current_ratio": 1.1274707135184976, "debt_to_equity_ratio": 0.879493214782376, "profit_margin": 0.2820662155540436, "quarter": 3, "return_on_assets": 0.2446646307413002, "return_on_equity": 0.3694533467233124 }, { "asset_turnover_ratio": 0.8764792111670916, "current_ratio": 1.273191983360614, "debt_to_equity_ratio": 0.8606840345413276, "profit_margin": 0.2911149481310033, "quarter": 4, "return_on_assets": 0.25515620009681056, "return_on_equity": 0.3782517807725835 } ], "income_statement": [ { "depreciation": 4177550, "expenses": 47991102, "income_tax": 7850308, "marketing_expense": 8919224, "net_income": 29115667, "net_profit": 21265359, "operational_expense": 25060586, "product_revenue": 28763237, "quarter": 1, "rd_expense": 9511747, "revenue": 77106769, "salaries_expense": 19486940, "service_revenue": 48343532 }, { "depreciation": 4746618, "expenses": 49104376, "income_tax": 7244062, "marketing_expense": 4984784, "net_income": 30097454, "net_profit": 22853392, "operational_expense": 30938526, "product_revenue": 20437547, "quarter": 2, "rd_expense": 5379054, "revenue": 79201830, "salaries_expense": 16829145, "service_revenue": 58764283 }, { "depreciation": 2881983, "expenses": 50243476, "income_tax": 8163177, "marketing_expense": 7057566, "net_income": 31110340, "net_profit": 22947163, "operational_expense": 27386911, "product_revenue": 22515295, "quarter": 3, "rd_expense": 5824840, "revenue": 81353816, "salaries_expense": 22326335, "service_revenue": 58838521 }, { "depreciation": 4972780, "expenses": 51409001, "income_tax": 7828463, "marketing_expense": 7692367, "net_income": 32155272, "net_profit": 24326809, "operational_expense": 33355993, "product_revenue": 31368831, "quarter": 4, "rd_expense": 7326301, "revenue": 83564273, "salaries_expense": 17530719, "service_revenue": 52195442 } ], "market_conditions": { "gdp_growth": [ 0.02537039337903188, 0.026646999304396308, 0.03279769917574443, 0.02319247138670685 ], "inflation_rate": [ 0.013328955530129347, 0.011883310674452648, 0.0164243990762869, 0.008314952422511296 ], "interest_rate": [ 0.039948061942929484, 0.040908724471574245, 0.033352307455547466, 0.03682277971112486 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 128509, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 78079169, "net_revenue": 68363891, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 90548 }, { "average_project_size": 175822, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 77268323, "net_revenue": 69633955, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 92230 }, { "average_project_size": 52030, "billable_hours_per_employee": 149, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 78819499, "net_revenue": 70927615, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 93944 }, { "average_project_size": 159022, "billable_hours_per_employee": 143, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 83437294, "net_revenue": 72245309, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 95689 } ], "balance_sheet": [ { "assets": 85705812, "current_assets": 38676072, "current_liabilities": 22702251, "equity": 64522806, "fixed_assets": 47029740, "liabilities": 41327432, "long_term_liabilities": 18625181, "quarter": 1 }, { "assets": 87311088, "current_assets": 30985439, "current_liabilities": 22693471, "equity": 65167146, "fixed_assets": 56325649, "liabilities": 41874069, "long_term_liabilities": 19180598, "quarter": 2 }, { "assets": 88946431, "current_assets": 42296643, "current_liabilities": 23311069, "equity": 66502692, "fixed_assets": 46649788, "liabilities": 42427937, "long_term_liabilities": 19116868, "quarter": 3 }, { "assets": 90612405, "current_assets": 27887586, "current_liabilities": 21656716, "equity": 69031303, "fixed_assets": 62724819, "liabilities": 42989131, "long_term_liabilities": 21332415, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96520, "financing_cash_flow": 193467, "investing_cash_flow": -359155, "net_cash_flow": 22978855, "operating_cash_flow": 23173687, "quarter": 1 }, { "change_in_working_capital": -10359, "financing_cash_flow": 72682, "investing_cash_flow": -123204, "net_cash_flow": 23753177, "operating_cash_flow": 24022422, "quarter": 2 }, { "change_in_working_capital": 63723, "financing_cash_flow": 13279, "investing_cash_flow": -467420, "net_cash_flow": 23281229, "operating_cash_flow": 23664083, "quarter": 3 }, { "change_in_working_capital": 47979, "financing_cash_flow": 199324, "investing_cash_flow": -129605, "net_cash_flow": 24462952, "operating_cash_flow": 24705517, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.797657584762163, "current_ratio": 1.703622781723275, "debt_to_equity_ratio": 0.6405089078116039, "profit_margin": 0.2946647083033937, "quarter": 1, "return_on_assets": 0.23504153953993226, "return_on_equity": 0.3122062918342392 }, { "asset_turnover_ratio": 0.7975385096564138, "current_ratio": 1.3653900278190145, "debt_to_equity_ratio": 0.6425641073801206, "profit_margin": 0.28334060588688376, "quarter": 2, "return_on_assets": 0.2259750445441706, "return_on_equity": 0.3027618702221515 }, { "asset_turnover_ratio": 0.7974194602591755, "current_ratio": 1.814444588534314, "debt_to_equity_ratio": 0.637988263693145, "profit_margin": 0.28175482849662997, "quarter": 3, "return_on_assets": 0.22467678326519924, "return_on_equity": 0.3005020909529497 }, { "asset_turnover_ratio": 0.7973004248149026, "current_ratio": 1.2877107498662308, "debt_to_equity_ratio": 0.6227483638835558, "profit_margin": 0.29632413919082273, "quarter": 4, "return_on_assets": 0.2362593620597533, "return_on_equity": 0.31012059847689677 } ], "income_statement": [ { "depreciation": 3029261, "expenses": 42226325, "income_tax": 5993140, "marketing_expense": 8060135, "net_income": 26137566, "net_profit": 20144426, "operational_expense": 24181442, "product_revenue": 19405156, "quarter": 1, "rd_expense": 6335041, "revenue": 68363891, "salaries_expense": 17823043, "service_revenue": 48958735 }, { "depreciation": 4292295, "expenses": 43061583, "income_tax": 6842245, "marketing_expense": 7429945, "net_income": 26572372, "net_profit": 19730127, "operational_expense": 21682580, "product_revenue": 20646797, "quarter": 2, "rd_expense": 8189688, "revenue": 69633955, "salaries_expense": 15224244, "service_revenue": 48987158 }, { "depreciation": 3679885, "expenses": 43913364, "income_tax": 7030053, "marketing_expense": 6212332, "net_income": 27014251, "net_profit": 19984198, "operational_expense": 23259587, "product_revenue": 26656162, "quarter": 3, "rd_expense": 8282097, "revenue": 70927615, "salaries_expense": 15613740, "service_revenue": 44271453 }, { "depreciation": 3297488, "expenses": 44781993, "income_tax": 6055287, "marketing_expense": 4601331, "net_income": 27463316, "net_profit": 21408029, "operational_expense": 24246232, "product_revenue": 17755904, "quarter": 4, "rd_expense": 6343226, "revenue": 72245309, "salaries_expense": 20213478, "service_revenue": 54489405 } ], "market_conditions": { "gdp_growth": [ 0.027444858119630194, 0.026765580001098098, 0.020382775811516672, 0.016347655743606665 ], "inflation_rate": [ 0.017083016470776737, 0.01908314384066891, 0.014904342434123806, 0.018035116729774963 ], "interest_rate": [ 0.028813488183285135, 0.025626961512282973, 0.032828888207841654, 0.03195379895539336 ], "year": 2002 }, "random_event": { "description": "Espinoza-Williams Data Privacy Regulation Impact in 2002", "impact": 0.1, "type": "Data Privacy Regulation Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 108450, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 94139514, "net_revenue": 78684790, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 104218 }, { "average_project_size": 61112, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 93909139, "net_revenue": 81278534, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 107654 }, { "average_project_size": 97439, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 95556542, "net_revenue": 83957778, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 111202 }, { "average_project_size": 148870, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 100858414, "net_revenue": 86725340, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 114868 } ], "balance_sheet": [ { "assets": 106677251, "current_assets": 49676490, "current_liabilities": 21025075, "equity": 81363970, "fixed_assets": 57000761, "liabilities": 46289186, "long_term_liabilities": 25264111, "quarter": 1 }, { "assets": 108653423, "current_assets": 54047813, "current_liabilities": 27395282, "equity": 83502775, "fixed_assets": 54605610, "liabilities": 46860598, "long_term_liabilities": 19465316, "quarter": 2 }, { "assets": 110666203, "current_assets": 43089267, "current_liabilities": 21970523, "equity": 83230361, "fixed_assets": 67576936, "liabilities": 47439063, "long_term_liabilities": 25468540, "quarter": 3 }, { "assets": 112716269, "current_assets": 47327436, "current_liabilities": 23070725, "equity": 85927746, "fixed_assets": 65388833, "liabilities": 48024670, "long_term_liabilities": 24953945, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3973, "financing_cash_flow": 116545, "investing_cash_flow": -419632, "net_cash_flow": 25736623, "operating_cash_flow": 25722766, "quarter": 1 }, { "change_in_working_capital": -95578, "financing_cash_flow": -110403, "investing_cash_flow": -347339, "net_cash_flow": 25123048, "operating_cash_flow": 25250636, "quarter": 2 }, { "change_in_working_capital": 71117, "financing_cash_flow": 58612, "investing_cash_flow": -451736, "net_cash_flow": 24056774, "operating_cash_flow": 24304199, "quarter": 3 }, { "change_in_working_capital": 96628, "financing_cash_flow": -191528, "investing_cash_flow": -115471, "net_cash_flow": 24854640, "operating_cash_flow": 25286331, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7375967159108741, "current_ratio": 2.362725935579302, "debt_to_equity_ratio": 0.568915036962921, "profit_margin": 0.26658144477477796, "quarter": 1, "return_on_assets": 0.19662959818865225, "return_on_equity": 0.2578033618566056 }, { "asset_turnover_ratio": 0.7480531377276536, "current_ratio": 1.972887630797157, "debt_to_equity_ratio": 0.5611861162697886, "profit_margin": 0.26710558042299337, "quarter": 2, "return_on_assets": 0.1998091675399863, "return_on_equity": 0.2599907607860936 }, { "asset_turnover_ratio": 0.7586577990752967, "current_ratio": 1.9612308273225905, "debt_to_equity_ratio": 0.5699730534630265, "profit_margin": 0.23825333967271026, "quarter": 3, "return_on_assets": 0.18075275429843743, "return_on_equity": 0.2403356270435977 }, { "asset_turnover_ratio": 0.7694127987859499, "current_ratio": 2.0514065336048173, "debt_to_equity_ratio": 0.5588959589374077, "profit_margin": 0.24486669063505545, "quarter": 4, "return_on_assets": 0.18840356577097137, "return_on_equity": 0.24713957933913452 } ], "income_statement": [ { "depreciation": 4746861, "expenses": 51944530, "income_tax": 5764355, "marketing_expense": 6912043, "net_income": 26740260, "net_profit": 20975905, "operational_expense": 26559284, "product_revenue": 19851425, "quarter": 1, "rd_expense": 10163378, "revenue": 78684790, "salaries_expense": 15809297, "service_revenue": 58833365 }, { "depreciation": 3540686, "expenses": 53893220, "income_tax": 5675364, "marketing_expense": 6412579, "net_income": 27385314, "net_profit": 21709950, "operational_expense": 30253957, "product_revenue": 32505844, "quarter": 2, "rd_expense": 10397548, "revenue": 81278534, "salaries_expense": 17870418, "service_revenue": 48772690 }, { "depreciation": 4300978, "expenses": 55915015, "income_tax": 8039542, "marketing_expense": 6566817, "net_income": 28042763, "net_profit": 20003221, "operational_expense": 30149206, "product_revenue": 20914335, "quarter": 3, "rd_expense": 9674798, "revenue": 83957778, "salaries_expense": 27096424, "service_revenue": 63043443 }, { "depreciation": 4050184, "expenses": 58012658, "income_tax": 7476535, "marketing_expense": 6263768, "net_income": 28712682, "net_profit": 21236147, "operational_expense": 29524021, "product_revenue": 30021595, "quarter": 4, "rd_expense": 8795575, "revenue": 86725340, "salaries_expense": 26738050, "service_revenue": 56703745 } ], "market_conditions": { "gdp_growth": [ 0.026913510656936653, 0.03280081309223725, 0.014507925227640411, 0.020102248993945054 ], "inflation_rate": [ 0.013037573420405305, 0.02195087396859344, 0.018540617346666843, 0.01545183462785794 ], "interest_rate": [ 0.024613645511437972, 0.0197088883357309, 0.01826851440287289, 0.020223094587016134 ], "year": 2003 }, "random_event": { "description": "Espinoza-Williams Industry Recognition in 2003", "impact": -0.01, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 141307, "billable_hours_per_employee": 144, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 117751963, "net_revenue": 96122347, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 127314 }, { "average_project_size": 79863, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 124315502, "net_revenue": 99013743, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 131144 }, { "average_project_size": 177417, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 112310626, "net_revenue": 101992114, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 135089 }, { "average_project_size": 86512, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 133761236, "net_revenue": 105060076, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 139152 } ], "balance_sheet": [ { "assets": 99229553, "current_assets": 31983307, "current_liabilities": 19178567, "equity": 76384845, "fixed_assets": 67246246, "liabilities": 44152516, "long_term_liabilities": 24973949, "quarter": 1 }, { "assets": 101791967, "current_assets": 45755486, "current_liabilities": 20044549, "equity": 78712869, "fixed_assets": 56036481, "liabilities": 45338157, "long_term_liabilities": 25293608, "quarter": 2 }, { "assets": 104420551, "current_assets": 34772466, "current_liabilities": 20360028, "equity": 81600483, "fixed_assets": 69648085, "liabilities": 46555636, "long_term_liabilities": 26195608, "quarter": 3 }, { "assets": 107117013, "current_assets": 49172666, "current_liabilities": 28594755, "equity": 84770129, "fixed_assets": 57944347, "liabilities": 47805809, "long_term_liabilities": 19211054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12975, "financing_cash_flow": -169540, "investing_cash_flow": -398504, "net_cash_flow": 27238928, "operating_cash_flow": 27508142, "quarter": 1 }, { "change_in_working_capital": -79058, "financing_cash_flow": -39758, "investing_cash_flow": -336501, "net_cash_flow": 25291345, "operating_cash_flow": 25804017, "quarter": 2 }, { "change_in_working_capital": -7522, "financing_cash_flow": 175389, "investing_cash_flow": -130945, "net_cash_flow": 28407853, "operating_cash_flow": 28794997, "quarter": 3 }, { "change_in_working_capital": -82837, "financing_cash_flow": -43983, "investing_cash_flow": -349894, "net_cash_flow": 30613271, "operating_cash_flow": 30761306, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9686866875234236, "current_ratio": 1.6676588506325838, "debt_to_equity_ratio": 0.5780271727984786, "profit_margin": 0.22167382159322432, "quarter": 1, "return_on_assets": 0.21473247994979883, "return_on_equity": 0.27895334473742794 }, { "asset_turnover_ratio": 0.9727068443426385, "current_ratio": 2.2826897227770004, "debt_to_equity_ratio": 0.5759942125854922, "profit_margin": 0.22480777239175778, "quarter": 2, "return_on_assets": 0.21867205886688484, "return_on_equity": 0.28278805337409313 }, { "asset_turnover_ratio": 0.9767436871693964, "current_ratio": 1.7078790854315131, "debt_to_equity_ratio": 0.5705313778596139, "profit_margin": 0.23271963948114655, "quarter": 3, "return_on_assets": 0.22730743874354772, "return_on_equity": 0.2908753370981885 }, { "asset_turnover_ratio": 0.9807972894091063, "current_ratio": 1.719639353440867, "debt_to_equity_ratio": 0.5639463990906514, "profit_margin": 0.2423273042368635, "quarter": 4, "return_on_assets": 0.23767396314533154, "return_on_equity": 0.30032896375561724 } ], "income_statement": [ { "depreciation": 6200334, "expenses": 66933709, "income_tax": 7880830, "marketing_expense": 7246893, "net_income": 29188638, "net_profit": 21307808, "operational_expense": 41218898, "product_revenue": 22002562, "quarter": 1, "rd_expense": 11640436, "revenue": 96122347, "salaries_expense": 33148810, "service_revenue": 74119785 }, { "depreciation": 3544958, "expenses": 68947327, "income_tax": 7807357, "marketing_expense": 13763145, "net_income": 30066416, "net_profit": 22259059, "operational_expense": 35530982, "product_revenue": 39420674, "quarter": 2, "rd_expense": 10509967, "revenue": 99013743, "salaries_expense": 32456819, "service_revenue": 59593069 }, { "depreciation": 5059429, "expenses": 71021523, "income_tax": 7235023, "marketing_expense": 8190791, "net_income": 30970591, "net_profit": 23735568, "operational_expense": 44142487, "product_revenue": 28556661, "quarter": 3, "rd_expense": 11848328, "revenue": 101992114, "salaries_expense": 22494424, "service_revenue": 73435453 }, { "depreciation": 5302381, "expenses": 73158118, "income_tax": 6443033, "marketing_expense": 14605907, "net_income": 31901958, "net_profit": 25458925, "operational_expense": 43536651, "product_revenue": 32062390, "quarter": 4, "rd_expense": 8527198, "revenue": 105060076, "salaries_expense": 32713545, "service_revenue": 72997686 } ], "market_conditions": { "gdp_growth": [ 0.03536071759297181, 0.024313436056054176, 0.017342769655220552, 0.018860047264391493 ], "inflation_rate": [ 0.012417729900835412, 0.014665529487882535, 0.013374188380611576, 0.012630087851608959 ], "interest_rate": [ 0.022431561656291333, 0.01664661452061142, 0.017571530466137623, 0.02495986397424584 ], "year": 2004 }, "random_event": { "description": "Espinoza-Williams Industry Recognition in 2004", "impact": -0.03, "type": "Industry Recognition" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 143478, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 58415633, "net_revenue": 48400945, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 64107 }, { "average_project_size": 194457, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 61171764, "net_revenue": 50505668, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 66895 }, { "average_project_size": 175221, "billable_hours_per_employee": 93, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 67554470, "net_revenue": 52701916, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 69804 }, { "average_project_size": 114428, "billable_hours_per_employee": 81, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 65637101, "net_revenue": 54993669, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 72839 } ], "balance_sheet": [ { "assets": 65933753, "current_assets": 23247451, "current_liabilities": 18554106, "equity": 43977346, "fixed_assets": 42686302, "liabilities": 31513710, "long_term_liabilities": 12959604, "quarter": 1 }, { "assets": 66954012, "current_assets": 31543352, "current_liabilities": 15546692, "equity": 44120885, "fixed_assets": 35410660, "liabilities": 31911973, "long_term_liabilities": 16365281, "quarter": 2 }, { "assets": 67990058, "current_assets": 26453017, "current_liabilities": 12977349, "equity": 45876036, "fixed_assets": 41537041, "liabilities": 32315269, "long_term_liabilities": 19337920, "quarter": 3 }, { "assets": 69042135, "current_assets": 23288647, "current_liabilities": 16834698, "equity": 46233347, "fixed_assets": 45753488, "liabilities": 32723662, "long_term_liabilities": 15888964, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74830, "financing_cash_flow": 150033, "investing_cash_flow": -407672, "net_cash_flow": 11357201, "operating_cash_flow": 11517702, "quarter": 1 }, { "change_in_working_capital": 17174, "financing_cash_flow": 52256, "investing_cash_flow": -133685, "net_cash_flow": 12141300, "operating_cash_flow": 12297494, "quarter": 2 }, { "change_in_working_capital": 53272, "financing_cash_flow": -32354, "investing_cash_flow": -160394, "net_cash_flow": 12610820, "operating_cash_flow": 12833443, "quarter": 3 }, { "change_in_working_capital": -88416, "financing_cash_flow": -198356, "investing_cash_flow": -161629, "net_cash_flow": 11918554, "operating_cash_flow": 12164131, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7340844832539716, "current_ratio": 1.252954521225652, "debt_to_equity_ratio": 0.7165896277597107, "profit_margin": 0.1974610826296883, "quarter": 1, "return_on_assets": 0.14495311680498454, "return_on_equity": 0.217323323694886 }, { "asset_turnover_ratio": 0.7543337059473001, "current_ratio": 2.028943006010539, "debt_to_equity_ratio": 0.7232849703717412, "profit_margin": 0.1797589529951371, "quarter": 2, "return_on_assets": 0.13559823719002828, "return_on_equity": 0.20577207370160414 }, { "asset_turnover_ratio": 0.7751415067185264, "current_ratio": 2.0383991368344954, "debt_to_equity_ratio": 0.7044041250643365, "profit_margin": 0.1935650119437783, "quarter": 3, "return_on_assets": 0.15004027500608985, "return_on_equity": 0.22236548510860876 }, { "asset_turnover_ratio": 0.7965232969693072, "current_ratio": 1.3833718312024368, "debt_to_equity_ratio": 0.7077934894049527, "profit_margin": 0.18029118951856077, "quarter": 4, "return_on_assets": 0.14360613268984224, "return_on_equity": 0.21445287099806987 } ], "income_statement": [ { "depreciation": 1960399, "expenses": 36125167, "income_tax": 2718475, "marketing_expense": 3971454, "net_income": 12275778, "net_profit": 9557303, "operational_expense": 21703841, "product_revenue": 13846066, "quarter": 1, "rd_expense": 4203545, "revenue": 48400945, "salaries_expense": 17989102, "service_revenue": 34554879 }, { "depreciation": 3218648, "expenses": 37794821, "income_tax": 3632001, "marketing_expense": 7495003, "net_income": 12710847, "net_profit": 9078846, "operational_expense": 22582077, "product_revenue": 13900169, "quarter": 2, "rd_expense": 5165540, "revenue": 50505668, "salaries_expense": 18875768, "service_revenue": 36605499 }, { "depreciation": 2632196, "expenses": 39541644, "income_tax": 2959025, "marketing_expense": 4103813, "net_income": 13160272, "net_profit": 10201247, "operational_expense": 23978628, "product_revenue": 10565583, "quarter": 3, "rd_expense": 6403317, "revenue": 52701916, "salaries_expense": 13755219, "service_revenue": 42136333 }, { "depreciation": 2249257, "expenses": 41369203, "income_tax": 3709592, "marketing_expense": 6186476, "net_income": 13624466, "net_profit": 9914874, "operational_expense": 24772420, "product_revenue": 16581935, "quarter": 4, "rd_expense": 5068239, "revenue": 54993669, "salaries_expense": 16481565, "service_revenue": 38411734 } ], "market_conditions": { "gdp_growth": [ 0.0186936361413423, 0.015954822909151588, 0.019324117684974586, 0.023253189564944952 ], "inflation_rate": [ 0.01678429705165763, 0.013289557197870951, 0.016994217884625434, 0.01457652482535436 ], "interest_rate": [ 0.030604735901888398, 0.03326848024844918, 0.035931341784474574, 0.03968496960498879 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 171456, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 107540863, "net_revenue": 94050076, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 124570 }, { "average_project_size": 122838, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 117016634, "net_revenue": 96403863, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 127687 }, { "average_project_size": 61119, "billable_hours_per_employee": 100, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 123392912, "net_revenue": 98816560, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 130883 }, { "average_project_size": 76408, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 119968056, "net_revenue": 101289638, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 134158 } ], "balance_sheet": [ { "assets": 114866591, "current_assets": 41952026, "current_liabilities": 28109350, "equity": 89494524, "fixed_assets": 72914565, "liabilities": 50303742, "long_term_liabilities": 22194392, "quarter": 1 }, { "assets": 116700079, "current_assets": 56456691, "current_liabilities": 26916429, "equity": 90013265, "fixed_assets": 60243388, "liabilities": 50895915, "long_term_liabilities": 23979486, "quarter": 2 }, { "assets": 118562833, "current_assets": 43240162, "current_liabilities": 30189542, "equity": 93692593, "fixed_assets": 75322671, "liabilities": 51495059, "long_term_liabilities": 21305517, "quarter": 3 }, { "assets": 120455320, "current_assets": 39675028, "current_liabilities": 25189325, "equity": 93740776, "fixed_assets": 80780292, "liabilities": 52101256, "long_term_liabilities": 26911931, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34148, "financing_cash_flow": -41802, "investing_cash_flow": -321912, "net_cash_flow": 28798455, "operating_cash_flow": 29117896, "quarter": 1 }, { "change_in_working_capital": 99412, "financing_cash_flow": 2976, "investing_cash_flow": -159664, "net_cash_flow": 28393283, "operating_cash_flow": 28930301, "quarter": 2 }, { "change_in_working_capital": 27532, "financing_cash_flow": -39258, "investing_cash_flow": -136102, "net_cash_flow": 30745789, "operating_cash_flow": 31060211, "quarter": 3 }, { "change_in_working_capital": 25958, "financing_cash_flow": 103096, "investing_cash_flow": -176699, "net_cash_flow": 30521321, "operating_cash_flow": 30914200, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8187765927518472, "current_ratio": 1.492458061107781, "debt_to_equity_ratio": 0.562087374195096, "profit_margin": 0.2650893657970037, "quarter": 1, "return_on_assets": 0.21704896770201876, "return_on_equity": 0.2785832460542502 }, { "asset_turnover_ratio": 0.8260822428406411, "current_ratio": 2.0974807245047256, "debt_to_equity_ratio": 0.5654268290345873, "profit_margin": 0.25112169000945533, "quarter": 2, "return_on_assets": 0.20744716890894307, "return_on_equity": 0.26895037081479045 }, { "asset_turnover_ratio": 0.8334530940231497, "current_ratio": 1.4322894332083607, "debt_to_equity_ratio": 0.5496171826517813, "profit_margin": 0.26943681302000394, "quarter": 3, "return_on_assets": 0.22456294545525915, "return_on_equity": 0.28417207964347835 }, { "asset_turnover_ratio": 0.8408897008450934, "current_ratio": 1.5750730914782354, "debt_to_equity_ratio": 0.555801415597413, "profit_margin": 0.25063483788934066, "quarter": 4, "return_on_assets": 0.21075625385412616, "return_on_equity": 0.27081824029278356 } ], "income_statement": [ { "depreciation": 4186221, "expenses": 62443723, "income_tax": 6674678, "marketing_expense": 7114535, "net_income": 31606353, "net_profit": 24931675, "operational_expense": 42881941, "product_revenue": 27940235, "quarter": 1, "rd_expense": 7731010, "revenue": 94050076, "salaries_expense": 27143433, "service_revenue": 66109841 }, { "depreciation": 4721200, "expenses": 63954466, "income_tax": 8240296, "marketing_expense": 8852746, "net_income": 32449397, "net_profit": 24209101, "operational_expense": 33541339, "product_revenue": 38400837, "quarter": 2, "rd_expense": 10195689, "revenue": 96403863, "salaries_expense": 22591979, "service_revenue": 58003026 }, { "depreciation": 4435392, "expenses": 65501759, "income_tax": 6689982, "marketing_expense": 8972709, "net_income": 33314801, "net_profit": 26624819, "operational_expense": 34837711, "product_revenue": 20150577, "quarter": 3, "rd_expense": 6778192, "revenue": 98816560, "salaries_expense": 30919594, "service_revenue": 78665983 }, { "depreciation": 5527488, "expenses": 67086487, "income_tax": 8816439, "marketing_expense": 8799915, "net_income": 34203151, "net_profit": 25386712, "operational_expense": 42728282, "product_revenue": 21547827, "quarter": 4, "rd_expense": 12630425, "revenue": 101289638, "salaries_expense": 28518187, "service_revenue": 79741811 } ], "market_conditions": { "gdp_growth": [ 0.014798762725591602, 0.03240938195760273, 0.021550215847892917, 0.015777712484983192 ], "inflation_rate": [ 0.015040168058543035, 0.011341854217349038, 0.007025367330024564, 0.00678180614365776 ], "interest_rate": [ 0.03383324174148567, 0.03729524264448815, 0.03015036182899194, 0.0380019562160761 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1995, "industry": "Advertising", "location": "Katherineside", "name": "Armstrong-Taylor", "num_employees": 279, "region": "Latin America", "revenue_size": "Medium", "website": "www.armstrong-taylor.com" }

[ { "advertising_kpis": [ { "average_project_size": 117844, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 7950195, "net_revenue": 6550013, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 23477 }, { "average_project_size": 164400, "billable_hours_per_employee": 143, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 8231646, "net_revenue": 6431774, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 23053 }, { "average_project_size": 92768, "billable_hours_per_employee": 146, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 7341690, "net_revenue": 6315671, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 22637 }, { "average_project_size": 164930, "billable_hours_per_employee": 108, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 7154227, "net_revenue": 6201663, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 22228 } ], "balance_sheet": [ { "assets": 9553143, "current_assets": 4436058, "current_liabilities": 2040116, "equity": 7217479, "fixed_assets": 5117085, "liabilities": 4036893, "long_term_liabilities": 1996777, "quarter": 1 }, { "assets": 9787923, "current_assets": 3448560, "current_liabilities": 2326752, "equity": 7472002, "fixed_assets": 6339363, "liabilities": 4141380, "long_term_liabilities": 1814628, "quarter": 2 }, { "assets": 10028472, "current_assets": 3685316, "current_liabilities": 2327461, "equity": 7539184, "fixed_assets": 6343156, "liabilities": 4248571, "long_term_liabilities": 1921110, "quarter": 3 }, { "assets": 10274934, "current_assets": 3106371, "current_liabilities": 1867909, "equity": 7571232, "fixed_assets": 7168563, "liabilities": 4358537, "long_term_liabilities": 2490628, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52663, "financing_cash_flow": -147771, "investing_cash_flow": -433711, "net_cash_flow": 1637961, "operating_cash_flow": 2113247, "quarter": 1 }, { "change_in_working_capital": -63553, "financing_cash_flow": 26971, "investing_cash_flow": -420848, "net_cash_flow": 1861157, "operating_cash_flow": 2237172, "quarter": 2 }, { "change_in_working_capital": 61183, "financing_cash_flow": 66634, "investing_cash_flow": -274537, "net_cash_flow": 1969582, "operating_cash_flow": 2014180, "quarter": 3 }, { "change_in_working_capital": 41848, "financing_cash_flow": 23731, "investing_cash_flow": -228419, "net_cash_flow": 1344584, "operating_cash_flow": 1914089, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6856395847942399, "current_ratio": 2.174414592111429, "debt_to_equity_ratio": 0.5593217520965423, "profit_margin": 0.25972910282773487, "quarter": 1, "return_on_assets": 0.1780805542217886, "return_on_equity": 0.23570958779374349 }, { "asset_turnover_ratio": 0.6571132609032581, "current_ratio": 1.4821347526509057, "debt_to_equity_ratio": 0.5542530636367603, "profit_margin": 0.2838188966216786, "quarter": 2, "return_on_assets": 0.1865011606650359, "return_on_equity": 0.24430654595649198 }, { "asset_turnover_ratio": 0.6297740074459998, "current_ratio": 1.5834061236686672, "debt_to_equity_ratio": 0.5635319419183826, "profit_margin": 0.27855836695736685, "quarter": 3, "return_on_assets": 0.17542881906635427, "return_on_equity": 0.2333519118249402 }, { "asset_turnover_ratio": 0.6035720521416488, "current_ratio": 1.6630205218776717, "debt_to_equity_ratio": 0.5756707759054273, "profit_margin": 0.2668372983182092, "quarter": 4, "return_on_assets": 0.16105553573385484, "return_on_equity": 0.21856878774814983 } ], "income_statement": [ { "depreciation": 412018, "expenses": 4178428, "income_tax": 670356, "marketing_expense": 574192, "net_income": 2371585, "net_profit": 1701229, "operational_expense": 2694167, "product_revenue": 2056903, "quarter": 1, "rd_expense": 695657, "revenue": 6550013, "salaries_expense": 1276431, "service_revenue": 4493110 }, { "depreciation": 411713, "expenses": 4138468, "income_tax": 467847, "marketing_expense": 444291, "net_income": 2293306, "net_profit": 1825459, "operational_expense": 2519497, "product_revenue": 2011599, "quarter": 2, "rd_expense": 656711, "revenue": 6431774, "salaries_expense": 1497163, "service_revenue": 4420175 }, { "depreciation": 254897, "expenses": 4098891, "income_tax": 457497, "marketing_expense": 665018, "net_income": 2216780, "net_profit": 1759283, "operational_expense": 2518182, "product_revenue": 1318984, "quarter": 3, "rd_expense": 694647, "revenue": 6315671, "salaries_expense": 1490450, "service_revenue": 4996687 }, { "depreciation": 259254, "expenses": 4059693, "income_tax": 487135, "marketing_expense": 801992, "net_income": 2141970, "net_profit": 1654835, "operational_expense": 2712323, "product_revenue": 2346473, "quarter": 4, "rd_expense": 419893, "revenue": 6201663, "salaries_expense": 1723751, "service_revenue": 3855190 } ], "market_conditions": { "gdp_growth": [ 0.011948748598587435, 0.02071678954004838, 0.010806738729795665, 0.011856014710222611 ], "inflation_rate": [ 0.014460514316852038, 0.013824868350809483, 0.013542707021322493, 0.014815082367753547 ], "interest_rate": [ 0.020235376489328674, 0.022937313837264932, 0.018447518007644225, 0.016863634294977718 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 196077, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 15501559, "net_revenue": 13048895, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 46770 }, { "average_project_size": 150167, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 14163298, "net_revenue": 12729672, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 45626 }, { "average_project_size": 61981, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 14081462, "net_revenue": 12418259, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 44510 }, { "average_project_size": 62730, "billable_hours_per_employee": 95, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 15432329, "net_revenue": 12114464, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 43421 } ], "balance_sheet": [ { "assets": 18550815, "current_assets": 5706153, "current_liabilities": 5095838, "equity": 13129846, "fixed_assets": 12844662, "liabilities": 8863250, "long_term_liabilities": 3767412, "quarter": 1 }, { "assets": 18946743, "current_assets": 5989003, "current_liabilities": 4378698, "equity": 13506167, "fixed_assets": 12957740, "liabilities": 9013797, "long_term_liabilities": 4635099, "quarter": 2 }, { "assets": 19351121, "current_assets": 9095553, "current_liabilities": 3937333, "equity": 13724499, "fixed_assets": 10255568, "liabilities": 9166901, "long_term_liabilities": 5229568, "quarter": 3 }, { "assets": 19764130, "current_assets": 8383511, "current_liabilities": 4616987, "equity": 13913091, "fixed_assets": 11380619, "liabilities": 9322605, "long_term_liabilities": 4705618, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2714, "financing_cash_flow": 84331, "investing_cash_flow": -232371, "net_cash_flow": 3851622, "operating_cash_flow": 4213569, "quarter": 1 }, { "change_in_working_capital": -5367, "financing_cash_flow": -27259, "investing_cash_flow": -445171, "net_cash_flow": 4006976, "operating_cash_flow": 4113620, "quarter": 2 }, { "change_in_working_capital": 78799, "financing_cash_flow": -10269, "investing_cash_flow": -476967, "net_cash_flow": 3609107, "operating_cash_flow": 4149363, "quarter": 3 }, { "change_in_working_capital": 47455, "financing_cash_flow": -7588, "investing_cash_flow": -473840, "net_cash_flow": 3791064, "operating_cash_flow": 3990805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.703413569700307, "current_ratio": 1.1197673473921266, "debt_to_equity_ratio": 0.6750459982546635, "profit_margin": 0.263798658813639, "quarter": 1, "return_on_assets": 0.18555955627825516, "return_on_equity": 0.262172229590507 }, { "asset_turnover_ratio": 0.67186597717613, "current_ratio": 1.3677588634795093, "debt_to_equity_ratio": 0.6673837958615497, "profit_margin": 0.2807001625807798, "quarter": 2, "return_on_assets": 0.18859288902583415, "return_on_equity": 0.2645621811132648 }, { "asset_turnover_ratio": 0.6417333135377532, "current_ratio": 2.310079690998958, "debt_to_equity_ratio": 0.6679224502111152, "profit_margin": 0.2850865809772529, "quarter": 3, "return_on_assets": 0.18294955625568152, "return_on_equity": 0.2579532411347037 }, { "asset_turnover_ratio": 0.612952050001695, "current_ratio": 1.8157969688890179, "debt_to_equity_ratio": 0.670059945701498, "profit_margin": 0.2865637307601888, "quarter": 4, "return_on_assets": 0.17564982622559153, "return_on_equity": 0.2495179539902384 } ], "income_statement": [ { "depreciation": 771288, "expenses": 8227546, "income_tax": 1379068, "marketing_expense": 957702, "net_income": 4821349, "net_profit": 3442281, "operational_expense": 4417294, "product_revenue": 4117920, "quarter": 1, "rd_expense": 1039794, "revenue": 13048895, "salaries_expense": 2488271, "service_revenue": 8930975 }, { "depreciation": 540399, "expenses": 8021836, "income_tax": 1134615, "marketing_expense": 1369036, "net_income": 4707836, "net_profit": 3573221, "operational_expense": 5260425, "product_revenue": 3128183, "quarter": 2, "rd_expense": 1552210, "revenue": 12729672, "salaries_expense": 3716725, "service_revenue": 9601489 }, { "depreciation": 609084, "expenses": 7821269, "income_tax": 1056711, "marketing_expense": 1236770, "net_income": 4596990, "net_profit": 3540279, "operational_expense": 4775837, "product_revenue": 2550813, "quarter": 3, "rd_expense": 1045764, "revenue": 12418259, "salaries_expense": 2650980, "service_revenue": 9867446 }, { "depreciation": 519239, "expenses": 7625717, "income_tax": 1017181, "marketing_expense": 883324, "net_income": 4488747, "net_profit": 3471566, "operational_expense": 4166031, "product_revenue": 4559117, "quarter": 4, "rd_expense": 1275619, "revenue": 12114464, "salaries_expense": 2561425, "service_revenue": 7555347 } ], "market_conditions": { "gdp_growth": [ 0.036739184671657446, 0.028158277804130598, 0.028034234110842583, 0.033397823707881934 ], "inflation_rate": [ 0.013484517420896723, 0.01257531473846801, 0.013976487818720313, 0.020170475107405685 ], "interest_rate": [ 0.038849961802866026, 0.03496155550118501, 0.034661686123064014, 0.04151047705380425 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 58711, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 14444483, "net_revenue": 11401490, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 40866 }, { "average_project_size": 134427, "billable_hours_per_employee": 159, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 13952315, "net_revenue": 11436230, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 40990 }, { "average_project_size": 80203, "billable_hours_per_employee": 133, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 14161941, "net_revenue": 11471076, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 41115 }, { "average_project_size": 142816, "billable_hours_per_employee": 120, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 13163771, "net_revenue": 11506028, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 41240 } ], "balance_sheet": [ { "assets": 14421468, "current_assets": 6665848, "current_liabilities": 4348994, "equity": 9113245, "fixed_assets": 7755620, "liabilities": 8293225, "long_term_liabilities": 3944231, "quarter": 1 }, { "assets": 14920172, "current_assets": 6446963, "current_liabilities": 4130779, "equity": 9252168, "fixed_assets": 8473209, "liabilities": 8501359, "long_term_liabilities": 4370580, "quarter": 2 }, { "assets": 15436121, "current_assets": 6528830, "current_liabilities": 5159313, "equity": 9535611, "fixed_assets": 8907291, "liabilities": 8714715, "long_term_liabilities": 3555402, "quarter": 3 }, { "assets": 15969913, "current_assets": 6677632, "current_liabilities": 4683962, "equity": 9811505, "fixed_assets": 9292281, "liabilities": 8933427, "long_term_liabilities": 4249465, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7594, "financing_cash_flow": -83087, "investing_cash_flow": -324575, "net_cash_flow": 3356783, "operating_cash_flow": 3583859, "quarter": 1 }, { "change_in_working_capital": -58940, "financing_cash_flow": -133190, "investing_cash_flow": -158195, "net_cash_flow": 2739245, "operating_cash_flow": 3234421, "quarter": 2 }, { "change_in_working_capital": 15732, "financing_cash_flow": 92178, "investing_cash_flow": -424320, "net_cash_flow": 2751756, "operating_cash_flow": 3230835, "quarter": 3 }, { "change_in_working_capital": 66286, "financing_cash_flow": -23314, "investing_cash_flow": -381967, "net_cash_flow": 2902228, "operating_cash_flow": 3199426, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7905914987295329, "current_ratio": 1.53273331717634, "debt_to_equity_ratio": 0.9100188791149585, "profit_margin": 0.2618080619287479, "quarter": 1, "return_on_assets": 0.2069832280597232, "return_on_equity": 0.3275454571889596 }, { "asset_turnover_ratio": 0.7664945149425891, "current_ratio": 1.5607136087406275, "debt_to_equity_ratio": 0.9188504791525619, "profit_margin": 0.24775253733092112, "quarter": 2, "return_on_assets": 0.18990096092726008, "return_on_equity": 0.30623687334687394 }, { "asset_turnover_ratio": 0.7431320342720817, "current_ratio": 1.265445612623231, "debt_to_equity_ratio": 0.9139125956375528, "profit_margin": 0.24533051650952362, "quarter": 3, "return_on_assets": 0.1823129658027428, "return_on_equity": 0.295125818366542 }, { "asset_turnover_ratio": 0.7204815705633462, "current_ratio": 1.425637526521351, "debt_to_equity_ratio": 0.9105052690693222, "profit_margin": 0.24117957995582837, "quarter": 4, "return_on_assets": 0.17376544255438336, "return_on_equity": 0.2828331637195313 } ], "income_statement": [ { "depreciation": 598857, "expenses": 7536132, "income_tax": 880356, "marketing_expense": 867823, "net_income": 3865358, "net_profit": 2985002, "operational_expense": 5049520, "product_revenue": 4025646, "quarter": 1, "rd_expense": 1127762, "revenue": 11401490, "salaries_expense": 2462282, "service_revenue": 7375844 }, { "depreciation": 401066, "expenses": 7605609, "income_tax": 997266, "marketing_expense": 1502247, "net_income": 3830621, "net_profit": 2833355, "operational_expense": 4021556, "product_revenue": 3040167, "quarter": 2, "rd_expense": 1327010, "revenue": 11436230, "salaries_expense": 3401663, "service_revenue": 8396063 }, { "depreciation": 416630, "expenses": 7675726, "income_tax": 981145, "marketing_expense": 1222518, "net_income": 3795350, "net_profit": 2814205, "operational_expense": 4355376, "product_revenue": 3367459, "quarter": 3, "rd_expense": 1253487, "revenue": 11471076, "salaries_expense": 2503237, "service_revenue": 8103617 }, { "depreciation": 424407, "expenses": 7746490, "income_tax": 984519, "marketing_expense": 1502899, "net_income": 3759538, "net_profit": 2775019, "operational_expense": 3980973, "product_revenue": 4048736, "quarter": 4, "rd_expense": 1143595, "revenue": 11506028, "salaries_expense": 3425435, "service_revenue": 7457292 } ], "market_conditions": { "gdp_growth": [ 0.0175194216887326, 0.011480985749462248, 0.02951798759775079, 0.012921864084899386 ], "inflation_rate": [ 0.010315162961587252, 0.012171311994721828, 0.01401500411873961, 0.006587370566732771 ], "interest_rate": [ 0.03886451223043316, 0.03473560189534592, 0.03957889055095502, 0.03159750891608947 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 143116, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 22341591, "net_revenue": 18643567, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 66823 }, { "average_project_size": 194769, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 23932438, "net_revenue": 18487066, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 66262 }, { "average_project_size": 95408, "billable_hours_per_employee": 117, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 20561210, "net_revenue": 18331879, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 65706 }, { "average_project_size": 181746, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 21979968, "net_revenue": 18177995, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 65154 } ], "balance_sheet": [ { "assets": 23529173, "current_assets": 7764665, "current_liabilities": 7236440, "equity": 15532137, "fixed_assets": 15764508, "liabilities": 12127067, "long_term_liabilities": 4890627, "quarter": 1 }, { "assets": 24305081, "current_assets": 7903492, "current_liabilities": 6363089, "equity": 16360055, "fixed_assets": 16401589, "liabilities": 12328659, "long_term_liabilities": 5965570, "quarter": 2 }, { "assets": 25106576, "current_assets": 9213886, "current_liabilities": 5848332, "equity": 16488667, "fixed_assets": 15892690, "liabilities": 12533602, "long_term_liabilities": 6685270, "quarter": 3 }, { "assets": 25934502, "current_assets": 8585706, "current_liabilities": 6474308, "equity": 17313126, "fixed_assets": 17348796, "liabilities": 12741951, "long_term_liabilities": 6267643, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34213, "financing_cash_flow": 101778, "investing_cash_flow": -254020, "net_cash_flow": 4926138, "operating_cash_flow": 4954325, "quarter": 1 }, { "change_in_working_capital": -5789, "financing_cash_flow": 127158, "investing_cash_flow": -205296, "net_cash_flow": 5215388, "operating_cash_flow": 5352020, "quarter": 2 }, { "change_in_working_capital": 37970, "financing_cash_flow": -60082, "investing_cash_flow": -439062, "net_cash_flow": 4211674, "operating_cash_flow": 4689468, "quarter": 3 }, { "change_in_working_capital": -25662, "financing_cash_flow": -198803, "investing_cash_flow": -153920, "net_cash_flow": 5078729, "operating_cash_flow": 5376987, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7923596379694263, "current_ratio": 1.0729951467848833, "debt_to_equity_ratio": 0.7807726007052346, "profit_margin": 0.22152579492969343, "quarter": 1, "return_on_assets": 0.17552809867138128, "return_on_equity": 0.2659023030765181 }, { "asset_turnover_ratio": 0.7606255663167714, "current_ratio": 1.2420841512667826, "debt_to_equity_ratio": 0.753582980008319, "profit_margin": 0.23711891329862728, "quarter": 2, "return_on_assets": 0.1803587077121858, "return_on_equity": 0.2679473265829485 }, { "asset_turnover_ratio": 0.7301624482764993, "current_ratio": 1.5754724594978533, "debt_to_equity_ratio": 0.7601343395436393, "profit_margin": 0.21360019886668463, "quarter": 3, "return_on_assets": 0.1559628441568456, "return_on_equity": 0.23747783856633164 }, { "asset_turnover_ratio": 0.7009193775920587, "current_ratio": 1.3261194864377783, "debt_to_equity_ratio": 0.7359705578299378, "profit_margin": 0.22667928998770218, "quarter": 4, "return_on_assets": 0.15888390685118997, "return_on_equity": 0.23800294643497655 } ], "income_statement": [ { "depreciation": 824294, "expenses": 13129595, "income_tax": 1383941, "marketing_expense": 2406353, "net_income": 5513972, "net_profit": 4130031, "operational_expense": 6980079, "product_revenue": 7213267, "quarter": 1, "rd_expense": 2224624, "revenue": 18643567, "salaries_expense": 4492588, "service_revenue": 11430300 }, { "depreciation": 968387, "expenses": 12968604, "income_tax": 1134829, "marketing_expense": 1413924, "net_income": 5518462, "net_profit": 4383633, "operational_expense": 8256223, "product_revenue": 7179324, "quarter": 2, "rd_expense": 2351573, "revenue": 18487066, "salaries_expense": 4887675, "service_revenue": 11307742 }, { "depreciation": 773775, "expenses": 12809588, "income_tax": 1606598, "marketing_expense": 2341309, "net_income": 5522291, "net_profit": 3915693, "operational_expense": 6522437, "product_revenue": 4345383, "quarter": 3, "rd_expense": 1950107, "revenue": 18331879, "salaries_expense": 6343140, "service_revenue": 13986496 }, { "depreciation": 1256412, "expenses": 12652521, "income_tax": 1404899, "marketing_expense": 1765185, "net_income": 5525474, "net_profit": 4120575, "operational_expense": 7082618, "product_revenue": 4771803, "quarter": 4, "rd_expense": 1506931, "revenue": 18177995, "salaries_expense": 3860831, "service_revenue": 13406192 } ], "market_conditions": { "gdp_growth": [ 0.01332380281123871, 0.017462892571276544, 0.016741662659074247, 0.014432013493396137 ], "inflation_rate": [ 0.02276124405621977, 0.020943314991013724, 0.0159814812422506, 0.016422237335092064 ], "interest_rate": [ 0.030090775186255542, 0.031019699663735738, 0.02715582028651641, 0.03400734574507014 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 107796, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 7871678, "net_revenue": 6472550, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 23199 }, { "average_project_size": 60273, "billable_hours_per_employee": 144, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 8326691, "net_revenue": 6518831, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 23365 }, { "average_project_size": 130664, "billable_hours_per_employee": 81, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 7423277, "net_revenue": 6565443, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 23532 }, { "average_project_size": 101061, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 7414476, "net_revenue": 6612388, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 23700 } ], "balance_sheet": [ { "assets": 9464281, "current_assets": 3499815, "current_liabilities": 2220712, "equity": 6272432, "fixed_assets": 5964466, "liabilities": 4785795, "long_term_liabilities": 2565083, "quarter": 1 }, { "assets": 9661068, "current_assets": 4087754, "current_liabilities": 2557158, "equity": 6194872, "fixed_assets": 5573314, "liabilities": 4879033, "long_term_liabilities": 2321875, "quarter": 2 }, { "assets": 9861948, "current_assets": 3958673, "current_liabilities": 2739674, "equity": 6376710, "fixed_assets": 5903275, "liabilities": 4974086, "long_term_liabilities": 2234412, "quarter": 3 }, { "assets": 10067004, "current_assets": 4309755, "current_liabilities": 2429945, "equity": 6416786, "fixed_assets": 5757249, "liabilities": 5070992, "long_term_liabilities": 2641047, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28295, "financing_cash_flow": -123861, "investing_cash_flow": -351433, "net_cash_flow": 1533765, "operating_cash_flow": 1952242, "quarter": 1 }, { "change_in_working_capital": -60523, "financing_cash_flow": -7001, "investing_cash_flow": -113129, "net_cash_flow": 1656112, "operating_cash_flow": 1829078, "quarter": 2 }, { "change_in_working_capital": -8057, "financing_cash_flow": -34063, "investing_cash_flow": -429203, "net_cash_flow": 1897274, "operating_cash_flow": 1873361, "quarter": 3 }, { "change_in_working_capital": 22868, "financing_cash_flow": -157267, "investing_cash_flow": -102218, "net_cash_flow": 1279560, "operating_cash_flow": 1664494, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6838924161275431, "current_ratio": 1.5759877913029694, "debt_to_equity_ratio": 0.7629887418468626, "profit_margin": 0.24626244679454, "quarter": 1, "return_on_assets": 0.1684170197397985, "return_on_equity": 0.2541192953546567 }, { "asset_turnover_ratio": 0.6747526256931429, "current_ratio": 1.5985535504650084, "debt_to_equity_ratio": 0.7875922214373436, "profit_margin": 0.21673165019924584, "quarter": 2, "return_on_assets": 0.1462402500427489, "return_on_equity": 0.22806556777928583 }, { "asset_turnover_ratio": 0.6657349034896554, "current_ratio": 1.444943084469174, "debt_to_equity_ratio": 0.7800395501755607, "profit_margin": 0.2267703793940485, "quarter": 3, "return_on_assets": 0.15096895664020943, "return_on_equity": 0.23348215615889698 }, { "asset_turnover_ratio": 0.6568377245106886, "current_ratio": 1.7736018716473008, "debt_to_equity_ratio": 0.7902697705673838, "profit_margin": 0.21486549186163909, "quarter": 4, "return_on_assets": 0.1411317607502689, "return_on_equity": 0.22141520692758027 } ], "income_statement": [ { "depreciation": 358296, "expenses": 4464328, "income_tax": 414276, "marketing_expense": 764395, "net_income": 2008222, "net_profit": 1593946, "operational_expense": 2249906, "product_revenue": 1934827, "quarter": 1, "rd_expense": 733893, "revenue": 6472550, "salaries_expense": 2168464, "service_revenue": 4537723 }, { "depreciation": 416241, "expenses": 4508603, "income_tax": 597391, "marketing_expense": 863170, "net_income": 2010228, "net_profit": 1412837, "operational_expense": 2744273, "product_revenue": 2359851, "quarter": 2, "rd_expense": 509474, "revenue": 6518831, "salaries_expense": 1426975, "service_revenue": 4158980 }, { "depreciation": 384513, "expenses": 4553318, "income_tax": 523277, "marketing_expense": 808696, "net_income": 2012125, "net_profit": 1488848, "operational_expense": 3180734, "product_revenue": 1822557, "quarter": 3, "rd_expense": 538146, "revenue": 6565443, "salaries_expense": 2227608, "service_revenue": 4742886 }, { "depreciation": 243720, "expenses": 4598476, "income_tax": 593138, "marketing_expense": 633663, "net_income": 2013912, "net_profit": 1420774, "operational_expense": 2372478, "product_revenue": 1651989, "quarter": 4, "rd_expense": 642913, "revenue": 6612388, "salaries_expense": 1969504, "service_revenue": 4960399 } ], "market_conditions": { "gdp_growth": [ 0.02931494474521712, 0.013056247351442691, 0.013247209760749184, 0.02825383454328155 ], "inflation_rate": [ 0.014328052375703535, 0.014793721524278299, 0.017978970932751127, 0.019151523522074408 ], "interest_rate": [ 0.033607307824170186, 0.03292438663718058, 0.02947219720751872, 0.033880904209481394 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "East Spencer", "name": "Kelley-Poole", "num_employees": 647, "region": "North America", "revenue_size": "Medium", "website": "www.kelley-poole.com" }

[ { "advertising_kpis": [ { "average_project_size": 182868, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 15759406, "net_revenue": 14277317, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 22067 }, { "average_project_size": 56661, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 17975165, "net_revenue": 14238650, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 22007 }, { "average_project_size": 112585, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 18131346, "net_revenue": 14200089, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 21948 }, { "average_project_size": 92596, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 17944212, "net_revenue": 14161632, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 21888 } ], "balance_sheet": [ { "assets": 14665571, "current_assets": 4577892, "current_liabilities": 3402060, "equity": 9953528, "fixed_assets": 10087679, "liabilities": 7133157, "long_term_liabilities": 3731097, "quarter": 1 }, { "assets": 15004197, "current_assets": 5055966, "current_liabilities": 3002210, "equity": 9975655, "fixed_assets": 9948231, "liabilities": 7255947, "long_term_liabilities": 4253737, "quarter": 2 }, { "assets": 15350642, "current_assets": 7448079, "current_liabilities": 3429780, "equity": 10289041, "fixed_assets": 7902563, "liabilities": 7380850, "long_term_liabilities": 3951070, "quarter": 3 }, { "assets": 15705087, "current_assets": 6457067, "current_liabilities": 3506164, "equity": 10643043, "fixed_assets": 9248020, "liabilities": 7507903, "long_term_liabilities": 4001739, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83391, "financing_cash_flow": -98328, "investing_cash_flow": -243188, "net_cash_flow": 2559064, "operating_cash_flow": 3100874, "quarter": 1 }, { "change_in_working_capital": -11345, "financing_cash_flow": 23967, "investing_cash_flow": -360783, "net_cash_flow": 2523387, "operating_cash_flow": 2957673, "quarter": 2 }, { "change_in_working_capital": 81704, "financing_cash_flow": -7113, "investing_cash_flow": -184700, "net_cash_flow": 2450285, "operating_cash_flow": 3028984, "quarter": 3 }, { "change_in_working_capital": -8426, "financing_cash_flow": -87210, "investing_cash_flow": -217649, "net_cash_flow": 2889761, "operating_cash_flow": 3358920, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9735261586473517, "current_ratio": 1.345623533976473, "debt_to_equity_ratio": 0.7166460977454426, "profit_margin": 0.16957765944399777, "quarter": 1, "return_on_assets": 0.16508828739092396, "return_on_equity": 0.24324179326164552 }, { "asset_turnover_ratio": 0.9489778093422794, "current_ratio": 1.6840813933735481, "debt_to_equity_ratio": 0.7273654712397332, "profit_margin": 0.1564337208934836, "quarter": 2, "return_on_assets": 0.1484521297607596, "return_on_equity": 0.22328408510518857 }, { "asset_turnover_ratio": 0.9250485419437181, "current_ratio": 2.171590889211553, "debt_to_equity_ratio": 0.7173506257774656, "profit_margin": 0.16332637070091602, "quarter": 3, "return_on_assets": 0.15108482107784157, "return_on_equity": 0.22540963730244637 }, { "asset_turnover_ratio": 0.901722607458335, "current_ratio": 1.841632907074512, "debt_to_equity_ratio": 0.7054282313808184, "profit_margin": 0.1727102497791215, "quarter": 4, "return_on_assets": 0.15573673676560976, "return_on_equity": 0.22980824187217885 } ], "income_statement": [ { "depreciation": 679760, "expenses": 11184512, "income_tax": 671691, "marketing_expense": 1702811, "net_income": 3092805, "net_profit": 2421114, "operational_expense": 6293866, "product_revenue": 4586516, "quarter": 1, "rd_expense": 1436006, "revenue": 14277317, "salaries_expense": 4782450, "service_revenue": 9690801 }, { "depreciation": 730268, "expenses": 11143534, "income_tax": 867711, "marketing_expense": 1183553, "net_income": 3095116, "net_profit": 2227405, "operational_expense": 6521178, "product_revenue": 5631224, "quarter": 2, "rd_expense": 1475442, "revenue": 14238650, "salaries_expense": 3670045, "service_revenue": 8607426 }, { "depreciation": 709735, "expenses": 11102707, "income_tax": 778133, "marketing_expense": 1469683, "net_income": 3097382, "net_profit": 2319249, "operational_expense": 7206029, "product_revenue": 3135988, "quarter": 3, "rd_expense": 2121276, "revenue": 14200089, "salaries_expense": 3966402, "service_revenue": 11064101 }, { "depreciation": 913061, "expenses": 11062030, "income_tax": 653743, "marketing_expense": 1904918, "net_income": 3099602, "net_profit": 2445859, "operational_expense": 6082887, "product_revenue": 5210269, "quarter": 4, "rd_expense": 1635393, "revenue": 14161632, "salaries_expense": 4574093, "service_revenue": 8951363 } ], "market_conditions": { "gdp_growth": [ 0.004681374549668052, -0.0014396577924295807, 0.015800656908239327, 0.0082408936321792 ], "inflation_rate": [ 0.033348978805589326, 0.031068954344359124, 0.03281057404393945, 0.028618486639023194 ], "interest_rate": [ 0.05392782910922606, 0.04876565523447129, 0.05590443627761129, 0.05093006359126952 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 149514, "billable_hours_per_employee": 153, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 10814963, "net_revenue": 9792148, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 15135 }, { "average_project_size": 61332, "billable_hours_per_employee": 108, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 11276535, "net_revenue": 9724362, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 15030 }, { "average_project_size": 56109, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 11871823, "net_revenue": 9657046, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 14926 }, { "average_project_size": 116796, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 10987620, "net_revenue": 9590196, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 14823 } ], "balance_sheet": [ { "assets": 14636820, "current_assets": 5316519, "current_liabilities": 3628753, "equity": 10449859, "fixed_assets": 9320301, "liabilities": 6413632, "long_term_liabilities": 2784879, "quarter": 1 }, { "assets": 15065644, "current_assets": 6082492, "current_liabilities": 3887893, "equity": 10645896, "fixed_assets": 8983152, "liabilities": 6565674, "long_term_liabilities": 2677781, "quarter": 2 }, { "assets": 15507032, "current_assets": 5912777, "current_liabilities": 2836888, "equity": 10977581, "fixed_assets": 9594255, "liabilities": 6721320, "long_term_liabilities": 3884432, "quarter": 3 }, { "assets": 15961351, "current_assets": 5580901, "current_liabilities": 3341024, "equity": 11151826, "fixed_assets": 10380450, "liabilities": 6880656, "long_term_liabilities": 3539632, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68073, "financing_cash_flow": 116829, "investing_cash_flow": -407602, "net_cash_flow": 2316342, "operating_cash_flow": 2633301, "quarter": 1 }, { "change_in_working_capital": 47159, "financing_cash_flow": 412, "investing_cash_flow": -390111, "net_cash_flow": 2606021, "operating_cash_flow": 2698875, "quarter": 2 }, { "change_in_working_capital": -59877, "financing_cash_flow": -31290, "investing_cash_flow": -301443, "net_cash_flow": 2504842, "operating_cash_flow": 2873415, "quarter": 3 }, { "change_in_working_capital": 8749, "financing_cash_flow": -151605, "investing_cash_flow": -193329, "net_cash_flow": 2457202, "operating_cash_flow": 2555388, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6690078855926356, "current_ratio": 1.465109088438921, "debt_to_equity_ratio": 0.6137529702553881, "profit_margin": 0.22739351978748687, "quarter": 1, "return_on_assets": 0.15212805787049372, "return_on_equity": 0.21308143966344426 }, { "asset_turnover_ratio": 0.6454660683605693, "current_ratio": 1.564470009848522, "debt_to_equity_ratio": 0.6167328705822412, "profit_margin": 0.22067524841218375, "quarter": 2, "return_on_assets": 0.1424383849771042, "return_on_equity": 0.20157307567160151 }, { "asset_turnover_ratio": 0.622752696969994, "current_ratio": 2.084247598072254, "debt_to_equity_ratio": 0.6122769670294393, "profit_margin": 0.22697095985666838, "quarter": 3, "return_on_assets": 0.1413467773846085, "return_on_equity": 0.19966775922673674 }, { "asset_turnover_ratio": 0.6008386132226526, "current_ratio": 1.6704163154769316, "debt_to_equity_ratio": 0.6169981490026835, "profit_margin": 0.2159633650865947, "quarter": 4, "return_on_assets": 0.12975912878552698, "return_on_equity": 0.18572124421596967 } ], "income_statement": [ { "depreciation": 406630, "expenses": 6891583, "income_tax": 673894, "marketing_expense": 793419, "net_income": 2900565, "net_profit": 2226671, "operational_expense": 4766182, "product_revenue": 3041651, "quarter": 1, "rd_expense": 874509, "revenue": 9792148, "salaries_expense": 2260276, "service_revenue": 6750497 }, { "depreciation": 552949, "expenses": 6859537, "income_tax": 718899, "marketing_expense": 1316229, "net_income": 2864825, "net_profit": 2145926, "operational_expense": 4598403, "product_revenue": 3714427, "quarter": 2, "rd_expense": 981628, "revenue": 9724362, "salaries_expense": 2342826, "service_revenue": 6009935 }, { "depreciation": 681546, "expenses": 6827641, "income_tax": 637536, "marketing_expense": 915431, "net_income": 2829405, "net_profit": 2191869, "operational_expense": 3640430, "product_revenue": 2650832, "quarter": 3, "rd_expense": 1325429, "revenue": 9657046, "salaries_expense": 2097588, "service_revenue": 7006214 }, { "depreciation": 484257, "expenses": 6795893, "income_tax": 723172, "marketing_expense": 984114, "net_income": 2794303, "net_profit": 2071131, "operational_expense": 4349847, "product_revenue": 1960448, "quarter": 4, "rd_expense": 708470, "revenue": 9590196, "salaries_expense": 2686335, "service_revenue": 7629748 } ], "market_conditions": { "gdp_growth": [ -0.010688750832040139, -0.004399374921076126, -0.003342139768650991, -0.011213463091620619 ], "inflation_rate": [ 0.03391020203760571, 0.030596627378024776, 0.03619451964790427, 0.03353325885270222 ], "interest_rate": [ 0.05067256585445959, 0.052711491801585464, 0.05094999458198268, 0.05242862262522501 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 79249, "billable_hours_per_employee": 138, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 6710432, "net_revenue": 5230047, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8084 }, { "average_project_size": 171454, "billable_hours_per_employee": 150, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 6356956, "net_revenue": 5116148, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 7907 }, { "average_project_size": 94747, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 6221941, "net_revenue": 5004730, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 7735 }, { "average_project_size": 130377, "billable_hours_per_employee": 82, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 6226529, "net_revenue": 4895738, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 7567 } ], "balance_sheet": [ { "assets": 7134742, "current_assets": 3437487, "current_liabilities": 1787615, "equity": 4344487, "fixed_assets": 3697255, "liabilities": 3667836, "long_term_liabilities": 1880221, "quarter": 1 }, { "assets": 7340386, "current_assets": 2910037, "current_liabilities": 1524913, "equity": 4355616, "fixed_assets": 4430349, "liabilities": 3770657, "long_term_liabilities": 2245744, "quarter": 2 }, { "assets": 7551958, "current_assets": 2408609, "current_liabilities": 2220530, "equity": 4441513, "fixed_assets": 5143349, "liabilities": 3876361, "long_term_liabilities": 1655831, "quarter": 3 }, { "assets": 7769628, "current_assets": 3795731, "current_liabilities": 1765029, "equity": 4558827, "fixed_assets": 3973897, "liabilities": 3985027, "long_term_liabilities": 2219998, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66572, "financing_cash_flow": -421, "investing_cash_flow": -360488, "net_cash_flow": 922402, "operating_cash_flow": 1088097, "quarter": 1 }, { "change_in_working_capital": -49276, "financing_cash_flow": -105647, "investing_cash_flow": -102025, "net_cash_flow": 677959, "operating_cash_flow": 1101191, "quarter": 2 }, { "change_in_working_capital": -7806, "financing_cash_flow": -115751, "investing_cash_flow": -416248, "net_cash_flow": 643877, "operating_cash_flow": 1034012, "quarter": 3 }, { "change_in_working_capital": -44300, "financing_cash_flow": 176857, "investing_cash_flow": -102294, "net_cash_flow": 1019389, "operating_cash_flow": 1067974, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7330394007239505, "current_ratio": 1.922945936345354, "debt_to_equity_ratio": 0.8442506560613485, "profit_margin": 0.16779600642212203, "quarter": 1, "return_on_assets": 0.12300108399154447, "return_on_equity": 0.20199876303001943 }, { "asset_turnover_ratio": 0.6969862347838384, "current_ratio": 1.908329852260424, "debt_to_equity_ratio": 0.8657000525298832, "profit_margin": 0.15360912155004117, "quarter": 2, "return_on_assets": 0.10706344325761616, "return_on_equity": 0.18043073585917582 }, { "asset_turnover_ratio": 0.6627062809406514, "current_ratio": 1.08470004908738, "debt_to_equity_ratio": 0.8727568736149146, "profit_margin": 0.15303842564933573, "quarter": 3, "return_on_assets": 0.10141952590308367, "return_on_equity": 0.17244484030554452 }, { "asset_turnover_ratio": 0.6301122782197551, "current_ratio": 2.1505204730347205, "debt_to_equity_ratio": 0.8741342893687345, "profit_margin": 0.15814285813497372, "quarter": 4, "return_on_assets": 0.09964775662361183, "return_on_equity": 0.16983009006483465 } ], "income_statement": [ { "depreciation": 210516, "expenses": 4102690, "income_tax": 249776, "marketing_expense": 792290, "net_income": 1127357, "net_profit": 877581, "operational_expense": 2591229, "product_revenue": 2067707, "quarter": 1, "rd_expense": 773073, "revenue": 5230047, "salaries_expense": 1506141, "service_revenue": 3162340 }, { "depreciation": 315304, "expenses": 4025406, "income_tax": 304855, "marketing_expense": 751590, "net_income": 1090742, "net_profit": 785887, "operational_expense": 2423418, "product_revenue": 1368839, "quarter": 2, "rd_expense": 723235, "revenue": 5116148, "salaries_expense": 1638953, "service_revenue": 3747309 }, { "depreciation": 268096, "expenses": 3949578, "income_tax": 289236, "marketing_expense": 644348, "net_income": 1055152, "net_profit": 765916, "operational_expense": 2006261, "product_revenue": 1518214, "quarter": 3, "rd_expense": 411232, "revenue": 5004730, "salaries_expense": 1828205, "service_revenue": 3486516 }, { "depreciation": 293748, "expenses": 3875178, "income_tax": 246334, "marketing_expense": 505259, "net_income": 1020560, "net_profit": 774226, "operational_expense": 2454315, "product_revenue": 1336963, "quarter": 4, "rd_expense": 514604, "revenue": 4895738, "salaries_expense": 1904803, "service_revenue": 3558775 } ], "market_conditions": { "gdp_growth": [ -0.001518845109222764, -0.0016550073974244198, -0.010594165359738263, -0.004890597618114801 ], "inflation_rate": [ 0.027578928363085738, 0.030112192103838985, 0.022169795682759355, 0.02733622688416002 ], "interest_rate": [ 0.05381820645179071, 0.05684653681913865, 0.060413118335301635, 0.05864273016832165 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 96854, "billable_hours_per_employee": 136, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 15954934, "net_revenue": 13488541, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 20848 }, { "average_project_size": 175303, "billable_hours_per_employee": 128, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 15677338, "net_revenue": 13571237, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 20976 }, { "average_project_size": 194681, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 16715970, "net_revenue": 13654440, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 21104 }, { "average_project_size": 59241, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 17789496, "net_revenue": 13738154, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 21234 } ], "balance_sheet": [ { "assets": 19021500, "current_assets": 7783139, "current_liabilities": 5093615, "equity": 10760350, "fixed_assets": 11238361, "liabilities": 11267192, "long_term_liabilities": 6173577, "quarter": 1 }, { "assets": 19580162, "current_assets": 8268420, "current_liabilities": 6793980, "equity": 11370586, "fixed_assets": 11311742, "liabilities": 11359747, "long_term_liabilities": 4565767, "quarter": 2 }, { "assets": 20155233, "current_assets": 8151818, "current_liabilities": 5268351, "equity": 11947000, "fixed_assets": 12003415, "liabilities": 11453062, "long_term_liabilities": 6184711, "quarter": 3 }, { "assets": 20747193, "current_assets": 9297477, "current_liabilities": 6184691, "equity": 12562453, "fixed_assets": 11449716, "liabilities": 11547143, "long_term_liabilities": 5362452, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14672, "financing_cash_flow": -31721, "investing_cash_flow": -205579, "net_cash_flow": 3282900, "operating_cash_flow": 3467869, "quarter": 1 }, { "change_in_working_capital": 82072, "financing_cash_flow": 69855, "investing_cash_flow": -468593, "net_cash_flow": 3355760, "operating_cash_flow": 3896225, "quarter": 2 }, { "change_in_working_capital": 77199, "financing_cash_flow": -95597, "investing_cash_flow": -165009, "net_cash_flow": 3891369, "operating_cash_flow": 4154117, "quarter": 3 }, { "change_in_working_capital": -42259, "financing_cash_flow": -68823, "investing_cash_flow": -329653, "net_cash_flow": 3423726, "operating_cash_flow": 3953609, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.709120784375575, "current_ratio": 1.528018705771834, "debt_to_equity_ratio": 1.0471027429405178, "profit_margin": 0.22285894375084747, "quarter": 1, "return_on_assets": 0.1580339089977131, "return_on_equity": 0.2793628460040798 }, { "asset_turnover_ratio": 0.6931115789542497, "current_ratio": 1.217021539657167, "debt_to_equity_ratio": 0.9990467509765988, "profit_margin": 0.23212113973103557, "quarter": 2, "return_on_assets": 0.16088584966763808, "return_on_equity": 0.2770456157668567 }, { "asset_turnover_ratio": 0.6774637633809543, "current_ratio": 1.5473186961157295, "debt_to_equity_ratio": 0.9586558968778773, "profit_margin": 0.23763911225945553, "quarter": 3, "return_on_assets": 0.1609918873177998, "return_on_equity": 0.27160199213191594 }, { "asset_turnover_ratio": 0.6621692871898381, "current_ratio": 1.5033050155618122, "debt_to_equity_ratio": 0.9191790011075066, "profit_margin": 0.24474925816088536, "quarter": 4, "return_on_assets": 0.16206544181663515, "return_on_equity": 0.2676549715250676 } ], "income_statement": [ { "depreciation": 461827, "expenses": 9207417, "income_tax": 1275082, "marketing_expense": 1269232, "net_income": 4281124, "net_profit": 3006042, "operational_expense": 5186747, "product_revenue": 4270275, "quarter": 1, "rd_expense": 1096541, "revenue": 13488541, "salaries_expense": 3251079, "service_revenue": 9218266 }, { "depreciation": 746054, "expenses": 9192013, "income_tax": 1229053, "marketing_expense": 1516822, "net_income": 4379224, "net_profit": 3150171, "operational_expense": 5600444, "product_revenue": 2900923, "quarter": 2, "rd_expense": 1232402, "revenue": 13571237, "salaries_expense": 3238798, "service_revenue": 10670314 }, { "depreciation": 909288, "expenses": 9176636, "income_tax": 1232975, "marketing_expense": 1523999, "net_income": 4477804, "net_profit": 3244829, "operational_expense": 6278406, "product_revenue": 3439671, "quarter": 3, "rd_expense": 1652866, "revenue": 13654440, "salaries_expense": 3060629, "service_revenue": 10214769 }, { "depreciation": 591206, "expenses": 9161284, "income_tax": 1214467, "marketing_expense": 1579659, "net_income": 4576870, "net_profit": 3362403, "operational_expense": 5512467, "product_revenue": 5402391, "quarter": 4, "rd_expense": 1277812, "revenue": 13738154, "salaries_expense": 2911208, "service_revenue": 8335763 } ], "market_conditions": { "gdp_growth": [ -0.008709191031482046, -0.0045623795350725905, -0.01500935652240647, -0.008034577034753758 ], "inflation_rate": [ 0.031203921021191423, 0.0324996962834277, 0.029747685629263658, 0.02969265137569865 ], "interest_rate": [ 0.061963007621883115, 0.057545564813554856, 0.05799190555117645, 0.05914066754353455 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 183670, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 21816767, "net_revenue": 18655047, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 28833 }, { "average_project_size": 126586, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 21118782, "net_revenue": 18497290, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 28589 }, { "average_project_size": 76028, "billable_hours_per_employee": 93, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 23633167, "net_revenue": 18340868, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 28348 }, { "average_project_size": 199461, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 20343113, "net_revenue": 18185768, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 28108 } ], "balance_sheet": [ { "assets": 25906292, "current_assets": 9908372, "current_liabilities": 5555218, "equity": 16965404, "fixed_assets": 15997920, "liabilities": 11876824, "long_term_liabilities": 6321606, "quarter": 1 }, { "assets": 26285990, "current_assets": 11660469, "current_liabilities": 5805808, "equity": 17227097, "fixed_assets": 14625521, "liabilities": 12005431, "long_term_liabilities": 6199623, "quarter": 2 }, { "assets": 26671252, "current_assets": 9375537, "current_liabilities": 5804750, "equity": 17282768, "fixed_assets": 17295715, "liabilities": 12135431, "long_term_liabilities": 6330681, "quarter": 3 }, { "assets": 27062161, "current_assets": 9293944, "current_liabilities": 7217676, "equity": 17638032, "fixed_assets": 17768217, "liabilities": 12266839, "long_term_liabilities": 5049163, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67942, "financing_cash_flow": 118446, "investing_cash_flow": -263840, "net_cash_flow": 3916881, "operating_cash_flow": 4316795, "quarter": 1 }, { "change_in_working_capital": -60249, "financing_cash_flow": 90648, "investing_cash_flow": -470313, "net_cash_flow": 3906600, "operating_cash_flow": 4071867, "quarter": 2 }, { "change_in_working_capital": 4463, "financing_cash_flow": 9506, "investing_cash_flow": -382506, "net_cash_flow": 3710331, "operating_cash_flow": 4044872, "quarter": 3 }, { "change_in_working_capital": 63345, "financing_cash_flow": 26064, "investing_cash_flow": -262519, "net_cash_flow": 3496917, "operating_cash_flow": 3867313, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7200971486000389, "current_ratio": 1.7836153324676007, "debt_to_equity_ratio": 0.7000613719543608, "profit_margin": 0.1573802521108631, "quarter": 1, "return_on_assets": 0.11332907079098777, "return_on_equity": 0.17305429331361635 }, { "asset_turnover_ratio": 0.7036938688632234, "current_ratio": 2.008414504923346, "debt_to_equity_ratio": 0.6968922854500674, "profit_margin": 0.1592956589857217, "quarter": 2, "return_on_assets": 0.11209537856477919, "return_on_equity": 0.17104088982606877 }, { "asset_turnover_ratio": 0.6876643061225622, "current_ratio": 1.6151491450966882, "debt_to_equity_ratio": 0.702169409437192, "profit_margin": 0.1497719191916108, "quarter": 3, "return_on_assets": 0.10299280288754349, "return_on_equity": 0.1589413802233531 }, { "asset_turnover_ratio": 0.6719998450973668, "current_ratio": 1.287664339601833, "debt_to_equity_ratio": 0.6954766268708437, "profit_margin": 0.15631509210939015, "quarter": 4, "return_on_assets": 0.1050437176838908, "return_on_equity": 0.161169341341483 } ], "income_statement": [ { "depreciation": 1380859, "expenses": 14658583, "income_tax": 1060528, "marketing_expense": 2067512, "net_income": 3996464, "net_profit": 2935936, "operational_expense": 9451856, "product_revenue": 5851443, "quarter": 1, "rd_expense": 1563117, "revenue": 18655047, "salaries_expense": 5712558, "service_revenue": 12803604 }, { "depreciation": 1125329, "expenses": 14634762, "income_tax": 915990, "marketing_expense": 1657788, "net_income": 3862528, "net_profit": 2946538, "operational_expense": 7977367, "product_revenue": 5326321, "quarter": 2, "rd_expense": 2198867, "revenue": 18497290, "salaries_expense": 6774381, "service_revenue": 13170969 }, { "depreciation": 1297925, "expenses": 14610980, "income_tax": 982941, "marketing_expense": 1857691, "net_income": 3729888, "net_profit": 2746947, "operational_expense": 7337262, "product_revenue": 5633151, "quarter": 3, "rd_expense": 2617308, "revenue": 18340868, "salaries_expense": 5266010, "service_revenue": 12707717 }, { "depreciation": 1024603, "expenses": 14587237, "income_tax": 755821, "marketing_expense": 2855209, "net_income": 3598531, "net_profit": 2842710, "operational_expense": 7976382, "product_revenue": 7158098, "quarter": 4, "rd_expense": 2198914, "revenue": 18185768, "salaries_expense": 4990073, "service_revenue": 11027670 } ], "market_conditions": { "gdp_growth": [ -0.007016398789971151, -0.0015843408453243436, -0.002467358679804783, -0.0047159435941337355 ], "inflation_rate": [ 0.030358719532631896, 0.03294569867442688, 0.034160541628975014, 0.031168313332520788 ], "interest_rate": [ 0.05459164077387235, 0.05071401869902946, 0.054970221657645736, 0.04708602259060915 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 129572, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 9584817, "net_revenue": 7487001, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 11572 }, { "average_project_size": 106927, "billable_hours_per_employee": 149, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 8714329, "net_revenue": 7321427, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11316 }, { "average_project_size": 155423, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 8433484, "net_revenue": 7159515, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 11066 }, { "average_project_size": 172409, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 8475300, "net_revenue": 7001184, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 10821 } ], "balance_sheet": [ { "assets": 8958043, "current_assets": 2945943, "current_liabilities": 2961729, "equity": 5554757, "fixed_assets": 6012100, "liabilities": 5254900, "long_term_liabilities": 2293171, "quarter": 1 }, { "assets": 9167235, "current_assets": 2917391, "current_liabilities": 2706723, "equity": 5512761, "fixed_assets": 6249844, "liabilities": 5373289, "long_term_liabilities": 2666566, "quarter": 2 }, { "assets": 9381313, "current_assets": 3326498, "current_liabilities": 2763754, "equity": 5576541, "fixed_assets": 6054815, "liabilities": 5494345, "long_term_liabilities": 2730591, "quarter": 3 }, { "assets": 9600391, "current_assets": 3406411, "current_liabilities": 3239418, "equity": 5680422, "fixed_assets": 6193980, "liabilities": 5618128, "long_term_liabilities": 2378710, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37742, "financing_cash_flow": 148083, "investing_cash_flow": -116932, "net_cash_flow": 1754827, "operating_cash_flow": 2336860, "quarter": 1 }, { "change_in_working_capital": 56813, "financing_cash_flow": -18006, "investing_cash_flow": -329226, "net_cash_flow": 1861466, "operating_cash_flow": 2156995, "quarter": 2 }, { "change_in_working_capital": 69234, "financing_cash_flow": -80768, "investing_cash_flow": -442335, "net_cash_flow": 1489042, "operating_cash_flow": 2092679, "quarter": 3 }, { "change_in_working_capital": 32169, "financing_cash_flow": 193607, "investing_cash_flow": -333143, "net_cash_flow": 1769716, "operating_cash_flow": 1970842, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8357853383825016, "current_ratio": 0.9946700052570644, "debt_to_equity_ratio": 0.946017980624535, "profit_margin": 0.2473105052343388, "quarter": 1, "return_on_assets": 0.2066984943028293, "return_on_equity": 0.3333384340665127 }, { "asset_turnover_ratio": 0.7986516108728532, "current_ratio": 1.0778313850364445, "debt_to_equity_ratio": 0.9747001547863221, "profit_margin": 0.23476502599834703, "quarter": 2, "return_on_assets": 0.18749546619018712, "return_on_equity": 0.3117884123763029 }, { "asset_turnover_ratio": 0.7631676930510687, "current_ratio": 1.2036158066166525, "debt_to_equity_ratio": 0.9852603970812731, "profit_margin": 0.23598986802877012, "quarter": 3, "return_on_assets": 0.18009984316694264, "return_on_equity": 0.3029786744148389 }, { "asset_turnover_ratio": 0.729260297835786, "current_ratio": 1.051550309345691, "debt_to_equity_ratio": 0.9890335612389362, "profit_margin": 0.24255311672997024, "quarter": 4, "return_on_assets": 0.17688435814749628, "return_on_equity": 0.2989494442490364 } ], "income_statement": [ { "depreciation": 485246, "expenses": 5061604, "income_tax": 573783, "marketing_expense": 585776, "net_income": 2425397, "net_profit": 1851614, "operational_expense": 2851831, "product_revenue": 1826355, "quarter": 1, "rd_expense": 832184, "revenue": 7487001, "salaries_expense": 1576299, "service_revenue": 5660646 }, { "depreciation": 438180, "expenses": 4929780, "income_tax": 672832, "marketing_expense": 652950, "net_income": 2391647, "net_profit": 1718815, "operational_expense": 3372489, "product_revenue": 1817841, "quarter": 2, "rd_expense": 866590, "revenue": 7321427, "salaries_expense": 2054706, "service_revenue": 5503586 }, { "depreciation": 403106, "expenses": 4801389, "income_tax": 668553, "marketing_expense": 710866, "net_income": 2358126, "net_profit": 1689573, "operational_expense": 3110803, "product_revenue": 1447281, "quarter": 3, "rd_expense": 725731, "revenue": 7159515, "salaries_expense": 2395863, "service_revenue": 5712234 }, { "depreciation": 272683, "expenses": 4676342, "income_tax": 626683, "marketing_expense": 552672, "net_income": 2324842, "net_profit": 1698159, "operational_expense": 3216958, "product_revenue": 1521878, "quarter": 4, "rd_expense": 862590, "revenue": 7001184, "salaries_expense": 1756131, "service_revenue": 5479306 } ], "market_conditions": { "gdp_growth": [ -0.017780301332273776, -0.005654073546162394, -0.020134482823437334, -0.017908956006550014 ], "inflation_rate": [ 0.024903648547359877, 0.025404932698045102, 0.029756580627072253, 0.029894980298661295 ], "interest_rate": [ 0.05274919309847596, 0.04665265919891479, 0.045316320142844015, 0.05227866373532431 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 193579, "billable_hours_per_employee": 149, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 20619981, "net_revenue": 15939789, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 24636 }, { "average_project_size": 81204, "billable_hours_per_employee": 103, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 20255152, "net_revenue": 15810378, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 24436 }, { "average_project_size": 105280, "billable_hours_per_employee": 153, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 17701736, "net_revenue": 15682018, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 24238 }, { "average_project_size": 124211, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 18968786, "net_revenue": 15554700, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 24041 } ], "balance_sheet": [ { "assets": 17262608, "current_assets": 7532979, "current_liabilities": 4479538, "equity": 11400059, "fixed_assets": 9729629, "liabilities": 9671765, "long_term_liabilities": 5192227, "quarter": 1 }, { "assets": 17632506, "current_assets": 8587153, "current_liabilities": 4069007, "equity": 11664342, "fixed_assets": 9045353, "liabilities": 9763113, "long_term_liabilities": 5694106, "quarter": 2 }, { "assets": 18010329, "current_assets": 5855533, "current_liabilities": 4311814, "equity": 11588104, "fixed_assets": 12154796, "liabilities": 9855323, "long_term_liabilities": 5543509, "quarter": 3 }, { "assets": 18396248, "current_assets": 8430717, "current_liabilities": 4458691, "equity": 12056133, "fixed_assets": 9965531, "liabilities": 9948404, "long_term_liabilities": 5489713, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75057, "financing_cash_flow": -155172, "investing_cash_flow": -165276, "net_cash_flow": 4366740, "operating_cash_flow": 4539399, "quarter": 1 }, { "change_in_working_capital": 28731, "financing_cash_flow": 147240, "investing_cash_flow": -317645, "net_cash_flow": 4275477, "operating_cash_flow": 4779333, "quarter": 2 }, { "change_in_working_capital": -81424, "financing_cash_flow": 190067, "investing_cash_flow": -218763, "net_cash_flow": 4105019, "operating_cash_flow": 4306761, "quarter": 3 }, { "change_in_working_capital": -18830, "financing_cash_flow": -121977, "investing_cash_flow": -470447, "net_cash_flow": 3970337, "operating_cash_flow": 4365703, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9233708487153274, "current_ratio": 1.681641946111407, "debt_to_equity_ratio": 0.8483960477748405, "profit_margin": 0.2389753088952432, "quarter": 1, "return_on_assets": 0.22066283379660825, "return_on_equity": 0.3341400250647826 }, { "asset_turnover_ratio": 0.8966608603450922, "current_ratio": 2.1103804933242927, "debt_to_equity_ratio": 0.8370050363749623, "profit_margin": 0.24002898602424305, "quarter": 2, "return_on_assets": 0.21522459711625788, "return_on_equity": 0.32534617040549735 }, { "asset_turnover_ratio": 0.8707235720124824, "current_ratio": 1.3580207773340873, "debt_to_equity_ratio": 0.8504689809480481, "profit_margin": 0.21891940182698424, "quarter": 3, "return_on_assets": 0.1906182835416277, "return_on_equity": 0.2962605444341887 }, { "asset_turnover_ratio": 0.845536546365324, "current_ratio": 1.8908502517891461, "debt_to_equity_ratio": 0.8251737103431092, "profit_margin": 0.23197419429497193, "quarter": 4, "return_on_assets": 0.19614265909004924, "return_on_equity": 0.29929074272820316 } ], "income_statement": [ { "depreciation": 730183, "expenses": 11148902, "income_tax": 981671, "marketing_expense": 1481220, "net_income": 4790887, "net_profit": 3809216, "operational_expense": 7039931, "product_revenue": 3744958, "quarter": 1, "rd_expense": 1115090, "revenue": 15939789, "salaries_expense": 3684509, "service_revenue": 12194831 }, { "depreciation": 984384, "expenses": 10981769, "income_tax": 1033660, "marketing_expense": 1476393, "net_income": 4828609, "net_profit": 3794949, "operational_expense": 6127648, "product_revenue": 4257663, "quarter": 2, "rd_expense": 1489973, "revenue": 15810378, "salaries_expense": 4988763, "service_revenue": 11552715 }, { "depreciation": 873663, "expenses": 10817143, "income_tax": 1431777, "marketing_expense": 1757305, "net_income": 4864875, "net_profit": 3433098, "operational_expense": 7001953, "product_revenue": 4227798, "quarter": 3, "rd_expense": 1672686, "revenue": 15682018, "salaries_expense": 4161253, "service_revenue": 11454220 }, { "depreciation": 757414, "expenses": 10654984, "income_tax": 1291427, "marketing_expense": 1649011, "net_income": 4899716, "net_profit": 3608289, "operational_expense": 5918697, "product_revenue": 5083552, "quarter": 4, "rd_expense": 1682217, "revenue": 15554700, "salaries_expense": 3705147, "service_revenue": 10471148 } ], "market_conditions": { "gdp_growth": [ -0.01150475612613716, -0.014647903489745127, -0.021553233793447812, -0.014934613823801362 ], "inflation_rate": [ 0.03595495562497137, 0.03488518256525935, 0.03461229514739019, 0.031509494499246844 ], "interest_rate": [ 0.05147257195263543, 0.04512406913324841, 0.052163851806469895, 0.049846592320186886 ], "year": 2002 }, "random_event": { "description": "Kelley-Poole Economic Slowdown Impact in 2002", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 85000, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 6391316, "net_revenue": 5179441, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 8005 }, { "average_project_size": 185358, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 6413056, "net_revenue": 5171099, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 7992 }, { "average_project_size": 75641, "billable_hours_per_employee": 126, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 6162775, "net_revenue": 5162770, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7980 }, { "average_project_size": 117066, "billable_hours_per_employee": 102, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 6225706, "net_revenue": 5154455, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 7967 } ], "balance_sheet": [ { "assets": 5793459, "current_assets": 2529035, "current_liabilities": 1171049, "equity": 3988900, "fixed_assets": 3264424, "liabilities": 2879510, "long_term_liabilities": 1708461, "quarter": 1 }, { "assets": 5972241, "current_assets": 2917796, "current_liabilities": 1542375, "equity": 4165391, "fixed_assets": 3054445, "liabilities": 2926986, "long_term_liabilities": 1384611, "quarter": 2 }, { "assets": 6156541, "current_assets": 2345123, "current_liabilities": 1339790, "equity": 4229841, "fixed_assets": 3811418, "liabilities": 2975246, "long_term_liabilities": 1635456, "quarter": 3 }, { "assets": 6346527, "current_assets": 2166800, "current_liabilities": 1245445, "equity": 4411205, "fixed_assets": 4179727, "liabilities": 3024301, "long_term_liabilities": 1778856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17221, "financing_cash_flow": -18251, "investing_cash_flow": -182600, "net_cash_flow": 1279624, "operating_cash_flow": 1420309, "quarter": 1 }, { "change_in_working_capital": 11081, "financing_cash_flow": 1967, "investing_cash_flow": -355112, "net_cash_flow": 1071307, "operating_cash_flow": 1411500, "quarter": 2 }, { "change_in_working_capital": 86828, "financing_cash_flow": 690, "investing_cash_flow": -128293, "net_cash_flow": 993605, "operating_cash_flow": 1297566, "quarter": 3 }, { "change_in_working_capital": -31786, "financing_cash_flow": -47722, "investing_cash_flow": -340775, "net_cash_flow": 1236476, "operating_cash_flow": 1358676, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8940153024298609, "current_ratio": 2.1596320905444606, "debt_to_equity_ratio": 0.7218807189952117, "profit_margin": 0.20754189496511302, "quarter": 1, "return_on_assets": 0.18554562999410196, "return_on_equity": 0.26948557246358645 }, { "asset_turnover_ratio": 0.8658557147978455, "current_ratio": 1.8917552475889456, "debt_to_equity_ratio": 0.7026917761141751, "profit_margin": 0.2166146886764303, "quarter": 2, "return_on_assets": 0.18755706609964334, "return_on_equity": 0.26891497100752365 }, { "asset_turnover_ratio": 0.8385828990662126, "current_ratio": 1.750366102150337, "debt_to_equity_ratio": 0.7033942883432261, "profit_margin": 0.20309756196770337, "quarter": 3, "return_on_assets": 0.17031414230815647, "return_on_equity": 0.2478925330763024 }, { "asset_turnover_ratio": 0.8121693959546694, "current_ratio": 1.7397797574360971, "debt_to_equity_ratio": 0.6855952058451149, "profit_margin": 0.21126947465832954, "quarter": 4, "return_on_assets": 0.17158660161691583, "return_on_equity": 0.24686655913746924 } ], "income_statement": [ { "depreciation": 345358, "expenses": 3753334, "income_tax": 351156, "marketing_expense": 390902, "net_income": 1426107, "net_profit": 1074951, "operational_expense": 2292169, "product_revenue": 2053435, "quarter": 1, "rd_expense": 693412, "revenue": 5179441, "salaries_expense": 1621530, "service_revenue": 3126006 }, { "depreciation": 291364, "expenses": 3732909, "income_tax": 318054, "marketing_expense": 450098, "net_income": 1438190, "net_profit": 1120136, "operational_expense": 2064137, "product_revenue": 1090039, "quarter": 2, "rd_expense": 418440, "revenue": 5171099, "salaries_expense": 1799750, "service_revenue": 4081060 }, { "depreciation": 249020, "expenses": 3712596, "income_tax": 401628, "marketing_expense": 690960, "net_income": 1450174, "net_profit": 1048546, "operational_expense": 2477179, "product_revenue": 1549843, "quarter": 3, "rd_expense": 666497, "revenue": 5162770, "salaries_expense": 1535596, "service_revenue": 3612927 }, { "depreciation": 269697, "expenses": 3692393, "income_tax": 373083, "marketing_expense": 514315, "net_income": 1462062, "net_profit": 1088979, "operational_expense": 2479448, "product_revenue": 2016131, "quarter": 4, "rd_expense": 718397, "revenue": 5154455, "salaries_expense": 1650147, "service_revenue": 3138324 } ], "market_conditions": { "gdp_growth": [ -0.007934800931594361, -0.003860990295546162, 0.003642891865369523, -0.004581490467418921 ], "inflation_rate": [ 0.035286668725063926, 0.036300724818898775, 0.0341891888885708, 0.03584016242398994 ], "interest_rate": [ 0.04584447307282302, 0.04575030745110204, 0.04354512151746433, 0.03941182375967016 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 126582, "billable_hours_per_employee": 129, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 17676702, "net_revenue": 14201434, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 21950 }, { "average_project_size": 108065, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 15987141, "net_revenue": 14211733, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 21966 }, { "average_project_size": 61107, "billable_hours_per_employee": 108, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 16270241, "net_revenue": 14222040, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 21982 }, { "average_project_size": 89404, "billable_hours_per_employee": 155, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 16121062, "net_revenue": 14232355, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 21997 } ], "balance_sheet": [ { "assets": 14818579, "current_assets": 5327458, "current_liabilities": 3814708, "equity": 11820502, "fixed_assets": 9491121, "liabilities": 6735360, "long_term_liabilities": 2920652, "quarter": 1 }, { "assets": 15277723, "current_assets": 7241630, "current_liabilities": 3310563, "equity": 12199490, "fixed_assets": 8036093, "liabilities": 6876480, "long_term_liabilities": 3565917, "quarter": 2 }, { "assets": 15751093, "current_assets": 5470853, "current_liabilities": 3460602, "equity": 12583732, "fixed_assets": 10280240, "liabilities": 7020557, "long_term_liabilities": 3559955, "quarter": 3 }, { "assets": 16239131, "current_assets": 6280462, "current_liabilities": 3123189, "equity": 12978732, "fixed_assets": 9958669, "liabilities": 7167652, "long_term_liabilities": 4044463, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53168, "financing_cash_flow": 162491, "investing_cash_flow": -148069, "net_cash_flow": 4006352, "operating_cash_flow": 4451488, "quarter": 1 }, { "change_in_working_capital": -91210, "financing_cash_flow": 32293, "investing_cash_flow": -193111, "net_cash_flow": 3889250, "operating_cash_flow": 4395786, "quarter": 2 }, { "change_in_working_capital": -12380, "financing_cash_flow": 155659, "investing_cash_flow": -362444, "net_cash_flow": 4835308, "operating_cash_flow": 4731688, "quarter": 3 }, { "change_in_working_capital": -54870, "financing_cash_flow": 9272, "investing_cash_flow": -191882, "net_cash_flow": 4363428, "operating_cash_flow": 4731923, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9583532941991266, "current_ratio": 1.3965572201070173, "debt_to_equity_ratio": 0.5698032114033735, "profit_margin": 0.26316236796931913, "quarter": 1, "return_on_assets": 0.2522025222526397, "return_on_equity": 0.3161695670793 }, { "asset_turnover_ratio": 0.9302258589188978, "current_ratio": 2.187431563755168, "debt_to_equity_ratio": 0.5636694648710725, "profit_margin": 0.2672613536997916, "quarter": 2, "return_on_assets": 0.24861342230121597, "return_on_equity": 0.3113447365422653 }, { "asset_turnover_ratio": 0.9029240066070335, "current_ratio": 1.580896329598145, "debt_to_equity_ratio": 0.5579073839144063, "profit_margin": 0.2709313150574742, "quarter": 3, "return_on_assets": 0.2446303885070071, "return_on_equity": 0.3062045504465607 }, { "asset_turnover_ratio": 0.8764234366974439, "current_ratio": 2.0109132044202256, "debt_to_equity_ratio": 0.5522613457154366, "profit_margin": 0.2745331324295944, "quarter": 4, "return_on_assets": 0.24060727141125962, "return_on_equity": 0.30105044159937966 } ], "income_statement": [ { "depreciation": 714205, "expenses": 9327878, "income_tax": 1136273, "marketing_expense": 1004592, "net_income": 4873556, "net_profit": 3737283, "operational_expense": 5224601, "product_revenue": 3860013, "quarter": 1, "rd_expense": 1392031, "revenue": 14201434, "salaries_expense": 3321798, "service_revenue": 10341421 }, { "depreciation": 597539, "expenses": 9243111, "income_tax": 1170375, "marketing_expense": 1685355, "net_income": 4968622, "net_profit": 3798247, "operational_expense": 4665497, "product_revenue": 5174369, "quarter": 2, "rd_expense": 1216155, "revenue": 14211733, "salaries_expense": 4251107, "service_revenue": 9037364 }, { "depreciation": 878492, "expenses": 9159114, "income_tax": 1209730, "marketing_expense": 929658, "net_income": 5062926, "net_profit": 3853196, "operational_expense": 4695808, "product_revenue": 3550443, "quarter": 3, "rd_expense": 1197142, "revenue": 14222040, "salaries_expense": 3232137, "service_revenue": 10671597 }, { "depreciation": 824670, "expenses": 9075881, "income_tax": 1249221, "marketing_expense": 1634565, "net_income": 5156474, "net_profit": 3907253, "operational_expense": 5432444, "product_revenue": 5558386, "quarter": 4, "rd_expense": 916845, "revenue": 14232355, "salaries_expense": 3866377, "service_revenue": 8673969 } ], "market_conditions": { "gdp_growth": [ -0.016654087611992163, -0.011102809939866577, -0.0063628923806382225, -0.005312462670016895 ], "inflation_rate": [ 0.03316040060984425, 0.03481443233346954, 0.03342240007989156, 0.03447187436070537 ], "interest_rate": [ 0.06063591291111618, 0.06260233612177962, 0.057321730792215704, 0.05725116692850279 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2002, "industry": "Advertising", "location": "Sarahberg", "name": "Arias PLC", "num_employees": 165, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.ariasplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 68483, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 5703467, "net_revenue": 4623675, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 28022 }, { "average_project_size": 145713, "billable_hours_per_employee": 107, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 5802782, "net_revenue": 4646999, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 28164 }, { "average_project_size": 92092, "billable_hours_per_employee": 85, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 5362329, "net_revenue": 4670441, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 28306 }, { "average_project_size": 193517, "billable_hours_per_employee": 88, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 5844352, "net_revenue": 4694002, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 28448 } ], "balance_sheet": [ { "assets": 5179495, "current_assets": 2286774, "current_liabilities": 1357867, "equity": 3985090, "fixed_assets": 2892721, "liabilities": 2632449, "long_term_liabilities": 1274582, "quarter": 1 }, { "assets": 5331611, "current_assets": 1786921, "current_liabilities": 1239381, "equity": 4121756, "fixed_assets": 3544690, "liabilities": 2653756, "long_term_liabilities": 1414375, "quarter": 2 }, { "assets": 5488195, "current_assets": 2114816, "current_liabilities": 1216881, "equity": 4247769, "fixed_assets": 3373379, "liabilities": 2675236, "long_term_liabilities": 1458355, "quarter": 3 }, { "assets": 5649378, "current_assets": 1709924, "current_liabilities": 1366301, "equity": 4339502, "fixed_assets": 3939454, "liabilities": 2696890, "long_term_liabilities": 1330589, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42521, "financing_cash_flow": 33301, "investing_cash_flow": -131168, "net_cash_flow": 1241588, "operating_cash_flow": 1699792, "quarter": 1 }, { "change_in_working_capital": -55556, "financing_cash_flow": 59918, "investing_cash_flow": -260332, "net_cash_flow": 1271447, "operating_cash_flow": 1597910, "quarter": 2 }, { "change_in_working_capital": 18149, "financing_cash_flow": 50596, "investing_cash_flow": -434826, "net_cash_flow": 1186665, "operating_cash_flow": 1702756, "quarter": 3 }, { "change_in_working_capital": 27209, "financing_cash_flow": -168488, "investing_cash_flow": -190490, "net_cash_flow": 1258237, "operating_cash_flow": 1528566, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8926883798517037, "current_ratio": 1.6840927719725127, "debt_to_equity_ratio": 0.6605745416038282, "profit_margin": 0.31101753475319954, "quarter": 1, "return_on_assets": 0.2776417392043047, "return_on_equity": 0.36085609107949884 }, { "asset_turnover_ratio": 0.8715937828172385, "current_ratio": 1.4417850523769526, "debt_to_equity_ratio": 0.6438411201439387, "profit_margin": 0.310716873405826, "quarter": 2, "return_on_assets": 0.2708188950769289, "return_on_equity": 0.35031209998845153 }, { "asset_turnover_ratio": 0.8509976413010106, "current_ratio": 1.7378987756403461, "debt_to_equity_ratio": 0.6297979009687202, "profit_margin": 0.3072108179934186, "quarter": 3, "return_on_assets": 0.2614356814945533, "return_on_equity": 0.3377796673971678 }, { "asset_turnover_ratio": 0.8308882854006229, "current_ratio": 1.2514987546667975, "debt_to_equity_ratio": 0.6214745378617178, "profit_margin": 0.29548645271135376, "quarter": 4, "return_on_assets": 0.24551623205244896, "return_on_equity": 0.3196251551445304 } ], "income_statement": [ { "depreciation": 261748, "expenses": 2818091, "income_tax": 367540, "marketing_expense": 533976, "net_income": 1805584, "net_profit": 1438044, "operational_expense": 1510669, "product_revenue": 1142925, "quarter": 1, "rd_expense": 456882, "revenue": 4623675, "salaries_expense": 978253, "service_revenue": 3480750 }, { "depreciation": 154009, "expenses": 2815108, "income_tax": 387990, "marketing_expense": 319910, "net_income": 1831891, "net_profit": 1443901, "operational_expense": 1883922, "product_revenue": 1017573, "quarter": 2, "rd_expense": 479675, "revenue": 4646999, "salaries_expense": 1344570, "service_revenue": 3629426 }, { "depreciation": 267946, "expenses": 2812128, "income_tax": 423503, "marketing_expense": 464308, "net_income": 1858313, "net_profit": 1434810, "operational_expense": 1477546, "product_revenue": 1098845, "quarter": 3, "rd_expense": 493793, "revenue": 4670441, "salaries_expense": 965900, "service_revenue": 3571596 }, { "depreciation": 141552, "expenses": 2809152, "income_tax": 497836, "marketing_expense": 288542, "net_income": 1884850, "net_profit": 1387014, "operational_expense": 1910722, "product_revenue": 1140691, "quarter": 4, "rd_expense": 337440, "revenue": 4694002, "salaries_expense": 862636, "service_revenue": 3553311 } ], "market_conditions": { "gdp_growth": [ -0.010590611589301272, 0.00206978713012332, -0.0014182671034061421, -0.014412018893882786 ], "inflation_rate": [ 0.025071863332283978, 0.02650966884774522, 0.024077290612808645, 0.0217546714189919 ], "interest_rate": [ 0.054474033913438254, 0.05367371731955435, 0.05877844466887486, 0.05958022143665644 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 148316, "billable_hours_per_employee": 160, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 1968478, "net_revenue": 1596242, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 9674 }, { "average_project_size": 137874, "billable_hours_per_employee": 110, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 2004099, "net_revenue": 1589318, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 9632 }, { "average_project_size": 111604, "billable_hours_per_employee": 125, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 1885120, "net_revenue": 1582424, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9590 }, { "average_project_size": 199563, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 1961393, "net_revenue": 1575561, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9549 } ], "balance_sheet": [ { "assets": 2260702, "current_assets": 950564, "current_liabilities": 494043, "equity": 1559391, "fixed_assets": 1310138, "liabilities": 1153394, "long_term_liabilities": 659351, "quarter": 1 }, { "assets": 2333731, "current_assets": 774289, "current_liabilities": 496098, "equity": 1596964, "fixed_assets": 1559442, "liabilities": 1180650, "long_term_liabilities": 684552, "quarter": 2 }, { "assets": 2409119, "current_assets": 847039, "current_liabilities": 650295, "equity": 1647178, "fixed_assets": 1562080, "liabilities": 1208550, "long_term_liabilities": 558255, "quarter": 3 }, { "assets": 2486943, "current_assets": 834452, "current_liabilities": 631517, "equity": 1713771, "fixed_assets": 1652491, "liabilities": 1237109, "long_term_liabilities": 605592, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3826, "financing_cash_flow": -133800, "investing_cash_flow": -266384, "net_cash_flow": 512972, "operating_cash_flow": 530581, "quarter": 1 }, { "change_in_working_capital": 71257, "financing_cash_flow": -136754, "investing_cash_flow": -122632, "net_cash_flow": 128562, "operating_cash_flow": 539857, "quarter": 2 }, { "change_in_working_capital": 73132, "financing_cash_flow": 143901, "investing_cash_flow": -455082, "net_cash_flow": 394811, "operating_cash_flow": 538828, "quarter": 3 }, { "change_in_working_capital": -76862, "financing_cash_flow": 124437, "investing_cash_flow": -254379, "net_cash_flow": 158653, "operating_cash_flow": 525995, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7060824469567417, "current_ratio": 1.9240511453456481, "debt_to_equity_ratio": 0.739643873794321, "profit_margin": 0.2832170811192789, "quarter": 1, "return_on_assets": 0.19997460965664648, "return_on_equity": 0.2899099712644231 }, { "asset_turnover_ratio": 0.6810202204110071, "current_ratio": 1.5607581566545319, "debt_to_equity_ratio": 0.7393090889963706, "profit_margin": 0.27929149484244187, "quarter": 2, "return_on_assets": 0.1902031553765194, "return_on_equity": 0.27795429327148263 }, { "asset_turnover_ratio": 0.6568475861922969, "current_ratio": 1.3025457676900483, "debt_to_equity_ratio": 0.7337094108833411, "profit_margin": 0.28223093178566555, "quarter": 3, "return_on_assets": 0.1853827062922172, "return_on_equity": 0.2711358456705954 }, { "asset_turnover_ratio": 0.6335332172872479, "current_ratio": 1.3213452686150966, "debt_to_equity_ratio": 0.7218636562294496, "profit_margin": 0.29445829136415536, "quarter": 4, "return_on_assets": 0.18654910868483918, "return_on_equity": 0.2707111977037772 } ], "income_statement": [ { "depreciation": 78498, "expenses": 980836, "income_tax": 163323, "marketing_expense": 156000, "net_income": 615406, "net_profit": 452083, "operational_expense": 583094, "product_revenue": 536821, "quarter": 1, "rd_expense": 132827, "revenue": 1596242, "salaries_expense": 479300, "service_revenue": 1059421 }, { "depreciation": 95974, "expenses": 979706, "income_tax": 165729, "marketing_expense": 169296, "net_income": 609612, "net_profit": 443883, "operational_expense": 588807, "product_revenue": 438971, "quarter": 2, "rd_expense": 182634, "revenue": 1589318, "salaries_expense": 327056, "service_revenue": 1150347 }, { "depreciation": 92219, "expenses": 978579, "income_tax": 157236, "marketing_expense": 180475, "net_income": 603845, "net_profit": 446609, "operational_expense": 618902, "product_revenue": 383417, "quarter": 3, "rd_expense": 164350, "revenue": 1582424, "salaries_expense": 305374, "service_revenue": 1199007 }, { "depreciation": 62058, "expenses": 977452, "income_tax": 134172, "marketing_expense": 158662, "net_income": 598109, "net_profit": 463937, "operational_expense": 507471, "product_revenue": 586369, "quarter": 4, "rd_expense": 123043, "revenue": 1575561, "salaries_expense": 346634, "service_revenue": 989192 } ], "market_conditions": { "gdp_growth": [ -0.020076439617217428, -0.015193218481817601, -0.01234285626231401, -0.013042413988035736 ], "inflation_rate": [ 0.03374471994176576, 0.03598204302395925, 0.035742363955360096, 0.03319963624471417 ], "interest_rate": [ 0.05738418946281953, 0.04968495268465893, 0.05669006668972708, 0.05585154723727753 ], "year": 2003 }, "random_event": { "description": "Arias PLC Expansion to New Market in 2003", "impact": -0.08, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 154624, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 4892518, "net_revenue": 4253826, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 25781 }, { "average_project_size": 98819, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 5079426, "net_revenue": 4252624, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 25773 }, { "average_project_size": 156353, "billable_hours_per_employee": 155, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 5480247, "net_revenue": 4251422, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 25766 }, { "average_project_size": 147236, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 5390367, "net_revenue": 4250221, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 25759 } ], "balance_sheet": [ { "assets": 6176794, "current_assets": 2584131, "current_liabilities": 1333224, "equity": 4127811, "fixed_assets": 3592663, "liabilities": 2853245, "long_term_liabilities": 1520021, "quarter": 1 }, { "assets": 6382510, "current_assets": 2260082, "current_liabilities": 1314606, "equity": 4335403, "fixed_assets": 4122428, "liabilities": 2882475, "long_term_liabilities": 1567869, "quarter": 2 }, { "assets": 6595078, "current_assets": 2377696, "current_liabilities": 1387592, "equity": 4470253, "fixed_assets": 4217382, "liabilities": 2912005, "long_term_liabilities": 1524413, "quarter": 3 }, { "assets": 6814724, "current_assets": 2932921, "current_liabilities": 1440747, "equity": 4740601, "fixed_assets": 3881803, "liabilities": 2941837, "long_term_liabilities": 1501090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29346, "financing_cash_flow": -191460, "investing_cash_flow": -423255, "net_cash_flow": 757498, "operating_cash_flow": 995935, "quarter": 1 }, { "change_in_working_capital": 90025, "financing_cash_flow": -116248, "investing_cash_flow": -316290, "net_cash_flow": 890764, "operating_cash_flow": 1145875, "quarter": 2 }, { "change_in_working_capital": -97972, "financing_cash_flow": 50062, "investing_cash_flow": -352129, "net_cash_flow": 798716, "operating_cash_flow": 973295, "quarter": 3 }, { "change_in_working_capital": -75373, "financing_cash_flow": 19259, "investing_cash_flow": -173902, "net_cash_flow": 599282, "operating_cash_flow": 1158488, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.688678625189702, "current_ratio": 1.9382571870893412, "debt_to_equity_ratio": 0.6912247193488268, "profit_margin": 0.1890679120396556, "quarter": 1, "return_on_assets": 0.13020702973095752, "return_on_equity": 0.1948398315717459 }, { "asset_turnover_ratio": 0.6662933548086881, "current_ratio": 1.71920864502368, "debt_to_equity_ratio": 0.6648689868046869, "profit_margin": 0.19643589463822808, "quarter": 2, "return_on_assets": 0.13088393124335096, "return_on_equity": 0.19268520135267703 }, { "asset_turnover_ratio": 0.6446355903599624, "current_ratio": 1.713541156190004, "debt_to_equity_ratio": 0.6514183872814358, "profit_margin": 0.18515687221828367, "quarter": 3, "return_on_assets": 0.11935870963163742, "return_on_equity": 0.17609294149570506 }, { "asset_turnover_ratio": 0.6236820449368162, "current_ratio": 2.0356946778303198, "debt_to_equity_ratio": 0.6205620342230869, "profit_margin": 0.20415738381604157, "quarter": 4, "return_on_assets": 0.12732929462733927, "return_on_equity": 0.18303881723013601 } ], "income_statement": [ { "depreciation": 191673, "expenses": 3207734, "income_tax": 241830, "marketing_expense": 472145, "net_income": 1046092, "net_profit": 804262, "operational_expense": 2139882, "product_revenue": 1699695, "quarter": 1, "rd_expense": 420586, "revenue": 4253826, "salaries_expense": 1423259, "service_revenue": 2554131 }, { "depreciation": 310507, "expenses": 3181258, "income_tax": 235998, "marketing_expense": 464216, "net_income": 1071366, "net_profit": 835368, "operational_expense": 1599898, "product_revenue": 1508573, "quarter": 2, "rd_expense": 523039, "revenue": 4252624, "salaries_expense": 1349637, "service_revenue": 2744051 }, { "depreciation": 186115, "expenses": 3155002, "income_tax": 309240, "marketing_expense": 533608, "net_income": 1096420, "net_profit": 787180, "operational_expense": 1626278, "product_revenue": 926784, "quarter": 3, "rd_expense": 390531, "revenue": 4251422, "salaries_expense": 1113403, "service_revenue": 3324638 }, { "depreciation": 290774, "expenses": 3128962, "income_tax": 253545, "marketing_expense": 598797, "net_income": 1121259, "net_profit": 867714, "operational_expense": 1888893, "product_revenue": 920849, "quarter": 4, "rd_expense": 477876, "revenue": 4250221, "salaries_expense": 1172184, "service_revenue": 3329372 } ], "market_conditions": { "gdp_growth": [ -0.0006270711816475164, -0.016738166904888822, -0.0024367934298735773, -0.006269851692477686 ], "inflation_rate": [ 0.032682820895452325, 0.03899932046935602, 0.031125789000314832, 0.039982524493920354 ], "interest_rate": [ 0.06337816436940025, 0.061228156795374605, 0.05615614794352243, 0.056768661008551664 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 153880, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 4295813, "net_revenue": 3680967, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 22309 }, { "average_project_size": 142726, "billable_hours_per_employee": 149, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 4096808, "net_revenue": 3601023, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 21824 }, { "average_project_size": 187112, "billable_hours_per_employee": 144, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 4211711, "net_revenue": 3522815, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 21350 }, { "average_project_size": 140082, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 4145232, "net_revenue": 3446306, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 20887 } ], "balance_sheet": [ { "assets": 5323346, "current_assets": 2091788, "current_liabilities": 1329053, "equity": 3452562, "fixed_assets": 3231558, "liabilities": 2493155, "long_term_liabilities": 1164102, "quarter": 1 }, { "assets": 5464842, "current_assets": 2456549, "current_liabilities": 1271199, "equity": 3535635, "fixed_assets": 3008293, "liabilities": 2517241, "long_term_liabilities": 1246042, "quarter": 2 }, { "assets": 5610100, "current_assets": 1813518, "current_liabilities": 1382866, "equity": 3620668, "fixed_assets": 3796582, "liabilities": 2541560, "long_term_liabilities": 1158694, "quarter": 3 }, { "assets": 5759218, "current_assets": 2519026, "current_liabilities": 1055965, "equity": 3764464, "fixed_assets": 3240192, "liabilities": 2566114, "long_term_liabilities": 1510149, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48257, "financing_cash_flow": 86534, "investing_cash_flow": -340417, "net_cash_flow": 933669, "operating_cash_flow": 871843, "quarter": 1 }, { "change_in_working_capital": -50440, "financing_cash_flow": 138255, "investing_cash_flow": -458924, "net_cash_flow": 209449, "operating_cash_flow": 817360, "quarter": 2 }, { "change_in_working_capital": 82810, "financing_cash_flow": -141180, "investing_cash_flow": -355244, "net_cash_flow": 366913, "operating_cash_flow": 730216, "quarter": 3 }, { "change_in_working_capital": 92397, "financing_cash_flow": -23537, "investing_cash_flow": -157044, "net_cash_flow": 441010, "operating_cash_flow": 731695, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6914761880967346, "current_ratio": 1.5738935919034078, "debt_to_equity_ratio": 0.7221173725482699, "profit_margin": 0.1690781253947672, "quarter": 1, "return_on_assets": 0.11691349763851533, "return_on_equity": 0.1802635260423998 }, { "asset_turnover_ratio": 0.6589436620491498, "current_ratio": 1.9324661205680622, "debt_to_equity_ratio": 0.7119629147239463, "profit_margin": 0.16329637439138822, "quarter": 2, "return_on_assets": 0.10760311094081036, "return_on_equity": 0.16631637598338064 }, { "asset_turnover_ratio": 0.6279415696689898, "current_ratio": 1.3114199061948157, "debt_to_equity_ratio": 0.7019588650492119, "profit_margin": 0.15672920661459658, "quarter": 3, "return_on_assets": 0.09841678401454519, "return_on_equity": 0.15249340729390268 }, { "asset_turnover_ratio": 0.5983982547630599, "current_ratio": 2.3855203534208047, "debt_to_equity_ratio": 0.6816678284079752, "profit_margin": 0.1657891086862281, "quarter": 4, "return_on_assets": 0.09920791329656213, "return_on_equity": 0.151777251688421 } ], "income_statement": [ { "depreciation": 249472, "expenses": 2882273, "income_tax": 176323, "marketing_expense": 319383, "net_income": 798694, "net_profit": 622371, "operational_expense": 1696045, "product_revenue": 1369826, "quarter": 1, "rd_expense": 526108, "revenue": 3680967, "salaries_expense": 1434613, "service_revenue": 2311141 }, { "depreciation": 229326, "expenses": 2807628, "income_tax": 205361, "marketing_expense": 530962, "net_income": 793395, "net_profit": 588034, "operational_expense": 1918136, "product_revenue": 771498, "quarter": 2, "rd_expense": 556860, "revenue": 3601023, "salaries_expense": 1275268, "service_revenue": 2829525 }, { "depreciation": 178088, "expenses": 2734917, "income_tax": 235770, "marketing_expense": 310789, "net_income": 787898, "net_profit": 552128, "operational_expense": 1583434, "product_revenue": 972747, "quarter": 3, "rd_expense": 456588, "revenue": 3522815, "salaries_expense": 1290370, "service_revenue": 2550068 }, { "depreciation": 160335, "expenses": 2664089, "income_tax": 210857, "marketing_expense": 298045, "net_income": 782217, "net_profit": 571360, "operational_expense": 1666548, "product_revenue": 784273, "quarter": 4, "rd_expense": 353904, "revenue": 3446306, "salaries_expense": 1004293, "service_revenue": 2662033 } ], "market_conditions": { "gdp_growth": [ -0.014003130625197788, -0.02558469943951406, -0.012950918721931598, -0.012020765087462764 ], "inflation_rate": [ 0.03892860549597672, 0.034452127331376405, 0.03615484957276838, 0.03884739518576219 ], "interest_rate": [ 0.053177346072040034, 0.051675016484651115, 0.0534801849277326, 0.059177019360124816 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 108231, "billable_hours_per_employee": 159, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 4313790, "net_revenue": 3596832, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 21799 }, { "average_project_size": 177863, "billable_hours_per_employee": 124, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 4321724, "net_revenue": 3626674, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 21980 }, { "average_project_size": 62998, "billable_hours_per_employee": 127, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 4484044, "net_revenue": 3656764, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 22162 }, { "average_project_size": 77996, "billable_hours_per_employee": 113, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 4213927, "net_revenue": 3687104, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 22346 } ], "balance_sheet": [ { "assets": 4882695, "current_assets": 2080692, "current_liabilities": 1116487, "equity": 3865553, "fixed_assets": 2802003, "liabilities": 2020708, "long_term_liabilities": 904221, "quarter": 1 }, { "assets": 4959592, "current_assets": 2381414, "current_liabilities": 903734, "equity": 3958701, "fixed_assets": 2578178, "liabilities": 2038106, "long_term_liabilities": 1134372, "quarter": 2 }, { "assets": 5037699, "current_assets": 1612498, "current_liabilities": 1108109, "equity": 4002340, "fixed_assets": 3425201, "liabilities": 2055654, "long_term_liabilities": 947545, "quarter": 3 }, { "assets": 5117037, "current_assets": 1576833, "current_liabilities": 1151798, "equity": 4174448, "fixed_assets": 3540204, "liabilities": 2073353, "long_term_liabilities": 921555, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 229, "financing_cash_flow": 59759, "investing_cash_flow": -491958, "net_cash_flow": 966783, "operating_cash_flow": 1159971, "quarter": 1 }, { "change_in_working_capital": -45099, "financing_cash_flow": -69656, "investing_cash_flow": -294707, "net_cash_flow": 1217060, "operating_cash_flow": 1238586, "quarter": 2 }, { "change_in_working_capital": 68831, "financing_cash_flow": -153937, "investing_cash_flow": -156872, "net_cash_flow": 779153, "operating_cash_flow": 1163283, "quarter": 3 }, { "change_in_working_capital": -6862, "financing_cash_flow": 182373, "investing_cash_flow": -200695, "net_cash_flow": 1117547, "operating_cash_flow": 1309420, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7366489203196186, "current_ratio": 1.8636061145360403, "debt_to_equity_ratio": 0.522747456832179, "profit_margin": 0.2790138655350041, "quarter": 1, "return_on_assets": 0.20553526280056403, "return_on_equity": 0.2596177054098081 }, { "asset_turnover_ratio": 0.7312444249446325, "current_ratio": 2.6350828894342806, "debt_to_equity_ratio": 0.514842116138602, "profit_margin": 0.28599620478708593, "quarter": 2, "return_on_assets": 0.20913313030588, "return_on_equity": 0.26200892666559056 }, { "asset_turnover_ratio": 0.7258798113980212, "current_ratio": 1.4551799507088201, "debt_to_equity_ratio": 0.5136130363737214, "profit_margin": 0.27901581835743294, "quarter": 3, "return_on_assets": 0.20253194960635798, "return_on_equity": 0.25492461909782776 }, { "asset_turnover_ratio": 0.7205544927660285, "current_ratio": 1.3690186994594538, "debt_to_equity_ratio": 0.4966771654599602, "profit_margin": 0.30668079880578364, "quarter": 4, "return_on_assets": 0.22098022742458184, "return_on_equity": 0.27087749086825375 } ], "income_statement": [ { "depreciation": 156405, "expenses": 2266035, "income_tax": 327231, "marketing_expense": 445750, "net_income": 1330797, "net_profit": 1003566, "operational_expense": 1541855, "product_revenue": 904440, "quarter": 1, "rd_expense": 325668, "revenue": 3596832, "salaries_expense": 975465, "service_revenue": 2692392 }, { "depreciation": 201371, "expenses": 2264811, "income_tax": 324648, "marketing_expense": 408273, "net_income": 1361863, "net_profit": 1037215, "operational_expense": 1293269, "product_revenue": 1067482, "quarter": 2, "rd_expense": 402220, "revenue": 3626674, "salaries_expense": 923977, "service_revenue": 2559192 }, { "depreciation": 142988, "expenses": 2263589, "income_tax": 372880, "marketing_expense": 424340, "net_income": 1393175, "net_profit": 1020295, "operational_expense": 1487834, "product_revenue": 1299590, "quarter": 3, "rd_expense": 436278, "revenue": 3656764, "salaries_expense": 1083987, "service_revenue": 2357174 }, { "depreciation": 178656, "expenses": 2262367, "income_tax": 293973, "marketing_expense": 366097, "net_income": 1424737, "net_profit": 1130764, "operational_expense": 1257437, "product_revenue": 1323557, "quarter": 4, "rd_expense": 439950, "revenue": 3687104, "salaries_expense": 809286, "service_revenue": 2363547 } ], "market_conditions": { "gdp_growth": [ -0.009953747082865186, -0.00041975040965586304, -0.006859606245236981, -0.00798406130502995 ], "inflation_rate": [ 0.03171559328494791, 0.03886538967271724, 0.036227909326443423, 0.03295090037045863 ], "interest_rate": [ 0.049642668962730924, 0.041988969097280664, 0.04359581046518971, 0.04543904060814857 ], "year": 2006 }, "random_event": { "description": "Arias PLC Award Nomination in 2006", "impact": 0, "type": "Award Nomination" }, "year": 2006 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "Levyfurt", "name": "Clark and Sons", "num_employees": 512, "region": "North America", "revenue_size": "Medium", "website": "www.clarkandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 69606, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 9318217, "net_revenue": 8159544, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 15937 }, { "average_project_size": 57523, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 10791517, "net_revenue": 8328564, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 16267 }, { "average_project_size": 141593, "billable_hours_per_employee": 157, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 10098116, "net_revenue": 8501085, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 16604 }, { "average_project_size": 190185, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 9833587, "net_revenue": 8677180, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 16948 } ], "balance_sheet": [ { "assets": 9745321, "current_assets": 3158642, "current_liabilities": 2205617, "equity": 6348324, "fixed_assets": 6586679, "liabilities": 4799357, "long_term_liabilities": 2593740, "quarter": 1 }, { "assets": 10024039, "current_assets": 4395710, "current_liabilities": 2021019, "equity": 6507913, "fixed_assets": 5628329, "liabilities": 4887482, "long_term_liabilities": 2866463, "quarter": 2 }, { "assets": 10310729, "current_assets": 3841926, "current_liabilities": 2016532, "equity": 6654464, "fixed_assets": 6468803, "liabilities": 4977225, "long_term_liabilities": 2960693, "quarter": 3 }, { "assets": 10605618, "current_assets": 3558990, "current_liabilities": 2383202, "equity": 6836444, "fixed_assets": 7046628, "liabilities": 5068615, "long_term_liabilities": 2685413, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7825, "financing_cash_flow": 70723, "investing_cash_flow": -222225, "net_cash_flow": 1823121, "operating_cash_flow": 1880454, "quarter": 1 }, { "change_in_working_capital": -85588, "financing_cash_flow": -170390, "investing_cash_flow": -465712, "net_cash_flow": 1662337, "operating_cash_flow": 1953751, "quarter": 2 }, { "change_in_working_capital": -17248, "financing_cash_flow": 196406, "investing_cash_flow": -269156, "net_cash_flow": 1295507, "operating_cash_flow": 1795235, "quarter": 3 }, { "change_in_working_capital": -83587, "financing_cash_flow": -43429, "investing_cash_flow": -210373, "net_cash_flow": 1409108, "operating_cash_flow": 1681417, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8372781153129795, "current_ratio": 1.4320899775436986, "debt_to_equity_ratio": 0.7560037893466055, "profit_margin": 0.17186744749461488, "quarter": 1, "return_on_assets": 0.1439008525219436, "return_on_equity": 0.22090239880636212 }, { "asset_turnover_ratio": 0.8308590978147631, "current_ratio": 2.1749968703906295, "debt_to_equity_ratio": 0.7510060444876875, "profit_margin": 0.16465695646932652, "quarter": 2, "return_on_assets": 0.13680673030102936, "return_on_equity": 0.21072131726407528 }, { "asset_turnover_ratio": 0.8244892286471693, "current_ratio": 1.905214496968062, "debt_to_equity_ratio": 0.7479528028102639, "profit_margin": 0.1553872241013941, "quarter": 3, "return_on_assets": 0.12811509254098327, "return_on_equity": 0.19850734784950372 }, { "asset_turnover_ratio": 0.8181682576159164, "current_ratio": 1.4933648091936815, "debt_to_equity_ratio": 0.741411031817126, "profit_margin": 0.14975383707610077, "quarter": 4, "return_on_assets": 0.12252383595185118, "return_on_equity": 0.190075571452059 } ], "income_statement": [ { "depreciation": 478094, "expenses": 6309582, "income_tax": 447602, "marketing_expense": 941068, "net_income": 1849962, "net_profit": 1402360, "operational_expense": 4183538, "product_revenue": 2384286, "quarter": 1, "rd_expense": 716625, "revenue": 8159544, "salaries_expense": 2575431, "service_revenue": 5775258 }, { "depreciation": 582395, "expenses": 6504581, "income_tax": 452627, "marketing_expense": 731162, "net_income": 1823983, "net_profit": 1371356, "operational_expense": 3311807, "product_revenue": 1670786, "quarter": 2, "rd_expense": 711352, "revenue": 8328564, "salaries_expense": 3088504, "service_revenue": 6657778 }, { "depreciation": 474275, "expenses": 6705607, "income_tax": 474518, "marketing_expense": 949788, "net_income": 1795478, "net_profit": 1320960, "operational_expense": 4302336, "product_revenue": 2230498, "quarter": 3, "rd_expense": 693897, "revenue": 8501085, "salaries_expense": 2401733, "service_revenue": 6270587 }, { "depreciation": 381976, "expenses": 6912845, "income_tax": 464894, "marketing_expense": 992976, "net_income": 1764335, "net_profit": 1299441, "operational_expense": 4653117, "product_revenue": 3269111, "quarter": 4, "rd_expense": 1300919, "revenue": 8677180, "salaries_expense": 2118529, "service_revenue": 5408069 } ], "market_conditions": { "gdp_growth": [ 0.010580355165448547, 0.011186881135586106, 0.012399428262572959, 0.01778306589097711 ], "inflation_rate": [ 0.01370887215594694, 0.017153566928029794, 0.01787928690543668, 0.017078938102063814 ], "interest_rate": [ 0.01955430186837839, 0.02166292391662862, 0.021796433124631632, 0.028280621763520926 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 167144, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 15625326, "net_revenue": 12808500, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 25017 }, { "average_project_size": 159864, "billable_hours_per_employee": 144, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 14527895, "net_revenue": 13144620, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 25673 }, { "average_project_size": 52378, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 16807231, "net_revenue": 13489562, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 26347 }, { "average_project_size": 106560, "billable_hours_per_employee": 155, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 15832856, "net_revenue": 13843555, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 27038 } ], "balance_sheet": [ { "assets": 18179825, "current_assets": 6438735, "current_liabilities": 4526634, "equity": 12379683, "fixed_assets": 11741090, "liabilities": 8160295, "long_term_liabilities": 3633661, "quarter": 1 }, { "assets": 18709528, "current_assets": 5790485, "current_liabilities": 4764514, "equity": 12965215, "fixed_assets": 12919043, "liabilities": 8242119, "long_term_liabilities": 3477605, "quarter": 2 }, { "assets": 19254666, "current_assets": 6338336, "current_liabilities": 4131187, "equity": 13422161, "fixed_assets": 12916330, "liabilities": 8324763, "long_term_liabilities": 4193576, "quarter": 3 }, { "assets": 19815687, "current_assets": 6325641, "current_liabilities": 4353602, "equity": 14047259, "fixed_assets": 13490046, "liabilities": 8408236, "long_term_liabilities": 4054634, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73437, "financing_cash_flow": 190077, "investing_cash_flow": -314787, "net_cash_flow": 2773656, "operating_cash_flow": 3066038, "quarter": 1 }, { "change_in_working_capital": -32351, "financing_cash_flow": 116359, "investing_cash_flow": -424616, "net_cash_flow": 3116874, "operating_cash_flow": 3314790, "quarter": 2 }, { "change_in_working_capital": -52453, "financing_cash_flow": 6153, "investing_cash_flow": -299096, "net_cash_flow": 3092912, "operating_cash_flow": 3384363, "quarter": 3 }, { "change_in_working_capital": -92718, "financing_cash_flow": 174415, "investing_cash_flow": -323438, "net_cash_flow": 2712531, "operating_cash_flow": 3224954, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.704544735716653, "current_ratio": 1.4224112221133849, "debt_to_equity_ratio": 0.6591683325009211, "profit_margin": 0.18426458992075576, "quarter": 1, "return_on_assets": 0.1298226468076563, "return_on_equity": 0.19064728878760465 }, { "asset_turnover_ratio": 0.7025628866746398, "current_ratio": 1.2153359188366326, "debt_to_equity_ratio": 0.6357101675521771, "profit_margin": 0.1900249683901094, "quarter": 2, "return_on_assets": 0.13350449033241243, "return_on_equity": 0.19265442185108383 }, { "asset_turnover_ratio": 0.7005866526066981, "current_ratio": 1.5342650913647822, "debt_to_equity_ratio": 0.6202252379478983, "profit_margin": 0.1847545531871235, "quarter": 3, "return_on_assets": 0.129436573971213, "return_on_equity": 0.18568232045495506 }, { "asset_turnover_ratio": 0.698615950080358, "current_ratio": 1.4529672211653706, "debt_to_equity_ratio": 0.5985677348157388, "profit_margin": 0.19068859118918516, "quarter": 4, "return_on_assets": 0.13321809130311757, "return_on_equity": 0.18792335216429057 } ], "income_statement": [ { "depreciation": 705885, "expenses": 9503805, "income_tax": 944542, "marketing_expense": 1208998, "net_income": 3304695, "net_profit": 2360153, "operational_expense": 5953226, "product_revenue": 2775910, "quarter": 1, "rd_expense": 1565971, "revenue": 12808500, "salaries_expense": 4348776, "service_revenue": 10032590 }, { "depreciation": 816984, "expenses": 9824600, "income_tax": 822214, "marketing_expense": 1543899, "net_income": 3320020, "net_profit": 2497806, "operational_expense": 6675467, "product_revenue": 4763729, "quarter": 2, "rd_expense": 1926018, "revenue": 13144620, "salaries_expense": 4633165, "service_revenue": 8380891 }, { "depreciation": 892105, "expenses": 10156224, "income_tax": 841080, "marketing_expense": 1317662, "net_income": 3333338, "net_profit": 2492258, "operational_expense": 6769898, "product_revenue": 5355312, "quarter": 3, "rd_expense": 1124202, "revenue": 13489562, "salaries_expense": 3053923, "service_revenue": 8134250 }, { "depreciation": 585146, "expenses": 10499042, "income_tax": 704705, "marketing_expense": 1770030, "net_income": 3344513, "net_profit": 2639808, "operational_expense": 6638309, "product_revenue": 5241934, "quarter": 4, "rd_expense": 1810022, "revenue": 13843555, "salaries_expense": 5138727, "service_revenue": 8601621 } ], "market_conditions": { "gdp_growth": [ 0.02577686057052652, 0.027076891801258246, 0.03239106083887633, 0.020054669550988773 ], "inflation_rate": [ 0.009452998787491087, 0.011710991440501119, 0.012979149615780087, 0.01015945334991546 ], "interest_rate": [ 0.027518325183234375, 0.02820921421141169, 0.026436339320367028, 0.031318168762852115 ], "year": 1992 }, "random_event": { "description": "Clark and Sons Award Nomination in 1992", "impact": -0.08, "type": "Award Nomination" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 136178, "billable_hours_per_employee": 109, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 6786599, "net_revenue": 5642651, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 11021 }, { "average_project_size": 108177, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 6955970, "net_revenue": 5737222, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 11206 }, { "average_project_size": 132985, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 6702183, "net_revenue": 5833378, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 11393 }, { "average_project_size": 170369, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 7337002, "net_revenue": 5931145, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 11584 } ], "balance_sheet": [ { "assets": 7924703, "current_assets": 2706123, "current_liabilities": 2193628, "equity": 5144684, "fixed_assets": 5218580, "liabilities": 3733599, "long_term_liabilities": 1539971, "quarter": 1 }, { "assets": 8154465, "current_assets": 2735191, "current_liabilities": 1739790, "equity": 5283839, "fixed_assets": 5419274, "liabilities": 3828914, "long_term_liabilities": 2089124, "quarter": 2 }, { "assets": 8390888, "current_assets": 4090695, "current_liabilities": 2087943, "equity": 5565450, "fixed_assets": 4300193, "liabilities": 3926662, "long_term_liabilities": 1838719, "quarter": 3 }, { "assets": 8634166, "current_assets": 4298423, "current_liabilities": 1718417, "equity": 5766432, "fixed_assets": 4335743, "liabilities": 4026906, "long_term_liabilities": 2308489, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94787, "financing_cash_flow": -192347, "investing_cash_flow": -497389, "net_cash_flow": 943968, "operating_cash_flow": 1214658, "quarter": 1 }, { "change_in_working_capital": -70150, "financing_cash_flow": 77409, "investing_cash_flow": -215443, "net_cash_flow": 1067499, "operating_cash_flow": 1337836, "quarter": 2 }, { "change_in_working_capital": 70113, "financing_cash_flow": 14499, "investing_cash_flow": -413686, "net_cash_flow": 967051, "operating_cash_flow": 1379613, "quarter": 3 }, { "change_in_working_capital": -15039, "financing_cash_flow": 168737, "investing_cash_flow": -448560, "net_cash_flow": 1052283, "operating_cash_flow": 1572183, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7120331197270106, "current_ratio": 1.233628947114096, "debt_to_equity_ratio": 0.7257197915362732, "profit_margin": 0.16899503442619435, "quarter": 1, "return_on_assets": 0.12033006158085673, "return_on_equity": 0.18535249200922738 }, { "asset_turnover_ratio": 0.7035681678687689, "current_ratio": 1.5721385914391968, "debt_to_equity_ratio": 0.724646227865762, "profit_margin": 0.1670299667678887, "quarter": 2, "return_on_assets": 0.1175169676980648, "return_on_equity": 0.181362074052597 }, { "asset_turnover_ratio": 0.6952038926035004, "current_ratio": 1.959198598812324, "debt_to_equity_ratio": 0.705542588649615, "profit_margin": 0.18877981162887095, "quarter": 3, "return_on_assets": 0.13124045988934663, "return_on_equity": 0.19786791723939665 }, { "asset_turnover_ratio": 0.6869389585514107, "current_ratio": 2.5013852865747954, "debt_to_equity_ratio": 0.6983358166713837, "profit_margin": 0.1954381489577476, "quarter": 4, "return_on_assets": 0.13425407850625062, "return_on_equity": 0.2010206658120654 } ], "income_statement": [ { "depreciation": 261078, "expenses": 4317520, "income_tax": 371551, "marketing_expense": 840604, "net_income": 1325131, "net_profit": 953580, "operational_expense": 2664542, "product_revenue": 1561322, "quarter": 1, "rd_expense": 568465, "revenue": 5642651, "salaries_expense": 2057611, "service_revenue": 4081329 }, { "depreciation": 379548, "expenses": 4371233, "income_tax": 407701, "marketing_expense": 615296, "net_income": 1365989, "net_profit": 958288, "operational_expense": 3026954, "product_revenue": 2159202, "quarter": 2, "rd_expense": 865517, "revenue": 5737222, "salaries_expense": 1456609, "service_revenue": 3578020 }, { "depreciation": 278389, "expenses": 4425615, "income_tax": 306539, "marketing_expense": 661705, "net_income": 1407763, "net_profit": 1101224, "operational_expense": 2961011, "product_revenue": 2135357, "quarter": 3, "rd_expense": 576742, "revenue": 5833378, "salaries_expense": 1990090, "service_revenue": 3698021 }, { "depreciation": 413011, "expenses": 4480673, "income_tax": 291300, "marketing_expense": 649960, "net_income": 1450472, "net_profit": 1159172, "operational_expense": 2455767, "product_revenue": 1900604, "quarter": 4, "rd_expense": 521874, "revenue": 5931145, "salaries_expense": 1608778, "service_revenue": 4030541 } ], "market_conditions": { "gdp_growth": [ 0.033695697982495894, 0.025202027954122824, 0.02299114796355591, 0.03278550451005448 ], "inflation_rate": [ 0.019785376285111737, 0.020940893919048888, 0.02045524954381853, 0.020195331139855676 ], "interest_rate": [ 0.042328352757138116, 0.04309040414450195, 0.03466077439761269, 0.037693605656490714 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 101226, "billable_hours_per_employee": 154, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 20756253, "net_revenue": 18725378, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 36573 }, { "average_project_size": 110910, "billable_hours_per_employee": 123, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 23701923, "net_revenue": 19233550, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 37566 }, { "average_project_size": 165937, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 24506817, "net_revenue": 19755513, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 38585 }, { "average_project_size": 134853, "billable_hours_per_employee": 137, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 24093299, "net_revenue": 20291641, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 39632 } ], "balance_sheet": [ { "assets": 22417255, "current_assets": 7005427, "current_liabilities": 6407540, "equity": 12460106, "fixed_assets": 15411828, "liabilities": 13221426, "long_term_liabilities": 6813886, "quarter": 1 }, { "assets": 22718989, "current_assets": 9674341, "current_liabilities": 6591505, "equity": 12660925, "fixed_assets": 13044648, "liabilities": 13560782, "long_term_liabilities": 6969277, "quarter": 2 }, { "assets": 23024784, "current_assets": 8503071, "current_liabilities": 7202491, "equity": 12272256, "fixed_assets": 14521713, "liabilities": 13908849, "long_term_liabilities": 6706358, "quarter": 3 }, { "assets": 23334695, "current_assets": 11497284, "current_liabilities": 7444222, "equity": 12528273, "fixed_assets": 11837411, "liabilities": 14265849, "long_term_liabilities": 6821627, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10433, "financing_cash_flow": -194087, "investing_cash_flow": -438165, "net_cash_flow": 3635742, "operating_cash_flow": 3996464, "quarter": 1 }, { "change_in_working_capital": 30799, "financing_cash_flow": -112457, "investing_cash_flow": -388335, "net_cash_flow": 4266017, "operating_cash_flow": 4463633, "quarter": 2 }, { "change_in_working_capital": -23626, "financing_cash_flow": 103102, "investing_cash_flow": -215885, "net_cash_flow": 4148068, "operating_cash_flow": 4396024, "quarter": 3 }, { "change_in_working_capital": -90553, "financing_cash_flow": -106262, "investing_cash_flow": -387186, "net_cash_flow": 4277268, "operating_cash_flow": 4638204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8353109245534299, "current_ratio": 1.0933099130087365, "debt_to_equity_ratio": 1.0611006037990367, "profit_margin": 0.1743236905551386, "quarter": 1, "return_on_assets": 0.14561448312917885, "return_on_equity": 0.26197826888471093 }, { "asset_turnover_ratio": 0.8465847666020702, "current_ratio": 1.4676983481010786, "debt_to_equity_ratio": 1.0710735590014158, "profit_margin": 0.18211500217068613, "quarter": 2, "return_on_assets": 0.1541757866074058, "return_on_equity": 0.27665577357104637 }, { "asset_turnover_ratio": 0.8580107852477574, "current_ratio": 1.180573637648419, "debt_to_equity_ratio": 1.1333571431365186, "profit_margin": 0.15976912368714494, "quarter": 3, "return_on_assets": 0.13708363127315332, "return_on_equity": 0.2571915872680622 }, { "asset_turnover_ratio": 0.869591010296042, "current_ratio": 1.5444574328922485, "debt_to_equity_ratio": 1.1386923800271593, "profit_margin": 0.17048532447425027, "quarter": 4, "return_on_assets": 0.14825250555021183, "return_on_equity": 0.2761295990277351 } ], "income_statement": [ { "depreciation": 732187, "expenses": 14299506, "income_tax": 1161595, "marketing_expense": 1848161, "net_income": 4425872, "net_profit": 3264277, "operational_expense": 8981781, "product_revenue": 7256287, "quarter": 1, "rd_expense": 1678017, "revenue": 18725378, "salaries_expense": 4313391, "service_revenue": 11469091 }, { "depreciation": 960915, "expenses": 14765449, "income_tax": 965383, "marketing_expense": 2449911, "net_income": 4468101, "net_profit": 3502718, "operational_expense": 9128895, "product_revenue": 6105482, "quarter": 2, "rd_expense": 1491255, "revenue": 19233550, "salaries_expense": 6239322, "service_revenue": 13128068 }, { "depreciation": 1239703, "expenses": 15246575, "income_tax": 1352617, "marketing_expense": 2717333, "net_income": 4508938, "net_profit": 3156321, "operational_expense": 7751219, "product_revenue": 5279236, "quarter": 3, "rd_expense": 2653035, "revenue": 19755513, "salaries_expense": 6214109, "service_revenue": 14476277 }, { "depreciation": 1178777, "expenses": 15743378, "income_tax": 1088836, "marketing_expense": 2439338, "net_income": 4548263, "net_profit": 3459427, "operational_expense": 9599263, "product_revenue": 7579477, "quarter": 4, "rd_expense": 2723302, "revenue": 20291641, "salaries_expense": 7473384, "service_revenue": 12712164 } ], "market_conditions": { "gdp_growth": [ 0.012868721840389532, 0.01434977901025276, 0.010676952337921413, 0.004470606360031208 ], "inflation_rate": [ 0.017222028121439234, 0.016486319298465786, 0.018708095885266507, 0.019538180143279023 ], "interest_rate": [ 0.032524880100547514, 0.02718413271762674, 0.02890859338534764, 0.033055362454907165 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 187303, "billable_hours_per_employee": 153, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 11882462, "net_revenue": 10385516, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 20284 }, { "average_project_size": 192513, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 13696883, "net_revenue": 10878592, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 21247 }, { "average_project_size": 198237, "billable_hours_per_employee": 84, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 13003559, "net_revenue": 11395078, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 22256 }, { "average_project_size": 132463, "billable_hours_per_employee": 135, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 14255833, "net_revenue": 11936086, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 23313 } ], "balance_sheet": [ { "assets": 12371078, "current_assets": 4553268, "current_liabilities": 2540825, "equity": 8858845, "fixed_assets": 7817810, "liabilities": 5207047, "long_term_liabilities": 2666222, "quarter": 1 }, { "assets": 12704345, "current_assets": 6326756, "current_liabilities": 3028794, "equity": 9357138, "fixed_assets": 6377589, "liabilities": 5341422, "long_term_liabilities": 2312628, "quarter": 2 }, { "assets": 13046591, "current_assets": 6412228, "current_liabilities": 2485981, "equity": 9588865, "fixed_assets": 6634363, "liabilities": 5479266, "long_term_liabilities": 2993285, "quarter": 3 }, { "assets": 13398056, "current_assets": 4472531, "current_liabilities": 3332474, "equity": 9814180, "fixed_assets": 8925525, "liabilities": 5620666, "long_term_liabilities": 2288192, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85407, "financing_cash_flow": 117936, "investing_cash_flow": -301998, "net_cash_flow": 2071410, "operating_cash_flow": 2380633, "quarter": 1 }, { "change_in_working_capital": -93644, "financing_cash_flow": -79364, "investing_cash_flow": -348078, "net_cash_flow": 2619779, "operating_cash_flow": 2790646, "quarter": 2 }, { "change_in_working_capital": 2330, "financing_cash_flow": 139278, "investing_cash_flow": -168883, "net_cash_flow": 2501876, "operating_cash_flow": 2737056, "quarter": 3 }, { "change_in_working_capital": -28579, "financing_cash_flow": -197897, "investing_cash_flow": -213777, "net_cash_flow": 2607063, "operating_cash_flow": 2930670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8394996782010428, "current_ratio": 1.7920431355957218, "debt_to_equity_ratio": 0.5877794452888611, "profit_margin": 0.16319015829353112, "quarter": 1, "return_on_assets": 0.1369980853729966, "return_on_equity": 0.19131320166455107 }, { "asset_turnover_ratio": 0.8562890884968882, "current_ratio": 2.0888696953308807, "debt_to_equity_ratio": 0.5708392886799362, "profit_margin": 0.18331554304086412, "quarter": 2, "return_on_assets": 0.1569710992577736, "return_on_equity": 0.21312232436884013 }, { "asset_turnover_ratio": 0.8734142121876894, "current_ratio": 2.5793551921756444, "debt_to_equity_ratio": 0.5714196622853696, "profit_margin": 0.17740466541782338, "quarter": 3, "return_on_assets": 0.15494775608432884, "return_on_equity": 0.2108216144455053 }, { "asset_turnover_ratio": 0.8908819309308753, "current_ratio": 1.3421052947449852, "debt_to_equity_ratio": 0.5727086725533871, "profit_margin": 0.17064136434673813, "quarter": 4, "return_on_assets": 0.1520213081659011, "return_on_equity": 0.2075354232345443 } ], "income_statement": [ { "depreciation": 685819, "expenses": 7990774, "income_tax": 699928, "marketing_expense": 812052, "net_income": 2394742, "net_profit": 1694814, "operational_expense": 4270537, "product_revenue": 2967209, "quarter": 1, "rd_expense": 1073439, "revenue": 10385516, "salaries_expense": 3229016, "service_revenue": 7418307 }, { "depreciation": 796431, "expenses": 8339499, "income_tax": 544878, "marketing_expense": 1299347, "net_income": 2539093, "net_profit": 1994215, "operational_expense": 5056642, "product_revenue": 4035663, "quarter": 2, "rd_expense": 1118718, "revenue": 10878592, "salaries_expense": 3576586, "service_revenue": 6842929 }, { "depreciation": 715516, "expenses": 8703444, "income_tax": 670094, "marketing_expense": 1086804, "net_income": 2691634, "net_profit": 2021540, "operational_expense": 4958973, "product_revenue": 4324831, "quarter": 3, "rd_expense": 1214990, "revenue": 11395078, "salaries_expense": 3853963, "service_revenue": 7070247 }, { "depreciation": 893880, "expenses": 9083271, "income_tax": 816025, "marketing_expense": 1464271, "net_income": 2852815, "net_profit": 2036790, "operational_expense": 5799231, "product_revenue": 3160159, "quarter": 4, "rd_expense": 1427698, "revenue": 11936086, "salaries_expense": 3502469, "service_revenue": 8775927 } ], "market_conditions": { "gdp_growth": [ 0.016587890225602066, 0.011804345838939283, 0.020503852993043296, 0.024885894123223305 ], "inflation_rate": [ 0.02102938134559824, 0.021058570628394602, 0.017110791669079358, 0.017598207863033503 ], "interest_rate": [ 0.03837421145474164, 0.03732600121782247, 0.032094221440689304, 0.031491318599213634 ], "year": 1995 }, "random_event": { "description": "Clark and Sons Economic Slowdown Impact in 1995", "impact": -0.09, "type": "Economic Slowdown Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 118659, "billable_hours_per_employee": 104, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 12070164, "net_revenue": 9928494, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 19392 }, { "average_project_size": 175732, "billable_hours_per_employee": 145, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 12116450, "net_revenue": 10132018, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 19789 }, { "average_project_size": 144681, "billable_hours_per_employee": 128, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 12353083, "net_revenue": 10339716, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 20195 }, { "average_project_size": 152489, "billable_hours_per_employee": 99, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 12881025, "net_revenue": 10551670, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 20609 } ], "balance_sheet": [ { "assets": 10424784, "current_assets": 3137808, "current_liabilities": 2366617, "equity": 7675353, "fixed_assets": 7286976, "liabilities": 5164376, "long_term_liabilities": 2797759, "quarter": 1 }, { "assets": 10611934, "current_assets": 5186827, "current_liabilities": 2631698, "equity": 7658395, "fixed_assets": 5425107, "liabilities": 5234992, "long_term_liabilities": 2603294, "quarter": 2 }, { "assets": 10802444, "current_assets": 4675008, "current_liabilities": 2151655, "equity": 7922434, "fixed_assets": 6127436, "liabilities": 5306573, "long_term_liabilities": 3154918, "quarter": 3 }, { "assets": 10996374, "current_assets": 3758358, "current_liabilities": 2573838, "equity": 7943522, "fixed_assets": 7238016, "liabilities": 5379134, "long_term_liabilities": 2805296, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57336, "financing_cash_flow": 101915, "investing_cash_flow": -255059, "net_cash_flow": 2822878, "operating_cash_flow": 2857281, "quarter": 1 }, { "change_in_working_capital": 18556, "financing_cash_flow": 147491, "investing_cash_flow": -454479, "net_cash_flow": 2410649, "operating_cash_flow": 2702284, "quarter": 2 }, { "change_in_working_capital": -36640, "financing_cash_flow": 12244, "investing_cash_flow": -376392, "net_cash_flow": 2730708, "operating_cash_flow": 3113305, "quarter": 3 }, { "change_in_working_capital": 53285, "financing_cash_flow": 93665, "investing_cash_flow": -210739, "net_cash_flow": 2544846, "operating_cash_flow": 2827912, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9523932582200264, "current_ratio": 1.3258621906290708, "debt_to_equity_ratio": 0.6728519196446079, "profit_margin": 0.24323376737700603, "quarter": 1, "return_on_assets": 0.23165420022131875, "return_on_equity": 0.31463634311021266 }, { "asset_turnover_ratio": 0.9547758212593482, "current_ratio": 1.9709050962534456, "debt_to_equity_ratio": 0.6835625480273608, "profit_margin": 0.22517261615603132, "quarter": 2, "return_on_assets": 0.21498936951549077, "return_on_equity": 0.29790223669580895 }, { "asset_turnover_ratio": 0.9571645083279302, "current_ratio": 2.1727498135156424, "debt_to_equity_ratio": 0.6698159934181843, "profit_margin": 0.23468371858569423, "quarter": 3, "return_on_assets": 0.22463092611264637, "return_on_equity": 0.3062900871121173 }, { "asset_turnover_ratio": 0.9595590328230015, "current_ratio": 1.4602154447948938, "debt_to_equity_ratio": 0.6771724179778189, "profit_margin": 0.22046576513480803, "quarter": 4, "return_on_assets": 0.21154991636333942, "return_on_equity": 0.2928527169686192 } ], "income_statement": [ { "depreciation": 442336, "expenses": 6823777, "income_tax": 689772, "marketing_expense": 1334402, "net_income": 3104717, "net_profit": 2414945, "operational_expense": 4678811, "product_revenue": 2316761, "quarter": 1, "rd_expense": 1327732, "revenue": 9928494, "salaries_expense": 2067384, "service_revenue": 7611733 }, { "depreciation": 420831, "expenses": 6995632, "income_tax": 854933, "marketing_expense": 739458, "net_income": 3136386, "net_profit": 2281453, "operational_expense": 4706124, "product_revenue": 3385915, "quarter": 2, "rd_expense": 822948, "revenue": 10132018, "salaries_expense": 2659313, "service_revenue": 6746103 }, { "depreciation": 686742, "expenses": 7171816, "income_tax": 741337, "marketing_expense": 846285, "net_income": 3167900, "net_profit": 2426563, "operational_expense": 4652674, "product_revenue": 3515712, "quarter": 3, "rd_expense": 1380982, "revenue": 10339716, "salaries_expense": 3462631, "service_revenue": 6824004 }, { "depreciation": 501630, "expenses": 7352437, "income_tax": 872951, "marketing_expense": 966214, "net_income": 3199233, "net_profit": 2326282, "operational_expense": 4703836, "product_revenue": 3623357, "quarter": 4, "rd_expense": 1002259, "revenue": 10551670, "salaries_expense": 2377403, "service_revenue": 6928313 } ], "market_conditions": { "gdp_growth": [ 0.028748647193610127, 0.032107321331054824, 0.02058743637504462, 0.031732219803533745 ], "inflation_rate": [ 0.0216955399761236, 0.016084685661793743, 0.017831343690215995, 0.01884496869023276 ], "interest_rate": [ 0.02405107219454415, 0.025676362082701288, 0.02043103018744044, 0.02212309520774762 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 198040, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 21778899, "net_revenue": 17340839, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 33869 }, { "average_project_size": 130512, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 22074368, "net_revenue": 17649602, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 34472 }, { "average_project_size": 86432, "billable_hours_per_employee": 104, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 19851843, "net_revenue": 17963863, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 35086 }, { "average_project_size": 152882, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 22344904, "net_revenue": 18283720, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 35710 } ], "balance_sheet": [ { "assets": 23492381, "current_assets": 7388732, "current_liabilities": 4721379, "equity": 16585274, "fixed_assets": 16103649, "liabilities": 10458950, "long_term_liabilities": 5737571, "quarter": 1 }, { "assets": 23784822, "current_assets": 7145139, "current_liabilities": 5056296, "equity": 16846207, "fixed_assets": 16639683, "liabilities": 10560154, "long_term_liabilities": 5503858, "quarter": 2 }, { "assets": 24080902, "current_assets": 8925413, "current_liabilities": 4457069, "equity": 17326537, "fixed_assets": 15155489, "liabilities": 10662337, "long_term_liabilities": 6205268, "quarter": 3 }, { "assets": 24380669, "current_assets": 8140081, "current_liabilities": 5285367, "equity": 17277748, "fixed_assets": 16240588, "liabilities": 10765509, "long_term_liabilities": 5480142, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73330, "financing_cash_flow": 165231, "investing_cash_flow": -103607, "net_cash_flow": 4423279, "operating_cash_flow": 4733677, "quarter": 1 }, { "change_in_working_capital": -49958, "financing_cash_flow": -161330, "investing_cash_flow": -494271, "net_cash_flow": 4527253, "operating_cash_flow": 4863526, "quarter": 2 }, { "change_in_working_capital": 83968, "financing_cash_flow": -50088, "investing_cash_flow": -192917, "net_cash_flow": 4634116, "operating_cash_flow": 4832623, "quarter": 3 }, { "change_in_working_capital": -28651, "financing_cash_flow": -71939, "investing_cash_flow": -138953, "net_cash_flow": 4069885, "operating_cash_flow": 4586566, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7381473593502507, "current_ratio": 1.5649521040357066, "debt_to_equity_ratio": 0.6306166542681176, "profit_margin": 0.20482532592569483, "quarter": 1, "return_on_assets": 0.15119127346010608, "return_on_equity": 0.21415642575455793 }, { "asset_turnover_ratio": 0.7420531463300419, "current_ratio": 1.4131172304785955, "debt_to_equity_ratio": 0.6268564787313845, "profit_margin": 0.20519097257830515, "quarter": 2, "return_on_assets": 0.1522626068002527, "return_on_equity": 0.21497652260832364 }, { "asset_turnover_ratio": 0.7459796564098803, "current_ratio": 2.002529689354147, "debt_to_equity_ratio": 0.6153761135303609, "profit_margin": 0.21754630393251162, "quarter": 3, "return_on_assets": 0.16228511706081442, "return_on_equity": 0.2255483597212761 }, { "asset_turnover_ratio": 0.7499269195607389, "current_ratio": 1.5401165141417805, "debt_to_equity_ratio": 0.6230851960568009, "profit_margin": 0.20031962860949523, "quarter": 4, "return_on_assets": 0.15022508201067, "return_on_equity": 0.21198295055582475 } ], "income_statement": [ { "depreciation": 1181834, "expenses": 12634396, "income_tax": 1154600, "marketing_expense": 2483515, "net_income": 4706443, "net_profit": 3551843, "operational_expense": 6595404, "product_revenue": 6346243, "quarter": 1, "rd_expense": 2350127, "revenue": 17340839, "salaries_expense": 5404772, "service_revenue": 10994596 }, { "depreciation": 1241987, "expenses": 12798284, "income_tax": 1229779, "marketing_expense": 2518454, "net_income": 4851318, "net_profit": 3621539, "operational_expense": 7023007, "product_revenue": 4278041, "quarter": 2, "rd_expense": 1507695, "revenue": 17649602, "salaries_expense": 4509084, "service_revenue": 13371561 }, { "depreciation": 924651, "expenses": 12964298, "income_tax": 1091593, "marketing_expense": 1747774, "net_income": 4999565, "net_profit": 3907972, "operational_expense": 6853364, "product_revenue": 6881239, "quarter": 3, "rd_expense": 1723835, "revenue": 17963863, "salaries_expense": 4346289, "service_revenue": 11082624 }, { "depreciation": 923978, "expenses": 13132466, "income_tax": 1488666, "marketing_expense": 1726996, "net_income": 5151254, "net_profit": 3662588, "operational_expense": 7757546, "product_revenue": 6862584, "quarter": 4, "rd_expense": 1391490, "revenue": 18283720, "salaries_expense": 4196586, "service_revenue": 11421136 } ], "market_conditions": { "gdp_growth": [ 0.02101030211605489, 0.013353193765552772, 0.016679575414154088, 0.015348848344405072 ], "inflation_rate": [ 0.008622621204982042, 0.010602777609933986, 0.015617621496615622, 0.009662717288297078 ], "interest_rate": [ 0.03396552937228688, 0.04153009846771876, 0.04101357501482285, 0.03738731833801089 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 153616, "billable_hours_per_employee": 130, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 11636244, "net_revenue": 8982870, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 17545 }, { "average_project_size": 108328, "billable_hours_per_employee": 148, "client_concentration": 0.17, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 10512634, "net_revenue": 9353785, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 18269 }, { "average_project_size": 63234, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 11065245, "net_revenue": 9740017, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 19023 }, { "average_project_size": 89549, "billable_hours_per_employee": 158, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 11923557, "net_revenue": 10142197, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 19809 } ], "balance_sheet": [ { "assets": 13222393, "current_assets": 5338506, "current_liabilities": 2456000, "equity": 9577247, "fixed_assets": 7883887, "liabilities": 5853676, "long_term_liabilities": 3397676, "quarter": 1 }, { "assets": 13454376, "current_assets": 5351337, "current_liabilities": 2402873, "equity": 9672193, "fixed_assets": 8103039, "liabilities": 5934980, "long_term_liabilities": 3532107, "quarter": 2 }, { "assets": 13690429, "current_assets": 4169179, "current_liabilities": 3225516, "equity": 10050580, "fixed_assets": 9521250, "liabilities": 6017414, "long_term_liabilities": 2791898, "quarter": 3 }, { "assets": 13930623, "current_assets": 6798460, "current_liabilities": 2721687, "equity": 10389273, "fixed_assets": 7132163, "liabilities": 6100992, "long_term_liabilities": 3379305, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29843, "financing_cash_flow": -138403, "investing_cash_flow": -240959, "net_cash_flow": 2282903, "operating_cash_flow": 2561721, "quarter": 1 }, { "change_in_working_capital": 31999, "financing_cash_flow": 199579, "investing_cash_flow": -215814, "net_cash_flow": 1876566, "operating_cash_flow": 2596586, "quarter": 2 }, { "change_in_working_capital": -89781, "financing_cash_flow": -90222, "investing_cash_flow": -437414, "net_cash_flow": 2700123, "operating_cash_flow": 3029705, "quarter": 3 }, { "change_in_working_capital": -75234, "financing_cash_flow": 184898, "investing_cash_flow": -269105, "net_cash_flow": 3135386, "operating_cash_flow": 3245666, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6793679479954953, "current_ratio": 2.1736587947882735, "debt_to_equity_ratio": 0.6112065398334198, "profit_margin": 0.2458601760907149, "quarter": 1, "return_on_assets": 0.1670295233245601, "return_on_equity": 0.2306017585220471 }, { "asset_turnover_ratio": 0.6952225060456166, "current_ratio": 2.2270577762536763, "debt_to_equity_ratio": 0.6136126522702763, "profit_margin": 0.23015249976346475, "quarter": 2, "return_on_assets": 0.16000719765821916, "return_on_equity": 0.22257589359517538 }, { "asset_turnover_ratio": 0.7114471723274706, "current_ratio": 1.2925618722709793, "debt_to_equity_ratio": 0.5987131090942015, "profit_margin": 0.24410275669950063, "quarter": 3, "return_on_assets": 0.17366621601120022, "return_on_equity": 0.23655997962306652 }, { "asset_turnover_ratio": 0.7280504970954996, "current_ratio": 2.497884584083328, "debt_to_equity_ratio": 0.5872395498703326, "profit_margin": 0.25237549615729216, "quarter": 4, "return_on_assets": 0.1837421054320399, "return_on_equity": 0.2463735431728476 } ], "income_statement": [ { "depreciation": 353191, "expenses": 6119716, "income_tax": 654624, "marketing_expense": 752341, "net_income": 2863154, "net_profit": 2208530, "operational_expense": 3735493, "product_revenue": 2613025, "quarter": 1, "rd_expense": 652197, "revenue": 8982870, "salaries_expense": 2215050, "service_revenue": 6369845 }, { "depreciation": 443789, "expenses": 6376708, "income_tax": 824280, "marketing_expense": 1274344, "net_income": 2977077, "net_profit": 2152797, "operational_expense": 3346871, "product_revenue": 2055843, "quarter": 2, "rd_expense": 763665, "revenue": 9353785, "salaries_expense": 2159522, "service_revenue": 7297942 }, { "depreciation": 652140, "expenses": 6644493, "income_tax": 717959, "marketing_expense": 693753, "net_income": 3095524, "net_profit": 2377565, "operational_expense": 3540929, "product_revenue": 3160762, "quarter": 3, "rd_expense": 1023799, "revenue": 9740017, "salaries_expense": 2679786, "service_revenue": 6579255 }, { "depreciation": 686024, "expenses": 6923523, "income_tax": 659032, "marketing_expense": 952983, "net_income": 3218674, "net_profit": 2559642, "operational_expense": 4543358, "product_revenue": 2029206, "quarter": 4, "rd_expense": 911263, "revenue": 10142197, "salaries_expense": 2186399, "service_revenue": 8112991 } ], "market_conditions": { "gdp_growth": [ 0.02652923082695518, 0.01362446932586751, 0.01405525731604954, 0.01686692791030045 ], "inflation_rate": [ 0.019150915469522793, 0.02270576829270903, 0.01690421987466104, 0.01944574902906336 ], "interest_rate": [ 0.026309172798839205, 0.02665621887834234, 0.031755278549210696, 0.027697108633863324 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 139314, "billable_hours_per_employee": 121, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 21181778, "net_revenue": 17410335, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 34005 }, { "average_project_size": 88895, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 21646331, "net_revenue": 17921010, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 35002 }, { "average_project_size": 81843, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 22341891, "net_revenue": 18446665, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 36029 }, { "average_project_size": 94977, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 24632973, "net_revenue": 18987737, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 37085 } ], "balance_sheet": [ { "assets": 21719433, "current_assets": 7173076, "current_liabilities": 5032062, "equity": 14167460, "fixed_assets": 14546357, "liabilities": 11447239, "long_term_liabilities": 6415177, "quarter": 1 }, { "assets": 22404751, "current_assets": 10401720, "current_liabilities": 5402509, "equity": 14884976, "fixed_assets": 12003031, "liabilities": 11685803, "long_term_liabilities": 6283294, "quarter": 2 }, { "assets": 23111692, "current_assets": 11409852, "current_liabilities": 5190148, "equity": 15393514, "fixed_assets": 11701840, "liabilities": 11929339, "long_term_liabilities": 6739191, "quarter": 3 }, { "assets": 23840940, "current_assets": 8254058, "current_liabilities": 6756235, "equity": 16307005, "fixed_assets": 15586882, "liabilities": 12177950, "long_term_liabilities": 5421715, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37502, "financing_cash_flow": 188024, "investing_cash_flow": -292402, "net_cash_flow": 4412013, "operating_cash_flow": 4737974, "quarter": 1 }, { "change_in_working_capital": -23942, "financing_cash_flow": 76454, "investing_cash_flow": -438474, "net_cash_flow": 4854842, "operating_cash_flow": 5388930, "quarter": 2 }, { "change_in_working_capital": 91441, "financing_cash_flow": 181418, "investing_cash_flow": -202781, "net_cash_flow": 5002358, "operating_cash_flow": 5058652, "quarter": 3 }, { "change_in_working_capital": -35974, "financing_cash_flow": -181579, "investing_cash_flow": -259514, "net_cash_flow": 5272734, "operating_cash_flow": 5694857, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8016017268959093, "current_ratio": 1.4254744873970153, "debt_to_equity_ratio": 0.8079951522714728, "profit_margin": 0.223732972398291, "quarter": 1, "return_on_assets": 0.1793447370380249, "return_on_equity": 0.2749445560460379 }, { "asset_turnover_ratio": 0.7998754371338472, "current_ratio": 1.9253498698475098, "debt_to_equity_ratio": 0.7850736877237827, "profit_margin": 0.23246613890623352, "quarter": 2, "return_on_assets": 0.1859439544764412, "return_on_equity": 0.27988140525050226 }, { "asset_turnover_ratio": 0.7981529435404383, "current_ratio": 2.198367368329381, "debt_to_equity_ratio": 0.7749587910856481, "profit_margin": 0.22828847382440132, "quarter": 3, "return_on_assets": 0.18220911735930023, "return_on_equity": 0.27356723097793006 }, { "asset_turnover_ratio": 0.7964340751664993, "current_ratio": 1.2216949232819758, "debt_to_equity_ratio": 0.7467925593939537, "profit_margin": 0.2445796989920389, "quarter": 4, "return_on_assets": 0.1947916063712253, "return_on_equity": 0.28478650739360173 } ], "income_statement": [ { "depreciation": 842708, "expenses": 11958806, "income_tax": 1556263, "marketing_expense": 1828327, "net_income": 5451529, "net_profit": 3895266, "operational_expense": 8091079, "product_revenue": 4868526, "quarter": 1, "rd_expense": 2100821, "revenue": 17410335, "salaries_expense": 4282226, "service_revenue": 12541809 }, { "depreciation": 1222902, "expenses": 12238580, "income_tax": 1516402, "marketing_expense": 1400172, "net_income": 5682430, "net_profit": 4166028, "operational_expense": 8024391, "product_revenue": 6173584, "quarter": 2, "rd_expense": 1840176, "revenue": 17921010, "salaries_expense": 5062243, "service_revenue": 11747426 }, { "depreciation": 847491, "expenses": 12524900, "income_tax": 1710604, "marketing_expense": 2300287, "net_income": 5921765, "net_profit": 4211161, "operational_expense": 7376442, "product_revenue": 4434894, "quarter": 3, "rd_expense": 1327440, "revenue": 18446665, "salaries_expense": 3962036, "service_revenue": 14011771 }, { "depreciation": 1050842, "expenses": 12817918, "income_tax": 1525804, "marketing_expense": 2499920, "net_income": 6169819, "net_profit": 4644015, "operational_expense": 8840460, "product_revenue": 5520307, "quarter": 4, "rd_expense": 1616646, "revenue": 18987737, "salaries_expense": 5610524, "service_revenue": 13467430 } ], "market_conditions": { "gdp_growth": [ 0.02023713449100396, 0.009538184716222413, 0.012383158541240604, 0.02671284693506234 ], "inflation_rate": [ 0.0185772877064306, 0.022500063516830607, 0.018164621345572774, 0.020170986034467393 ], "interest_rate": [ 0.02565485399688229, 0.027993890896889743, 0.022794464067731675, 0.02891179913506837 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1990, "industry": "Advertising", "location": "Youngborough", "name": "Keith Group", "num_employees": 65, "region": "Latin America", "revenue_size": "Small", "website": "www.keithgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 199896, "billable_hours_per_employee": 106, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 1595625, "net_revenue": 1263184, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 19434 }, { "average_project_size": 182357, "billable_hours_per_employee": 94, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 1432348, "net_revenue": 1266937, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 19491 }, { "average_project_size": 55500, "billable_hours_per_employee": 137, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 1609289, "net_revenue": 1270702, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 19549 }, { "average_project_size": 108890, "billable_hours_per_employee": 124, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 1408797, "net_revenue": 1274478, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 19607 } ], "balance_sheet": [ { "assets": 1720969, "current_assets": 710490, "current_liabilities": 596663, "equity": 928129, "fixed_assets": 1010479, "liabilities": 1027140, "long_term_liabilities": 430477, "quarter": 1 }, { "assets": 1754005, "current_assets": 828068, "current_liabilities": 454100, "equity": 930699, "fixed_assets": 925937, "liabilities": 1047206, "long_term_liabilities": 593106, "quarter": 2 }, { "assets": 1787676, "current_assets": 810677, "current_liabilities": 633784, "equity": 942448, "fixed_assets": 976999, "liabilities": 1067664, "long_term_liabilities": 433880, "quarter": 3 }, { "assets": 1821994, "current_assets": 760502, "current_liabilities": 555439, "equity": 950806, "fixed_assets": 1061492, "liabilities": 1088522, "long_term_liabilities": 533083, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65259, "financing_cash_flow": 193981, "investing_cash_flow": -241562, "net_cash_flow": -265825, "operating_cash_flow": 291859, "quarter": 1 }, { "change_in_working_capital": -29996, "financing_cash_flow": -42227, "investing_cash_flow": -312497, "net_cash_flow": 63241, "operating_cash_flow": 274246, "quarter": 2 }, { "change_in_working_capital": 9988, "financing_cash_flow": 166375, "investing_cash_flow": -132770, "net_cash_flow": 366171, "operating_cash_flow": 289584, "quarter": 3 }, { "change_in_working_capital": -60119, "financing_cash_flow": -118853, "investing_cash_flow": -172606, "net_cash_flow": 161086, "operating_cash_flow": 274874, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7339957895813347, "current_ratio": 1.1907726807259709, "debt_to_equity_ratio": 1.1066780587612282, "profit_margin": 0.1854836666708888, "quarter": 1, "return_on_assets": 0.13614423037254011, "return_on_equity": 0.2524433564730765 }, { "asset_turnover_ratio": 0.722310939820582, "current_ratio": 1.823536665932614, "debt_to_equity_ratio": 1.1251822554875421, "profit_margin": 0.1767254409650993, "quarter": 2, "return_on_assets": 0.12765071935370767, "return_on_equity": 0.24057187124945875 }, { "asset_turnover_ratio": 0.7108122500945362, "current_ratio": 1.2791061307953497, "debt_to_equity_ratio": 1.1328625027587729, "profit_margin": 0.17504969693917222, "quarter": 3, "return_on_assets": 0.12442746895969964, "return_on_equity": 0.23601938780707266 }, { "asset_turnover_ratio": 0.6994962661787031, "current_ratio": 1.3691908562416395, "debt_to_equity_ratio": 1.1448413240976603, "profit_margin": 0.17052785532586676, "quarter": 4, "return_on_assets": 0.11928359807990586, "return_on_equity": 0.22857870059717755 } ], "income_statement": [ { "depreciation": 57559, "expenses": 949633, "income_tax": 79251, "marketing_expense": 121370, "net_income": 313551, "net_profit": 234300, "operational_expense": 609823, "product_revenue": 288252, "quarter": 1, "rd_expense": 122003, "revenue": 1263184, "salaries_expense": 360894, "service_revenue": 974932 }, { "depreciation": 50346, "expenses": 961117, "income_tax": 81920, "marketing_expense": 111481, "net_income": 305820, "net_profit": 223900, "operational_expense": 537246, "product_revenue": 504796, "quarter": 2, "rd_expense": 164145, "revenue": 1266937, "salaries_expense": 474294, "service_revenue": 762141 }, { "depreciation": 67148, "expenses": 972741, "income_tax": 75525, "marketing_expense": 145523, "net_income": 297961, "net_profit": 222436, "operational_expense": 631434, "product_revenue": 282665, "quarter": 3, "rd_expense": 179045, "revenue": 1270702, "salaries_expense": 417662, "service_revenue": 988037 }, { "depreciation": 57540, "expenses": 984506, "income_tax": 72638, "marketing_expense": 134467, "net_income": 289972, "net_profit": 217334, "operational_expense": 571011, "product_revenue": 280488, "quarter": 4, "rd_expense": 170584, "revenue": 1274478, "salaries_expense": 326380, "service_revenue": 993990 } ], "market_conditions": { "gdp_growth": [ 0.00516586908522032, 0.010641629915408991, 0.01899074602635397, 0.018020060286627497 ], "inflation_rate": [ 0.03270807078512857, 0.03301040326577291, 0.0365394903575898, 0.02875156456326587 ], "interest_rate": [ 0.04360815728763056, 0.043163199439701073, 0.04426480258511475, 0.04506537505247521 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 166596, "billable_hours_per_employee": 88, "client_concentration": 0.21, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 3028145, "net_revenue": 2679658, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 41226 }, { "average_project_size": 184590, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 3399477, "net_revenue": 2691437, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 41407 }, { "average_project_size": 169685, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 3502661, "net_revenue": 2703269, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 41589 }, { "average_project_size": 198274, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 3245971, "net_revenue": 2715153, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 41772 } ], "balance_sheet": [ { "assets": 2705394, "current_assets": 1348469, "current_liabilities": 700166, "equity": 1576295, "fixed_assets": 1356925, "liabilities": 1584827, "long_term_liabilities": 884661, "quarter": 1 }, { "assets": 2800539, "current_assets": 1290267, "current_liabilities": 706696, "equity": 1627239, "fixed_assets": 1510272, "liabilities": 1609718, "long_term_liabilities": 903022, "quarter": 2 }, { "assets": 2899030, "current_assets": 1192872, "current_liabilities": 666483, "equity": 1709224, "fixed_assets": 1706158, "liabilities": 1635001, "long_term_liabilities": 968518, "quarter": 3 }, { "assets": 3000986, "current_assets": 1477513, "current_liabilities": 930757, "equity": 1839982, "fixed_assets": 1523473, "liabilities": 1660681, "long_term_liabilities": 729924, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64543, "financing_cash_flow": 61155, "investing_cash_flow": -398250, "net_cash_flow": 592378, "operating_cash_flow": 571985, "quarter": 1 }, { "change_in_working_capital": -7455, "financing_cash_flow": 139035, "investing_cash_flow": -193810, "net_cash_flow": 403451, "operating_cash_flow": 622998, "quarter": 2 }, { "change_in_working_capital": -68066, "financing_cash_flow": -103149, "investing_cash_flow": -256391, "net_cash_flow": 348540, "operating_cash_flow": 589296, "quarter": 3 }, { "change_in_working_capital": -88424, "financing_cash_flow": 3350, "investing_cash_flow": -269676, "net_cash_flow": 101392, "operating_cash_flow": 647265, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9904871527030813, "current_ratio": 1.9259275657486938, "debt_to_equity_ratio": 1.0054126924211522, "profit_margin": 0.17006946408832768, "quarter": 1, "return_on_assets": 0.16845161924658664, "return_on_equity": 0.2891133956524635 }, { "asset_turnover_ratio": 0.9610424993188811, "current_ratio": 1.8257737414673354, "debt_to_equity_ratio": 0.9892326818617302, "profit_margin": 0.16215055377480506, "quarter": 2, "return_on_assets": 0.15583357346567928, "return_on_equity": 0.26819539108883206 }, { "asset_turnover_ratio": 0.9324736204868525, "current_ratio": 1.7898010902003503, "debt_to_equity_ratio": 0.956575030540175, "profit_margin": 0.1646876429981626, "quarter": 3, "return_on_assets": 0.15356688271594293, "return_on_equity": 0.26046615306127224 }, { "asset_turnover_ratio": 0.9047536376377631, "current_ratio": 1.5874315207943641, "debt_to_equity_ratio": 0.9025528510604995, "profit_margin": 0.1840327230178189, "quarter": 4, "return_on_assets": 0.16650427559475453, "return_on_equity": 0.27156624358281767 } ], "income_statement": [ { "depreciation": 116257, "expenses": 2105812, "income_tax": 118118, "marketing_expense": 350863, "net_income": 573846, "net_profit": 455728, "operational_expense": 1110854, "product_revenue": 907574, "quarter": 1, "rd_expense": 395042, "revenue": 2679658, "salaries_expense": 719651, "service_revenue": 1772084 }, { "depreciation": 186580, "expenses": 2100341, "income_tax": 154678, "marketing_expense": 351987, "net_income": 591096, "net_profit": 436418, "operational_expense": 1436756, "product_revenue": 906946, "quarter": 2, "rd_expense": 344359, "revenue": 2691437, "salaries_expense": 713625, "service_revenue": 1784491 }, { "depreciation": 144101, "expenses": 2094884, "income_tax": 163190, "marketing_expense": 408975, "net_income": 608385, "net_profit": 445195, "operational_expense": 1200439, "product_revenue": 652695, "quarter": 3, "rd_expense": 299638, "revenue": 2703269, "salaries_expense": 930981, "service_revenue": 2050574 }, { "depreciation": 147588, "expenses": 2089442, "income_tax": 126034, "marketing_expense": 284465, "net_income": 625711, "net_profit": 499677, "operational_expense": 1181189, "product_revenue": 1033112, "quarter": 4, "rd_expense": 217579, "revenue": 2715153, "salaries_expense": 628001, "service_revenue": 1682041 } ], "market_conditions": { "gdp_growth": [ 0.008251980256360519, -0.0019167627119823557, 0.016488895005111116, -0.000512441567471416 ], "inflation_rate": [ 0.019274465236084146, 0.02231024404489632, 0.02009511082299534, 0.02732514845063491 ], "interest_rate": [ 0.0455227399059885, 0.04687945396437397, 0.04215995813112211, 0.04353361022847965 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 133197, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 3335232, "net_revenue": 2685143, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 41310 }, { "average_project_size": 196413, "billable_hours_per_employee": 132, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 3385850, "net_revenue": 2660778, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 40935 }, { "average_project_size": 178013, "billable_hours_per_employee": 150, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 3028549, "net_revenue": 2636635, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 40564 }, { "average_project_size": 161888, "billable_hours_per_employee": 90, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 3114428, "net_revenue": 2612711, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 40196 } ], "balance_sheet": [ { "assets": 3033126, "current_assets": 1073010, "current_liabilities": 493452, "equity": 2540627, "fixed_assets": 1960116, "liabilities": 1221357, "long_term_liabilities": 727905, "quarter": 1 }, { "assets": 3138708, "current_assets": 1133282, "current_liabilities": 732234, "equity": 2639457, "fixed_assets": 2005426, "liabilities": 1250497, "long_term_liabilities": 518263, "quarter": 2 }, { "assets": 3247965, "current_assets": 1387759, "current_liabilities": 532288, "equity": 2673050, "fixed_assets": 1860206, "liabilities": 1280333, "long_term_liabilities": 748045, "quarter": 3 }, { "assets": 3361025, "current_assets": 1316721, "current_liabilities": 761890, "equity": 2721600, "fixed_assets": 2044304, "liabilities": 1310880, "long_term_liabilities": 548990, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86658, "financing_cash_flow": -17134, "investing_cash_flow": -202795, "net_cash_flow": 361046, "operating_cash_flow": 837389, "quarter": 1 }, { "change_in_working_capital": -17534, "financing_cash_flow": -145914, "investing_cash_flow": -281821, "net_cash_flow": 757668, "operating_cash_flow": 882967, "quarter": 2 }, { "change_in_working_capital": -52330, "financing_cash_flow": 121326, "investing_cash_flow": -416704, "net_cash_flow": 559515, "operating_cash_flow": 802921, "quarter": 3 }, { "change_in_working_capital": 60488, "financing_cash_flow": -91704, "investing_cash_flow": -394572, "net_cash_flow": 308064, "operating_cash_flow": 761875, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8852724878557633, "current_ratio": 2.174497215534642, "debt_to_equity_ratio": 0.48073054407435645, "profit_margin": 0.27144103684608234, "quarter": 1, "return_on_assets": 0.2402992819948792, "return_on_equity": 0.2868811517786751 }, { "asset_turnover_ratio": 0.8477303399997707, "current_ratio": 1.5477046954935172, "debt_to_equity_ratio": 0.4737705520491525, "profit_margin": 0.28234072891462575, "quarter": 2, "return_on_assets": 0.23934880211857873, "return_on_equity": 0.28462142023908704 }, { "asset_turnover_ratio": 0.8117806072417653, "current_ratio": 2.607158154983768, "debt_to_equity_ratio": 0.47897832064495616, "profit_margin": 0.2675448061639173, "quarter": 3, "return_on_assets": 0.21718768521212514, "return_on_equity": 0.26390003928097117 }, { "asset_turnover_ratio": 0.7773554198495994, "current_ratio": 1.728229796952316, "debt_to_equity_ratio": 0.48165784832451497, "profit_margin": 0.25699551155868366, "quarter": 4, "return_on_assets": 0.19977685378716314, "return_on_equity": 0.24671333039388596 } ], "income_statement": [ { "depreciation": 108531, "expenses": 1697567, "income_tax": 258718, "marketing_expense": 223588, "net_income": 987576, "net_profit": 728858, "operational_expense": 990288, "product_revenue": 877898, "quarter": 1, "rd_expense": 236721, "revenue": 2685143, "salaries_expense": 544005, "service_revenue": 1807245 }, { "depreciation": 131721, "expenses": 1684848, "income_tax": 224684, "marketing_expense": 177702, "net_income": 975930, "net_profit": 751246, "operational_expense": 1056262, "product_revenue": 897173, "quarter": 2, "rd_expense": 244324, "revenue": 2660778, "salaries_expense": 615671, "service_revenue": 1763605 }, { "depreciation": 97503, "expenses": 1672225, "income_tax": 258992, "marketing_expense": 194812, "net_income": 964410, "net_profit": 705418, "operational_expense": 1127405, "product_revenue": 941081, "quarter": 3, "rd_expense": 308299, "revenue": 2636635, "salaries_expense": 806441, "service_revenue": 1695554 }, { "depreciation": 90420, "expenses": 1659696, "income_tax": 281560, "marketing_expense": 238905, "net_income": 953015, "net_profit": 671455, "operational_expense": 1032428, "product_revenue": 557011, "quarter": 4, "rd_expense": 261357, "revenue": 2612711, "salaries_expense": 785647, "service_revenue": 2055700 } ], "market_conditions": { "gdp_growth": [ -0.00015528956537520441, 0.0023406446382179154, 0.0032819391184299614, 0.012089867837585882 ], "inflation_rate": [ 0.04062061284776051, 0.036903046200831735, 0.044001889973269044, 0.03461534979003278 ], "interest_rate": [ 0.04897464489067684, 0.05179000349735953, 0.046094933002963696, 0.04662976130750378 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 161189, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 5478662, "net_revenue": 4414276, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 67912 }, { "average_project_size": 70915, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 5645606, "net_revenue": 4427066, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 68109 }, { "average_project_size": 142586, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 5236798, "net_revenue": 4439893, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 68306 }, { "average_project_size": 117287, "billable_hours_per_employee": 89, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 5225443, "net_revenue": 4452757, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 68504 } ], "balance_sheet": [ { "assets": 6424882, "current_assets": 3166296, "current_liabilities": 1498420, "equity": 4892254, "fixed_assets": 3258586, "liabilities": 2589227, "long_term_liabilities": 1090807, "quarter": 1 }, { "assets": 6581334, "current_assets": 2237456, "current_liabilities": 1499117, "equity": 5131265, "fixed_assets": 4343878, "liabilities": 2615566, "long_term_liabilities": 1116449, "quarter": 2 }, { "assets": 6741597, "current_assets": 2217270, "current_liabilities": 1359779, "equity": 5211733, "fixed_assets": 4524327, "liabilities": 2642172, "long_term_liabilities": 1282393, "quarter": 3 }, { "assets": 6905762, "current_assets": 2654680, "current_liabilities": 1096123, "equity": 5409544, "fixed_assets": 4251082, "liabilities": 2669050, "long_term_liabilities": 1572927, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13266, "financing_cash_flow": -114452, "investing_cash_flow": -407499, "net_cash_flow": 805339, "operating_cash_flow": 1231636, "quarter": 1 }, { "change_in_working_capital": -43630, "financing_cash_flow": 163836, "investing_cash_flow": -424956, "net_cash_flow": 1232484, "operating_cash_flow": 1434826, "quarter": 2 }, { "change_in_working_capital": -27345, "financing_cash_flow": -196878, "investing_cash_flow": -255388, "net_cash_flow": 1283285, "operating_cash_flow": 1287167, "quarter": 3 }, { "change_in_working_capital": -98330, "financing_cash_flow": -40324, "investing_cash_flow": -224612, "net_cash_flow": 1184202, "operating_cash_flow": 1416728, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6870594666174413, "current_ratio": 2.113089787909932, "debt_to_equity_ratio": 0.5292503210176741, "profit_margin": 0.23935952350963102, "quarter": 1, "return_on_assets": 0.16445422655233202, "return_on_equity": 0.21597386398989096 }, { "asset_turnover_ratio": 0.6726700088462308, "current_ratio": 1.4925159277094449, "debt_to_equity_ratio": 0.5097312261206545, "profit_margin": 0.26326623547062544, "quarter": 2, "return_on_assets": 0.17709130094293954, "return_on_equity": 0.22713638839545414 }, { "asset_turnover_ratio": 0.6585817870750803, "current_ratio": 1.6306105624516924, "debt_to_equity_ratio": 0.5069661089698955, "profit_margin": 0.250525857267281, "quarter": 3, "return_on_assets": 0.1649917667876024, "return_on_equity": 0.21342382658513012 }, { "asset_turnover_ratio": 0.6447886561975348, "current_ratio": 2.42188148592813, "debt_to_equity_ratio": 0.4933964859145244, "profit_margin": 0.2633945665573037, "quarter": 4, "return_on_assets": 0.16983382862021598, "return_on_equity": 0.21680792318169517 } ], "income_statement": [ { "depreciation": 175037, "expenses": 2918453, "income_tax": 439224, "marketing_expense": 456313, "net_income": 1495823, "net_profit": 1056599, "operational_expense": 1495368, "product_revenue": 929620, "quarter": 1, "rd_expense": 342513, "revenue": 4414276, "salaries_expense": 1068636, "service_revenue": 3484656 }, { "depreciation": 269329, "expenses": 2910949, "income_tax": 350620, "marketing_expense": 315801, "net_income": 1516117, "net_profit": 1165497, "operational_expense": 1654176, "product_revenue": 1153429, "quarter": 2, "rd_expense": 491705, "revenue": 4427066, "salaries_expense": 1429941, "service_revenue": 3273637 }, { "depreciation": 174859, "expenses": 2903465, "income_tax": 424120, "marketing_expense": 414177, "net_income": 1536428, "net_profit": 1112308, "operational_expense": 1560231, "product_revenue": 1645942, "quarter": 3, "rd_expense": 535509, "revenue": 4439893, "salaries_expense": 1045723, "service_revenue": 2793951 }, { "depreciation": 243896, "expenses": 2896000, "income_tax": 383925, "marketing_expense": 526415, "net_income": 1556757, "net_profit": 1172832, "operational_expense": 1484200, "product_revenue": 1276680, "quarter": 4, "rd_expense": 534316, "revenue": 4452757, "salaries_expense": 1053619, "service_revenue": 3176077 } ], "market_conditions": { "gdp_growth": [ -0.014664856731426942, -0.02421372715204001, -0.02417842847011551, -0.021521754005124495 ], "inflation_rate": [ 0.027223960189925622, 0.03036749782552101, 0.024013025012089143, 0.024727292096841755 ], "interest_rate": [ 0.0463667116522102, 0.045344757862719166, 0.044072353092071526, 0.039321733983113956 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 176682, "billable_hours_per_employee": 130, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 1245320, "net_revenue": 1090562, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 16778 }, { "average_project_size": 51787, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 1225103, "net_revenue": 1078165, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 16587 }, { "average_project_size": 139479, "billable_hours_per_employee": 104, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 1216517, "net_revenue": 1065910, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 16399 }, { "average_project_size": 146891, "billable_hours_per_employee": 91, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 1171417, "net_revenue": 1053794, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 16212 } ], "balance_sheet": [ { "assets": 1243453, "current_assets": 553745, "current_liabilities": 365621, "equity": 813092, "fixed_assets": 689708, "liabilities": 653669, "long_term_liabilities": 288048, "quarter": 1 }, { "assets": 1283066, "current_assets": 607105, "current_liabilities": 337419, "equity": 853498, "fixed_assets": 675961, "liabilities": 665093, "long_term_liabilities": 327674, "quarter": 2 }, { "assets": 1323941, "current_assets": 498949, "current_liabilities": 287343, "equity": 853546, "fixed_assets": 824992, "liabilities": 676718, "long_term_liabilities": 389375, "quarter": 3 }, { "assets": 1366119, "current_assets": 434777, "current_liabilities": 277829, "equity": 875654, "fixed_assets": 931342, "liabilities": 688545, "long_term_liabilities": 410716, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63491, "financing_cash_flow": 80969, "investing_cash_flow": -258495, "net_cash_flow": 99199, "operating_cash_flow": 263684, "quarter": 1 }, { "change_in_working_capital": -69497, "financing_cash_flow": -26409, "investing_cash_flow": -445322, "net_cash_flow": -273657, "operating_cash_flow": 309617, "quarter": 2 }, { "change_in_working_capital": -76299, "financing_cash_flow": -185073, "investing_cash_flow": -409076, "net_cash_flow": -22958, "operating_cash_flow": 259791, "quarter": 3 }, { "change_in_working_capital": 49668, "financing_cash_flow": -49425, "investing_cash_flow": -222530, "net_cash_flow": -75693, "operating_cash_flow": 263871, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8770432014720299, "current_ratio": 1.5145328085640595, "debt_to_equity_ratio": 0.8039299365877416, "profit_margin": 0.2047641491267805, "quarter": 1, "return_on_assets": 0.17958700489684773, "return_on_equity": 0.2746405080851859 }, { "asset_turnover_ratio": 0.8403036164936176, "current_ratio": 1.7992614523782005, "debt_to_equity_ratio": 0.7792554874176624, "profit_margin": 0.21844986620786244, "quarter": 2, "return_on_assets": 0.18356421259701372, "return_on_equity": 0.27595260914495406 }, { "asset_turnover_ratio": 0.8051038528151935, "current_ratio": 1.7364230205712337, "debt_to_equity_ratio": 0.792831317820012, "profit_margin": 0.19356512275895713, "quarter": 3, "return_on_assets": 0.15584002610388228, "return_on_equity": 0.2417245233414485 }, { "asset_turnover_ratio": 0.7713778960690832, "current_ratio": 1.5649086308484716, "debt_to_equity_ratio": 0.7863208527569109, "profit_margin": 0.18796842646665288, "quarter": 4, "return_on_assets": 0.14499468933526288, "return_on_equity": 0.2262080684836705 } ], "income_statement": [ { "depreciation": 40376, "expenses": 784667, "income_tax": 82587, "marketing_expense": 94829, "net_income": 305895, "net_profit": 223308, "operational_expense": 535550, "product_revenue": 237313, "quarter": 1, "rd_expense": 127178, "revenue": 1090562, "salaries_expense": 328883, "service_revenue": 853249 }, { "depreciation": 74092, "expenses": 780984, "income_tax": 61656, "marketing_expense": 93989, "net_income": 297181, "net_profit": 235525, "operational_expense": 416867, "product_revenue": 216572, "quarter": 2, "rd_expense": 150219, "revenue": 1078165, "salaries_expense": 240195, "service_revenue": 861593 }, { "depreciation": 53468, "expenses": 777320, "income_tax": 82267, "marketing_expense": 134488, "net_income": 288590, "net_profit": 206323, "operational_expense": 520562, "product_revenue": 250630, "quarter": 3, "rd_expense": 78568, "revenue": 1065910, "salaries_expense": 256381, "service_revenue": 815280 }, { "depreciation": 65791, "expenses": 773672, "income_tax": 82042, "marketing_expense": 85864, "net_income": 280122, "net_profit": 198080, "operational_expense": 442431, "product_revenue": 313850, "quarter": 4, "rd_expense": 107531, "revenue": 1053794, "salaries_expense": 325265, "service_revenue": 739944 } ], "market_conditions": { "gdp_growth": [ -0.000598946116395686, -0.001489159215224193, -0.00044429061721830247, 0.013348579983750617 ], "inflation_rate": [ 0.030057915180843744, 0.03315444869244901, 0.03716535789790267, 0.03685915623907369 ], "interest_rate": [ 0.0576078426391694, 0.05595974890504412, 0.055328742179294045, 0.06248138257033617 ], "year": 1994 }, "random_event": { "description": "Keith Group Senior Leadership Change in 1994", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 1994 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1996, "industry": "Advertising", "location": "Baileyfurt", "name": "Copeland Inc", "num_employees": 449, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.copelandinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 71234, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 745956, "net_revenue": 648079, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 1443 }, { "average_project_size": 89923, "billable_hours_per_employee": 131, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 748494, "net_revenue": 635837, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1416 }, { "average_project_size": 179647, "billable_hours_per_employee": 105, "client_concentration": 0.15, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 722881, "net_revenue": 623826, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 1389 }, { "average_project_size": 68224, "billable_hours_per_employee": 84, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 765292, "net_revenue": 612043, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 1363 } ], "balance_sheet": [ { "assets": 671547, "current_assets": 214141, "current_liabilities": 157238, "equity": 492877, "fixed_assets": 457406, "liabilities": 337377, "long_term_liabilities": 180139, "quarter": 1 }, { "assets": 687292, "current_assets": 238899, "current_liabilities": 188968, "equity": 493015, "fixed_assets": 448393, "liabilities": 343399, "long_term_liabilities": 154431, "quarter": 2 }, { "assets": 703406, "current_assets": 255192, "current_liabilities": 195254, "equity": 507503, "fixed_assets": 448214, "liabilities": 349529, "long_term_liabilities": 154275, "quarter": 3 }, { "assets": 719898, "current_assets": 340531, "current_liabilities": 179212, "equity": 509865, "fixed_assets": 379367, "liabilities": 355768, "long_term_liabilities": 176556, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43480, "financing_cash_flow": 188918, "investing_cash_flow": -307769, "net_cash_flow": 242098, "operating_cash_flow": 188898, "quarter": 1 }, { "change_in_working_capital": -65343, "financing_cash_flow": -118273, "investing_cash_flow": -383333, "net_cash_flow": -245835, "operating_cash_flow": 173178, "quarter": 2 }, { "change_in_working_capital": 9601, "financing_cash_flow": -77090, "investing_cash_flow": -398336, "net_cash_flow": 72889, "operating_cash_flow": 176198, "quarter": 3 }, { "change_in_working_capital": -66509, "financing_cash_flow": 171018, "investing_cash_flow": -181170, "net_cash_flow": -436144, "operating_cash_flow": 174550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9650538234851768, "current_ratio": 1.3618908915147738, "debt_to_equity_ratio": 0.6845054648522857, "profit_margin": 0.24488835466046577, "quarter": 1, "return_on_assets": 0.2363304429920765, "return_on_equity": 0.3220012295156804 }, { "asset_turnover_ratio": 0.925133713181588, "current_ratio": 1.2642299225265654, "debt_to_equity_ratio": 0.6965285031895582, "profit_margin": 0.23452866064730427, "quarter": 2, "return_on_assets": 0.21697037067214517, "return_on_equity": 0.3024694988996278 }, { "asset_turnover_ratio": 0.886864769421927, "current_ratio": 1.3069745050037387, "debt_to_equity_ratio": 0.6887230223269616, "profit_margin": 0.24626418264067224, "quarter": 3, "return_on_assets": 0.2184030275544991, "return_on_equity": 0.30270954063325733 }, { "asset_turnover_ratio": 0.8501801644121806, "current_ratio": 1.9001573555342277, "debt_to_equity_ratio": 0.6977690172888902, "profit_margin": 0.23811235485088467, "quarter": 4, "return_on_assets": 0.2024384009956966, "return_on_equity": 0.2858305629921646 } ], "income_statement": [ { "depreciation": 30191, "expenses": 441653, "income_tax": 47719, "marketing_expense": 80058, "net_income": 206426, "net_profit": 158707, "operational_expense": 241184, "product_revenue": 230162, "quarter": 1, "rd_expense": 57710, "revenue": 648079, "salaries_expense": 197010, "service_revenue": 417917 }, { "depreciation": 24056, "expenses": 435732, "income_tax": 50983, "marketing_expense": 85085, "net_income": 200105, "net_profit": 149122, "operational_expense": 271297, "product_revenue": 129999, "quarter": 2, "rd_expense": 78655, "revenue": 635837, "salaries_expense": 145843, "service_revenue": 505838 }, { "depreciation": 22572, "expenses": 429890, "income_tax": 40310, "marketing_expense": 64265, "net_income": 193936, "net_profit": 153626, "operational_expense": 221342, "product_revenue": 126844, "quarter": 3, "rd_expense": 69617, "revenue": 623826, "salaries_expense": 159073, "service_revenue": 496982 }, { "depreciation": 28815, "expenses": 424127, "income_tax": 42181, "marketing_expense": 52897, "net_income": 187916, "net_profit": 145735, "operational_expense": 253400, "product_revenue": 209800, "quarter": 4, "rd_expense": 72766, "revenue": 612043, "salaries_expense": 193261, "service_revenue": 402243 } ], "market_conditions": { "gdp_growth": [ -0.010896325053482453, -0.014252756666954485, -0.0009501101268639799, -0.005814917701963957 ], "inflation_rate": [ 0.034880923001150144, 0.02947115880322497, 0.03573848235252591, 0.02894014150985233 ], "interest_rate": [ 0.042775752465395854, 0.04515128019928626, 0.04128141032737348, 0.04978505674369657 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 100672, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 4026311, "net_revenue": 3302065, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7354 }, { "average_project_size": 100982, "billable_hours_per_employee": 150, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 4128626, "net_revenue": 3300311, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7350 }, { "average_project_size": 78742, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 3931683, "net_revenue": 3298559, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 7346 }, { "average_project_size": 53316, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 4041648, "net_revenue": 3296807, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 7343 } ], "balance_sheet": [ { "assets": 4308338, "current_assets": 1761472, "current_liabilities": 1101887, "equity": 3189288, "fixed_assets": 2546866, "liabilities": 1974468, "long_term_liabilities": 872581, "quarter": 1 }, { "assets": 4373952, "current_assets": 1518656, "current_liabilities": 1112099, "equity": 3212576, "fixed_assets": 2855296, "liabilities": 2028907, "long_term_liabilities": 916808, "quarter": 2 }, { "assets": 4440565, "current_assets": 2149888, "current_liabilities": 1146082, "equity": 3234336, "fixed_assets": 2290677, "liabilities": 2084847, "long_term_liabilities": 938765, "quarter": 3 }, { "assets": 4508192, "current_assets": 1896326, "current_liabilities": 908972, "equity": 3146211, "fixed_assets": 2611866, "liabilities": 2142329, "long_term_liabilities": 1233357, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64473, "financing_cash_flow": -145621, "investing_cash_flow": -372086, "net_cash_flow": 1049708, "operating_cash_flow": 1052515, "quarter": 1 }, { "change_in_working_capital": -50369, "financing_cash_flow": -168595, "investing_cash_flow": -424288, "net_cash_flow": 909328, "operating_cash_flow": 1027472, "quarter": 2 }, { "change_in_working_capital": 26152, "financing_cash_flow": 166918, "investing_cash_flow": -416822, "net_cash_flow": 722535, "operating_cash_flow": 1065140, "quarter": 3 }, { "change_in_working_capital": -21789, "financing_cash_flow": -87262, "investing_cash_flow": -281805, "net_cash_flow": 911280, "operating_cash_flow": 959304, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7664359203015176, "current_ratio": 1.5985958632781765, "debt_to_equity_ratio": 0.6190936660470926, "profit_margin": 0.2590554698347852, "quarter": 1, "return_on_assets": 0.19854941743196564, "return_on_equity": 0.2682159779863092 }, { "asset_turnover_ratio": 0.7545375440791303, "current_ratio": 1.3655762661417734, "debt_to_equity_ratio": 0.6315514403394659, "profit_margin": 0.2628634089332793, "quarter": 2, "return_on_assets": 0.1983403110047847, "return_on_equity": 0.2700421717649637 }, { "asset_turnover_ratio": 0.7428241676453334, "current_ratio": 1.875858795443956, "debt_to_equity_ratio": 0.6445981493573951, "profit_margin": 0.2663641911513482, "quarter": 3, "return_on_assets": 0.19786175858252272, "return_on_equity": 0.2716532852492753 }, { "asset_turnover_ratio": 0.7312925004081459, "current_ratio": 2.086231479077463, "debt_to_equity_ratio": 0.6809234981379189, "profit_margin": 0.2366981142663189, "quarter": 4, "return_on_assets": 0.17309555582370936, "return_on_equity": 0.24802786589964881 } ], "income_statement": [ { "depreciation": 197097, "expenses": 2189910, "income_tax": 256737, "marketing_expense": 371998, "net_income": 1112155, "net_profit": 855418, "operational_expense": 1299537, "product_revenue": 851817, "quarter": 1, "rd_expense": 352043, "revenue": 3302065, "salaries_expense": 707804, "service_revenue": 2450248 }, { "depreciation": 159941, "expenses": 2190826, "income_tax": 241954, "marketing_expense": 375552, "net_income": 1109485, "net_profit": 867531, "operational_expense": 1273225, "product_revenue": 1099745, "quarter": 2, "rd_expense": 414151, "revenue": 3300311, "salaries_expense": 661010, "service_revenue": 2200566 }, { "depreciation": 186522, "expenses": 2191743, "income_tax": 228198, "marketing_expense": 377724, "net_income": 1106816, "net_profit": 878618, "operational_expense": 1531431, "product_revenue": 686909, "quarter": 3, "rd_expense": 411467, "revenue": 3298559, "salaries_expense": 986379, "service_revenue": 2611650 }, { "depreciation": 178956, "expenses": 2192660, "income_tax": 323799, "marketing_expense": 283875, "net_income": 1104147, "net_profit": 780348, "operational_expense": 1217994, "product_revenue": 1151330, "quarter": 4, "rd_expense": 368256, "revenue": 3296807, "salaries_expense": 792939, "service_revenue": 2145477 } ], "market_conditions": { "gdp_growth": [ -0.022890824366985717, -0.027289854498690418, -0.011616669065482805, -0.025943256947064647 ], "inflation_rate": [ 0.041940277897652777, 0.03424232156254027, 0.03391424459966281, 0.041462630247440485 ], "interest_rate": [ 0.0484000779727078, 0.051582319878275024, 0.04872267421652196, 0.05245995392182805 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 139294, "billable_hours_per_employee": 110, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 1580213, "net_revenue": 1414059, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3149 }, { "average_project_size": 77446, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 1639833, "net_revenue": 1431411, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 3188 }, { "average_project_size": 84171, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 1845827, "net_revenue": 1448976, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 3227 }, { "average_project_size": 147081, "billable_hours_per_employee": 114, "client_concentration": 0.4, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 1827273, "net_revenue": 1466757, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 3267 } ], "balance_sheet": [ { "assets": 1599558, "current_assets": 510516, "current_liabilities": 339649, "equity": 1128668, "fixed_assets": 1089042, "liabilities": 763845, "long_term_liabilities": 424196, "quarter": 1 }, { "assets": 1653157, "current_assets": 645526, "current_liabilities": 395083, "equity": 1184702, "fixed_assets": 1007631, "liabilities": 779754, "long_term_liabilities": 384671, "quarter": 2 }, { "assets": 1708552, "current_assets": 730851, "current_liabilities": 370431, "equity": 1215976, "fixed_assets": 977701, "liabilities": 795994, "long_term_liabilities": 425563, "quarter": 3 }, { "assets": 1765803, "current_assets": 543016, "current_liabilities": 357025, "equity": 1270954, "fixed_assets": 1222787, "liabilities": 812572, "long_term_liabilities": 455547, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10030, "financing_cash_flow": 22893, "investing_cash_flow": -171252, "net_cash_flow": 7407, "operating_cash_flow": 351654, "quarter": 1 }, { "change_in_working_capital": 5788, "financing_cash_flow": -95312, "investing_cash_flow": -419546, "net_cash_flow": 23682, "operating_cash_flow": 368342, "quarter": 2 }, { "change_in_working_capital": 72456, "financing_cash_flow": 99683, "investing_cash_flow": -228408, "net_cash_flow": -152561, "operating_cash_flow": 359240, "quarter": 3 }, { "change_in_working_capital": -89574, "financing_cash_flow": -17405, "investing_cash_flow": -331065, "net_cash_flow": -2054, "operating_cash_flow": 397810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8840310885882225, "current_ratio": 1.5030693451180483, "debt_to_equity_ratio": 0.6767667728685495, "profit_margin": 0.20717310946714387, "quarter": 1, "return_on_assets": 0.18314746948844618, "return_on_equity": 0.25955816945284177 }, { "asset_turnover_ratio": 0.8658651295672462, "current_ratio": 1.6338997122123706, "debt_to_equity_ratio": 0.658185771611764, "profit_margin": 0.21747702092550636, "quarter": 2, "return_on_assets": 0.18830576890156228, "return_on_equity": 0.2627656575240018 }, { "asset_turnover_ratio": 0.848072519888186, "current_ratio": 1.972974724037675, "debt_to_equity_ratio": 0.6546132489457028, "profit_margin": 0.20940167400978346, "quarter": 3, "return_on_assets": 0.17758780534628152, "return_on_equity": 0.2495263064402587 }, { "asset_turnover_ratio": 0.8306458874517713, "current_ratio": 1.520946712415097, "debt_to_equity_ratio": 0.6393402121555933, "profit_margin": 0.21661597660689536, "quarter": 4, "return_on_assets": 0.1799311701248667, "return_on_equity": 0.24998780443666727 } ], "income_statement": [ { "depreciation": 58699, "expenses": 1033282, "income_tax": 87822, "marketing_expense": 114961, "net_income": 380777, "net_profit": 292955, "operational_expense": 664148, "product_revenue": 444072, "quarter": 1, "rd_expense": 190109, "revenue": 1414059, "salaries_expense": 488322, "service_revenue": 969987 }, { "depreciation": 57043, "expenses": 1041444, "income_tax": 78668, "marketing_expense": 156365, "net_income": 389967, "net_profit": 311299, "operational_expense": 526897, "product_revenue": 564322, "quarter": 2, "rd_expense": 172061, "revenue": 1431411, "salaries_expense": 464848, "service_revenue": 867089 }, { "depreciation": 55822, "expenses": 1049672, "income_tax": 95886, "marketing_expense": 108223, "net_income": 399304, "net_profit": 303418, "operational_expense": 581891, "product_revenue": 544292, "quarter": 3, "rd_expense": 142870, "revenue": 1448976, "salaries_expense": 396476, "service_revenue": 904684 }, { "depreciation": 80087, "expenses": 1057964, "income_tax": 91070, "marketing_expense": 118796, "net_income": 408793, "net_profit": 317723, "operational_expense": 604362, "product_revenue": 411285, "quarter": 4, "rd_expense": 185330, "revenue": 1466757, "salaries_expense": 372856, "service_revenue": 1055472 } ], "market_conditions": { "gdp_growth": [ -0.02594051925800201, -0.02803783826875158, -0.01673132949815557, -0.027483366131930177 ], "inflation_rate": [ 0.027959364775315833, 0.028800086996817895, 0.022739621833462682, 0.025002823293233514 ], "interest_rate": [ 0.046748802221637256, 0.04761196961967812, 0.04840421599727978, 0.05015600362159863 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 86657, "billable_hours_per_employee": 136, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 2773045, "net_revenue": 2150705, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4790 }, { "average_project_size": 168108, "billable_hours_per_employee": 110, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 2539267, "net_revenue": 2128354, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 4740 }, { "average_project_size": 52167, "billable_hours_per_employee": 138, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 2691816, "net_revenue": 2106236, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4691 }, { "average_project_size": 156931, "billable_hours_per_employee": 137, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 2391014, "net_revenue": 2084348, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 4642 } ], "balance_sheet": [ { "assets": 2852727, "current_assets": 1100562, "current_liabilities": 711674, "equity": 2101429, "fixed_assets": 1752165, "liabilities": 1351525, "long_term_liabilities": 639851, "quarter": 1 }, { "assets": 2893172, "current_assets": 1224167, "current_liabilities": 568001, "equity": 2079507, "fixed_assets": 1669005, "liabilities": 1386489, "long_term_liabilities": 818488, "quarter": 2 }, { "assets": 2934190, "current_assets": 1249829, "current_liabilities": 829167, "equity": 2062689, "fixed_assets": 1684361, "liabilities": 1422358, "long_term_liabilities": 593191, "quarter": 3 }, { "assets": 2975789, "current_assets": 1143246, "current_liabilities": 783236, "equity": 2066579, "fixed_assets": 1832543, "liabilities": 1459154, "long_term_liabilities": 675918, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25563, "financing_cash_flow": 94880, "investing_cash_flow": -341199, "net_cash_flow": 571781, "operating_cash_flow": 683791, "quarter": 1 }, { "change_in_working_capital": -88123, "financing_cash_flow": -107615, "investing_cash_flow": -398335, "net_cash_flow": 612149, "operating_cash_flow": 699559, "quarter": 2 }, { "change_in_working_capital": 84520, "financing_cash_flow": -175362, "investing_cash_flow": -379341, "net_cash_flow": 286596, "operating_cash_flow": 680705, "quarter": 3 }, { "change_in_working_capital": -88932, "financing_cash_flow": -44082, "investing_cash_flow": -169094, "net_cash_flow": 279241, "operating_cash_flow": 649672, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.753911958627657, "current_ratio": 1.546441207631584, "debt_to_equity_ratio": 0.6431456880056381, "profit_margin": 0.2790838353005177, "quarter": 1, "return_on_assets": 0.21040464089273175, "return_on_equity": 0.28562801788687603 }, { "asset_turnover_ratio": 0.7356472411595301, "current_ratio": 2.1552197971482445, "debt_to_equity_ratio": 0.6667392800312767, "profit_margin": 0.26913943827013737, "quarter": 2, "return_on_assets": 0.19799168525065222, "return_on_equity": 0.27546144350560015 }, { "asset_turnover_ratio": 0.7178253623657637, "current_ratio": 1.507330851324281, "debt_to_equity_ratio": 0.6895649319892626, "profit_margin": 0.26153621911314784, "quarter": 3, "return_on_assets": 0.18773733125666708, "return_on_equity": 0.2670577096207911 }, { "asset_turnover_ratio": 0.7004354139355983, "current_ratio": 1.4596443472976217, "debt_to_equity_ratio": 0.7060722091920996, "profit_margin": 0.263844617117679, "quarter": 4, "return_on_assets": 0.18480611360550092, "return_on_equity": 0.2661132238351401 } ], "income_statement": [ { "depreciation": 83564, "expenses": 1397626, "income_tax": 152852, "marketing_expense": 223740, "net_income": 753079, "net_profit": 600227, "operational_expense": 956194, "product_revenue": 505993, "quarter": 1, "rd_expense": 277915, "revenue": 2150705, "salaries_expense": 518201, "service_revenue": 1644712 }, { "depreciation": 126735, "expenses": 1388656, "income_tax": 166874, "marketing_expense": 244881, "net_income": 739698, "net_profit": 572824, "operational_expense": 728983, "product_revenue": 514282, "quarter": 2, "rd_expense": 183763, "revenue": 2128354, "salaries_expense": 533751, "service_revenue": 1614072 }, { "depreciation": 129848, "expenses": 1379743, "income_tax": 175636, "marketing_expense": 268631, "net_income": 726493, "net_profit": 550857, "operational_expense": 872841, "product_revenue": 768170, "quarter": 3, "rd_expense": 218444, "revenue": 2106236, "salaries_expense": 630618, "service_revenue": 1338066 }, { "depreciation": 99728, "expenses": 1370888, "income_tax": 163516, "marketing_expense": 178031, "net_income": 713460, "net_profit": 549944, "operational_expense": 709622, "product_revenue": 478599, "quarter": 4, "rd_expense": 233505, "revenue": 2084348, "salaries_expense": 674981, "service_revenue": 1605749 } ], "market_conditions": { "gdp_growth": [ 0.007539329851620424, 0.012140692172257645, 0.0028905063436058115, 0.012116458822001996 ], "inflation_rate": [ 0.03370942548429145, 0.03663550460412528, 0.03569869999817265, 0.04219615232663722 ], "interest_rate": [ 0.04412868453072627, 0.05293130875337184, 0.04963503477683501, 0.0449031756002542 ], "year": 1999 }, "random_event": { "description": "Copeland Inc Expansion to New Market in 1999", "impact": 0.08, "type": "Expansion to New Market" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 87681, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 5864106, "net_revenue": 4754581, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 10589 }, { "average_project_size": 172085, "billable_hours_per_employee": 120, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 5867527, "net_revenue": 4663847, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 10387 }, { "average_project_size": 77451, "billable_hours_per_employee": 115, "client_concentration": 0.1, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 5640554, "net_revenue": 4574845, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 10189 }, { "average_project_size": 73692, "billable_hours_per_employee": 96, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 5595447, "net_revenue": 4487541, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 9995 } ], "balance_sheet": [ { "assets": 6462831, "current_assets": 2023647, "current_liabilities": 1520052, "equity": 4883098, "fixed_assets": 4439184, "liabilities": 2611319, "long_term_liabilities": 1091267, "quarter": 1 }, { "assets": 6681152, "current_assets": 2659802, "current_liabilities": 1474494, "equity": 5133897, "fixed_assets": 4021350, "liabilities": 2667894, "long_term_liabilities": 1193400, "quarter": 2 }, { "assets": 6906848, "current_assets": 2726001, "current_liabilities": 1154672, "equity": 5159508, "fixed_assets": 4180847, "liabilities": 2725695, "long_term_liabilities": 1571023, "quarter": 3 }, { "assets": 7140168, "current_assets": 3443464, "current_liabilities": 1385718, "equity": 5396827, "fixed_assets": 3696704, "liabilities": 2784748, "long_term_liabilities": 1399030, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24196, "financing_cash_flow": 159365, "investing_cash_flow": -153398, "net_cash_flow": 1088492, "operating_cash_flow": 1235062, "quarter": 1 }, { "change_in_working_capital": -44212, "financing_cash_flow": 188839, "investing_cash_flow": -476077, "net_cash_flow": 845911, "operating_cash_flow": 1378621, "quarter": 2 }, { "change_in_working_capital": -2499, "financing_cash_flow": 176230, "investing_cash_flow": -363531, "net_cash_flow": 976063, "operating_cash_flow": 1149544, "quarter": 3 }, { "change_in_working_capital": 62037, "financing_cash_flow": 22058, "investing_cash_flow": -329836, "net_cash_flow": 1026555, "operating_cash_flow": 1295144, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7356808494605538, "current_ratio": 1.3313011660127416, "debt_to_equity_ratio": 0.5347668631676038, "profit_margin": 0.2169667526959789, "quarter": 1, "return_on_assets": 0.15961828492807564, "return_on_equity": 0.21125646055024905 }, { "asset_turnover_ratio": 0.6980603045702298, "current_ratio": 1.803874413866723, "debt_to_equity_ratio": 0.5196625487422127, "profit_margin": 0.24028211045516717, "quarter": 2, "return_on_assets": 0.16773140320711158, "return_on_equity": 0.2182823301675121 }, { "asset_turnover_ratio": 0.6623636425761794, "current_ratio": 2.36084446492164, "debt_to_equity_ratio": 0.5282858365565088, "profit_margin": 0.21385533280362504, "quarter": 3, "return_on_assets": 0.1416499972201502, "return_on_equity": 0.18962176238509562 }, { "asset_turnover_ratio": 0.6284923548017357, "current_ratio": 2.4849673598813036, "debt_to_equity_ratio": 0.5159972702478697, "profit_margin": 0.23206629198485318, "quarter": 4, "return_on_assets": 0.14585189031966755, "return_on_equity": 0.19296653385405907 } ], "income_statement": [ { "depreciation": 203476, "expenses": 3322321, "income_tax": 400674, "marketing_expense": 362088, "net_income": 1432260, "net_profit": 1031586, "operational_expense": 1981076, "product_revenue": 1109262, "quarter": 1, "rd_expense": 567463, "revenue": 4754581, "salaries_expense": 1252590, "service_revenue": 3645319 }, { "depreciation": 257982, "expenses": 3250856, "income_tax": 292352, "marketing_expense": 414496, "net_income": 1412991, "net_profit": 1120639, "operational_expense": 1762814, "product_revenue": 1120013, "quarter": 2, "rd_expense": 472351, "revenue": 4663847, "salaries_expense": 1434787, "service_revenue": 3543834 }, { "depreciation": 171189, "expenses": 3180928, "income_tax": 415562, "marketing_expense": 352560, "net_income": 1393917, "net_profit": 978355, "operational_expense": 2064805, "product_revenue": 1450206, "quarter": 3, "rd_expense": 582126, "revenue": 4574845, "salaries_expense": 1576510, "service_revenue": 3124639 }, { "depreciation": 253737, "expenses": 3112505, "income_tax": 333629, "marketing_expense": 402839, "net_income": 1375036, "net_profit": 1041407, "operational_expense": 1837899, "product_revenue": 1267449, "quarter": 4, "rd_expense": 494483, "revenue": 4487541, "salaries_expense": 1006241, "service_revenue": 3220092 } ], "market_conditions": { "gdp_growth": [ 0.011939930454377011, 0.004745310485454511, 0.0025100566327291088, 0.014742633678995158 ], "inflation_rate": [ 0.01954438284793306, 0.023886534086396044, 0.02545781562533518, 0.020677392134328832 ], "interest_rate": [ 0.06012871113802375, 0.05226446479446257, 0.057947784206803195, 0.059785394599372 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 69660, "billable_hours_per_employee": 156, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 5569102, "net_revenue": 4626905, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10305 }, { "average_project_size": 186301, "billable_hours_per_employee": 83, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 5032323, "net_revenue": 4537215, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 10105 }, { "average_project_size": 185817, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 5625668, "net_revenue": 4449265, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 9909 }, { "average_project_size": 116584, "billable_hours_per_employee": 88, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 5510458, "net_revenue": 4363019, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 9717 } ], "balance_sheet": [ { "assets": 6804523, "current_assets": 2525929, "current_liabilities": 1794962, "equity": 4570063, "fixed_assets": 4278594, "liabilities": 3294359, "long_term_liabilities": 1499397, "quarter": 1 }, { "assets": 6962841, "current_assets": 2682348, "current_liabilities": 1684444, "equity": 4817331, "fixed_assets": 4280493, "liabilities": 3320448, "long_term_liabilities": 1636004, "quarter": 2 }, { "assets": 7124844, "current_assets": 2299113, "current_liabilities": 1943080, "equity": 4864945, "fixed_assets": 4825731, "liabilities": 3346743, "long_term_liabilities": 1403663, "quarter": 3 }, { "assets": 7290615, "current_assets": 2509930, "current_liabilities": 1728533, "equity": 5051387, "fixed_assets": 4780685, "liabilities": 3373246, "long_term_liabilities": 1644713, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41184, "financing_cash_flow": 30971, "investing_cash_flow": -178190, "net_cash_flow": 852868, "operating_cash_flow": 1312382, "quarter": 1 }, { "change_in_working_capital": -31492, "financing_cash_flow": 29495, "investing_cash_flow": -480536, "net_cash_flow": 1104982, "operating_cash_flow": 1401722, "quarter": 2 }, { "change_in_working_capital": -69386, "financing_cash_flow": -20745, "investing_cash_flow": -208940, "net_cash_flow": 1101233, "operating_cash_flow": 1331934, "quarter": 3 }, { "change_in_working_capital": -20725, "financing_cash_flow": -128601, "investing_cash_flow": -117968, "net_cash_flow": 756618, "operating_cash_flow": 1363396, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6799749225625367, "current_ratio": 1.4072325765113691, "debt_to_equity_ratio": 0.7208563645621515, "profit_margin": 0.22907299804080697, "quarter": 1, "return_on_assets": 0.15576389410396585, "return_on_equity": 0.23192218575542614 }, { "asset_turnover_ratio": 0.6516327171624341, "current_ratio": 1.5924233753095978, "debt_to_equity_ratio": 0.6892712998131123, "profit_margin": 0.2589557691226887, "quarter": 2, "return_on_assets": 0.1687440514583056, "return_on_equity": 0.24389812533122593 }, { "asset_turnover_ratio": 0.6244719182623507, "current_ratio": 1.183231261708216, "debt_to_equity_ratio": 0.68793028492614, "profit_margin": 0.24427495327879997, "quarter": 3, "return_on_assets": 0.15254284865745832, "return_on_equity": 0.2234031422760175 }, { "asset_turnover_ratio": 0.5984432040369708, "current_ratio": 1.4520579011219341, "debt_to_equity_ratio": 0.6677860951853422, "profit_margin": 0.2599158976846078, "quarter": 4, "return_on_assets": 0.1555449025905222, "return_on_equity": 0.2244963610984468 } ], "income_statement": [ { "depreciation": 252483, "expenses": 3120144, "income_tax": 446862, "marketing_expense": 459732, "net_income": 1506761, "net_profit": 1059899, "operational_expense": 2048572, "product_revenue": 1181231, "quarter": 1, "rd_expense": 509169, "revenue": 4626905, "salaries_expense": 1548044, "service_revenue": 3445674 }, { "depreciation": 226784, "expenses": 3032612, "income_tax": 329665, "marketing_expense": 379093, "net_income": 1504603, "net_profit": 1174938, "operational_expense": 1815306, "product_revenue": 1490199, "quarter": 2, "rd_expense": 309337, "revenue": 4537215, "salaries_expense": 1306082, "service_revenue": 3047016 }, { "depreciation": 245090, "expenses": 2947536, "income_tax": 414885, "marketing_expense": 363050, "net_income": 1501729, "net_profit": 1086844, "operational_expense": 1686762, "product_revenue": 1647270, "quarter": 3, "rd_expense": 554447, "revenue": 4449265, "salaries_expense": 1430013, "service_revenue": 2801995 }, { "depreciation": 229378, "expenses": 2864847, "income_tax": 364154, "marketing_expense": 332652, "net_income": 1498172, "net_profit": 1134018, "operational_expense": 1573917, "product_revenue": 1103309, "quarter": 4, "rd_expense": 388813, "revenue": 4363019, "salaries_expense": 1087530, "service_revenue": 3259710 } ], "market_conditions": { "gdp_growth": [ -0.0029704508792864487, -0.0145453873357375, -0.010377369643442155, -0.00862225414210409 ], "inflation_rate": [ 0.025410064355476616, 0.029053593300885586, 0.026250990090541434, 0.026104766221580217 ], "interest_rate": [ 0.046849781736044094, 0.04637142799602434, 0.05114285867432417, 0.04658086208240251 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1996, "industry": "Advertising", "location": "Paulchester", "name": "Winters PLC", "num_employees": 569, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.wintersplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 184039, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 5040714, "net_revenue": 4402921, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 7738 }, { "average_project_size": 93712, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 5223071, "net_revenue": 4321701, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7595 }, { "average_project_size": 119282, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 4932199, "net_revenue": 4241979, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7455 }, { "average_project_size": 129482, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 4672304, "net_revenue": 4163728, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7318 } ], "balance_sheet": [ { "assets": 4717333, "current_assets": 1899304, "current_liabilities": 1004109, "equity": 3992597, "fixed_assets": 2818029, "liabilities": 1987419, "long_term_liabilities": 983310, "quarter": 1 }, { "assets": 4868413, "current_assets": 1960298, "current_liabilities": 1007872, "equity": 4198844, "fixed_assets": 2908115, "liabilities": 2014940, "long_term_liabilities": 1007068, "quarter": 2 }, { "assets": 5024332, "current_assets": 1695311, "current_liabilities": 832010, "equity": 4178031, "fixed_assets": 3329021, "liabilities": 2042842, "long_term_liabilities": 1210832, "quarter": 3 }, { "assets": 5185244, "current_assets": 2333947, "current_liabilities": 1148226, "equity": 4283812, "fixed_assets": 2851297, "liabilities": 2071130, "long_term_liabilities": 922904, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28886, "financing_cash_flow": 185238, "investing_cash_flow": -468948, "net_cash_flow": 1031994, "operating_cash_flow": 1410516, "quarter": 1 }, { "change_in_working_capital": 542, "financing_cash_flow": -113497, "investing_cash_flow": -349596, "net_cash_flow": 1444995, "operating_cash_flow": 1521710, "quarter": 2 }, { "change_in_working_capital": -16807, "financing_cash_flow": 67204, "investing_cash_flow": -176383, "net_cash_flow": 1396418, "operating_cash_flow": 1445251, "quarter": 3 }, { "change_in_working_capital": -14138, "financing_cash_flow": -36411, "investing_cash_flow": -425037, "net_cash_flow": 835258, "operating_cash_flow": 1308653, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9333496278511608, "current_ratio": 1.8915316962600675, "debt_to_equity_ratio": 0.49777600894856155, "profit_margin": 0.28678302426957014, "quarter": 1, "return_on_assets": 0.2676688289760337, "return_on_equity": 0.3162560609047194 }, { "asset_turnover_ratio": 0.8877022142533922, "current_ratio": 1.9449870618491236, "debt_to_equity_ratio": 0.4798797002222516, "profit_margin": 0.3113058955258589, "quarter": 2, "return_on_assets": 0.27634693276844013, "return_on_equity": 0.3204146188808158 }, { "asset_turnover_ratio": 0.8442871609599047, "current_ratio": 2.037608922969676, "debt_to_equity_ratio": 0.48894850229689535, "profit_margin": 0.28207141053739304, "quarter": 3, "return_on_assets": 0.23814927039057132, "return_on_equity": 0.28638873191702025 }, { "asset_turnover_ratio": 0.8029955774501644, "current_ratio": 2.0326547212830923, "debt_to_equity_ratio": 0.48347826655324744, "profit_margin": 0.28092565124330887, "quarter": 4, "return_on_assets": 0.2255820555406843, "return_on_equity": 0.2730507314513335 } ], "income_statement": [ { "depreciation": 147833, "expenses": 2645397, "income_tax": 494841, "marketing_expense": 367732, "net_income": 1757524, "net_profit": 1262683, "operational_expense": 1718520, "product_revenue": 1090112, "quarter": 1, "rd_expense": 355731, "revenue": 4402921, "salaries_expense": 868719, "service_revenue": 3312809 }, { "depreciation": 176339, "expenses": 2602096, "income_tax": 374234, "marketing_expense": 467561, "net_income": 1719605, "net_profit": 1345371, "operational_expense": 1461109, "product_revenue": 1544022, "quarter": 2, "rd_expense": 458529, "revenue": 4321701, "salaries_expense": 829944, "service_revenue": 2777679 }, { "depreciation": 248710, "expenses": 2559504, "income_tax": 485934, "marketing_expense": 330377, "net_income": 1682475, "net_profit": 1196541, "operational_expense": 1504764, "product_revenue": 1158514, "quarter": 3, "rd_expense": 324386, "revenue": 4241979, "salaries_expense": 1122648, "service_revenue": 3083465 }, { "depreciation": 138955, "expenses": 2517609, "income_tax": 476421, "marketing_expense": 429889, "net_income": 1646119, "net_profit": 1169698, "operational_expense": 1710903, "product_revenue": 1578867, "quarter": 4, "rd_expense": 489089, "revenue": 4163728, "salaries_expense": 988808, "service_revenue": 2584861 } ], "market_conditions": { "gdp_growth": [ 0.026621190835048145, 0.01934729254951259, 0.02330283339126022, 0.026827439497445135 ], "inflation_rate": [ 0.018491511294056524, 0.01778498740879136, 0.023856005451847198, 0.023784518941077904 ], "interest_rate": [ 0.026679696789492266, 0.025008854381710053, 0.033077494941666515, 0.027402459633889063 ], "year": 1996 }, "random_event": { "description": "Winters PLC New Ad Campaign Launch in 1996", "impact": -0.02, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 68057, "billable_hours_per_employee": 142, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 5182204, "net_revenue": 4049257, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 7116 }, { "average_project_size": 143467, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 4920817, "net_revenue": 3992937, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 7017 }, { "average_project_size": 130131, "billable_hours_per_employee": 82, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 4479174, "net_revenue": 3937400, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 6920 }, { "average_project_size": 100524, "billable_hours_per_employee": 96, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 4286062, "net_revenue": 3882636, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 6824 } ], "balance_sheet": [ { "assets": 4897335, "current_assets": 2306105, "current_liabilities": 1049950, "equity": 4047118, "fixed_assets": 2591230, "liabilities": 1960108, "long_term_liabilities": 910158, "quarter": 1 }, { "assets": 4967106, "current_assets": 2187379, "current_liabilities": 1068413, "equity": 4022361, "fixed_assets": 2779727, "liabilities": 2003184, "long_term_liabilities": 934771, "quarter": 2 }, { "assets": 5037872, "current_assets": 2321123, "current_liabilities": 1179255, "equity": 3957042, "fixed_assets": 2716749, "liabilities": 2047207, "long_term_liabilities": 867952, "quarter": 3 }, { "assets": 5109646, "current_assets": 2462480, "current_liabilities": 1007614, "equity": 3965839, "fixed_assets": 2647166, "liabilities": 2092198, "long_term_liabilities": 1084584, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19937, "financing_cash_flow": 8871, "investing_cash_flow": -431666, "net_cash_flow": 707964, "operating_cash_flow": 1244785, "quarter": 1 }, { "change_in_working_capital": -6783, "financing_cash_flow": 52479, "investing_cash_flow": -146527, "net_cash_flow": 965530, "operating_cash_flow": 1263858, "quarter": 2 }, { "change_in_working_capital": 83318, "financing_cash_flow": -198975, "investing_cash_flow": -351937, "net_cash_flow": 630081, "operating_cash_flow": 1115133, "quarter": 3 }, { "change_in_working_capital": 97088, "financing_cash_flow": 147755, "investing_cash_flow": -244144, "net_cash_flow": 905980, "operating_cash_flow": 1145284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8268286731457006, "current_ratio": 2.1963950664317347, "debt_to_equity_ratio": 0.4843219298275958, "profit_margin": 0.2740974455313654, "quarter": 1, "return_on_assets": 0.2266316272013248, "return_on_equity": 0.27424231267781174 }, { "asset_turnover_ratio": 0.8038759390276753, "current_ratio": 2.0473159723814667, "debt_to_equity_ratio": 0.4980119884813919, "profit_margin": 0.2650778111450293, "quarter": 2, "return_on_assets": 0.21308967434961124, "return_on_equity": 0.26313873866617143 }, { "asset_turnover_ratio": 0.7815601507938272, "current_ratio": 1.9682960852402576, "debt_to_equity_ratio": 0.5173579153317048, "profit_margin": 0.24543531264286078, "quarter": 3, "return_on_assets": 0.1918224599592844, "return_on_equity": 0.24421701867202825 }, { "asset_turnover_ratio": 0.7598639905778208, "current_ratio": 2.443872355882312, "debt_to_equity_ratio": 0.5275549511717444, "profit_margin": 0.2442647211842676, "quarter": 4, "return_on_assets": 0.18560796579645636, "return_on_equity": 0.23914006594821424 } ], "income_statement": [ { "depreciation": 134894, "expenses": 2604703, "income_tax": 334663, "marketing_expense": 448209, "net_income": 1444554, "net_profit": 1109891, "operational_expense": 1475916, "product_revenue": 1287947, "quarter": 1, "rd_expense": 476219, "revenue": 4049257, "salaries_expense": 1032424, "service_revenue": 2761310 }, { "depreciation": 205419, "expenses": 2586974, "income_tax": 347524, "marketing_expense": 352364, "net_income": 1405963, "net_profit": 1058439, "operational_expense": 1546639, "product_revenue": 900104, "quarter": 2, "rd_expense": 337286, "revenue": 3992937, "salaries_expense": 906390, "service_revenue": 3092833 }, { "depreciation": 148756, "expenses": 2569366, "income_tax": 401657, "marketing_expense": 366520, "net_income": 1368034, "net_profit": 966377, "operational_expense": 1519925, "product_revenue": 819157, "quarter": 3, "rd_expense": 436603, "revenue": 3937400, "salaries_expense": 1050457, "service_revenue": 3118243 }, { "depreciation": 196893, "expenses": 2551878, "income_tax": 382367, "marketing_expense": 490519, "net_income": 1330758, "net_profit": 948391, "operational_expense": 1556407, "product_revenue": 1465104, "quarter": 4, "rd_expense": 471087, "revenue": 3882636, "salaries_expense": 779512, "service_revenue": 2417532 } ], "market_conditions": { "gdp_growth": [ 0.03228309417099281, 0.0211680238716773, 0.022460496940708573, 0.019882051144978895 ], "inflation_rate": [ 0.01924754778865768, 0.011847783602993135, 0.016554944104217987, 0.017007226326722358 ], "interest_rate": [ 0.0410447974873064, 0.03445759263477708, 0.04058407330117818, 0.04385917486734287 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 64034, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 6222721, "net_revenue": 4869470, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 8558 }, { "average_project_size": 87237, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 5534591, "net_revenue": 4790314, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8419 }, { "average_project_size": 143188, "billable_hours_per_employee": 141, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 6102419, "net_revenue": 4712446, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 8282 }, { "average_project_size": 105306, "billable_hours_per_employee": 111, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 5449729, "net_revenue": 4635843, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 8147 } ], "balance_sheet": [ { "assets": 5315976, "current_assets": 2568858, "current_liabilities": 1348465, "equity": 3811227, "fixed_assets": 2747118, "liabilities": 2254092, "long_term_liabilities": 905627, "quarter": 1 }, { "assets": 5421180, "current_assets": 2448881, "current_liabilities": 934076, "equity": 3895808, "fixed_assets": 2972299, "liabilities": 2305008, "long_term_liabilities": 1370932, "quarter": 2 }, { "assets": 5528466, "current_assets": 1800223, "current_liabilities": 1353950, "equity": 3939116, "fixed_assets": 3728243, "liabilities": 2357074, "long_term_liabilities": 1003124, "quarter": 3 }, { "assets": 5637876, "current_assets": 1997798, "current_liabilities": 1126763, "equity": 4043382, "fixed_assets": 3640078, "liabilities": 2410316, "long_term_liabilities": 1283553, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37257, "financing_cash_flow": -38405, "investing_cash_flow": -117101, "net_cash_flow": 498823, "operating_cash_flow": 963946, "quarter": 1 }, { "change_in_working_capital": -72215, "financing_cash_flow": -72359, "investing_cash_flow": -454389, "net_cash_flow": 618336, "operating_cash_flow": 1098613, "quarter": 2 }, { "change_in_working_capital": -83780, "financing_cash_flow": 167040, "investing_cash_flow": -452303, "net_cash_flow": 1049505, "operating_cash_flow": 1042934, "quarter": 3 }, { "change_in_working_capital": -99758, "financing_cash_flow": -87455, "investing_cash_flow": -171994, "net_cash_flow": 630495, "operating_cash_flow": 1030696, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9160067690298075, "current_ratio": 1.905023860463564, "debt_to_equity_ratio": 0.5914347269265252, "profit_margin": 0.15388594651984713, "quarter": 1, "return_on_assets": 0.14096056867073892, "return_on_equity": 0.19661463355502046 }, { "asset_turnover_ratio": 0.883629394338502, "current_ratio": 2.621714935401402, "debt_to_equity_ratio": 0.5916636548823762, "profit_margin": 0.16275258782618426, "quarter": 2, "return_on_assets": 0.14381297060787504, "return_on_equity": 0.20012177191483768 }, { "asset_turnover_ratio": 0.8523966684429279, "current_ratio": 1.3296081834632003, "debt_to_equity_ratio": 0.5983763869863188, "profit_margin": 0.16291412145624587, "quarter": 3, "return_on_assets": 0.1388674543716105, "return_on_equity": 0.19489753538611201 }, { "asset_turnover_ratio": 0.8222676412180757, "current_ratio": 1.7730418907969112, "debt_to_equity_ratio": 0.5961138472694393, "profit_margin": 0.17598136951574936, "quarter": 4, "return_on_assets": 0.1447037856100418, "return_on_equity": 0.20176723346940753 } ], "income_statement": [ { "depreciation": 214603, "expenses": 3867890, "income_tax": 252237, "marketing_expense": 481100, "net_income": 1001580, "net_profit": 749343, "operational_expense": 2381879, "product_revenue": 1893132, "quarter": 1, "rd_expense": 550487, "revenue": 4869470, "salaries_expense": 1409852, "service_revenue": 2976338 }, { "depreciation": 318977, "expenses": 3776082, "income_tax": 234596, "marketing_expense": 448287, "net_income": 1014232, "net_profit": 779636, "operational_expense": 2344226, "product_revenue": 1521118, "quarter": 2, "rd_expense": 734352, "revenue": 4790314, "salaries_expense": 1531432, "service_revenue": 3269196 }, { "depreciation": 275210, "expenses": 3686454, "income_tax": 258268, "marketing_expense": 618485, "net_income": 1025992, "net_profit": 767724, "operational_expense": 2291588, "product_revenue": 1391355, "quarter": 3, "rd_expense": 558256, "revenue": 4712446, "salaries_expense": 1376112, "service_revenue": 3321091 }, { "depreciation": 214874, "expenses": 3598953, "income_tax": 221068, "marketing_expense": 547086, "net_income": 1036890, "net_profit": 815822, "operational_expense": 2145110, "product_revenue": 1474784, "quarter": 4, "rd_expense": 638370, "revenue": 4635843, "salaries_expense": 1168112, "service_revenue": 3161059 } ], "market_conditions": { "gdp_growth": [ 0.015209222031393185, 0.017133554951239676, 0.018092918288395994, 0.024244266793390326 ], "inflation_rate": [ 0.015728555589510057, 0.014239500188159459, 0.021273874577026786, 0.01839110320044436 ], "interest_rate": [ 0.024685324348381884, 0.028033091282651607, 0.03249248659320914, 0.024683144995760853 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 116410, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 2510051, "net_revenue": 2163384, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 3802 }, { "average_project_size": 186543, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 2461769, "net_revenue": 2158347, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3793 }, { "average_project_size": 72138, "billable_hours_per_employee": 149, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 2679515, "net_revenue": 2153321, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 3784 }, { "average_project_size": 124461, "billable_hours_per_employee": 152, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 2790317, "net_revenue": 2148308, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3776 } ], "balance_sheet": [ { "assets": 2951124, "current_assets": 1122214, "current_liabilities": 682361, "equity": 1632681, "fixed_assets": 1828910, "liabilities": 1667112, "long_term_liabilities": 984751, "quarter": 1 }, { "assets": 3000327, "current_assets": 1356160, "current_liabilities": 978043, "equity": 1663632, "fixed_assets": 1644167, "liabilities": 1679695, "long_term_liabilities": 701652, "quarter": 2 }, { "assets": 3050349, "current_assets": 1391528, "current_liabilities": 926158, "equity": 1674980, "fixed_assets": 1658821, "liabilities": 1692373, "long_term_liabilities": 766215, "quarter": 3 }, { "assets": 3101206, "current_assets": 1498611, "current_liabilities": 997253, "equity": 1716228, "fixed_assets": 1602595, "liabilities": 1705146, "long_term_liabilities": 707893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59292, "financing_cash_flow": -75245, "investing_cash_flow": -348394, "net_cash_flow": 79129, "operating_cash_flow": 485783, "quarter": 1 }, { "change_in_working_capital": 90330, "financing_cash_flow": 167430, "investing_cash_flow": -330161, "net_cash_flow": 556093, "operating_cash_flow": 494019, "quarter": 2 }, { "change_in_working_capital": -99224, "financing_cash_flow": -131241, "investing_cash_flow": -130063, "net_cash_flow": 279485, "operating_cash_flow": 439661, "quarter": 3 }, { "change_in_working_capital": 49207, "financing_cash_flow": -99545, "investing_cash_flow": -201890, "net_cash_flow": 306126, "operating_cash_flow": 466043, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7330711959239937, "current_ratio": 1.6446045421704933, "debt_to_equity_ratio": 1.021088626620877, "profit_margin": 0.16116833627317204, "quarter": 1, "return_on_assets": 0.11814786501685459, "return_on_equity": 0.21355610802110148 }, { "asset_turnover_ratio": 0.7193705886058419, "current_ratio": 1.3866057013853175, "debt_to_equity_ratio": 1.0096553805168451, "profit_margin": 0.15891791264333308, "quarter": 2, "return_on_assets": 0.11432087235824628, "return_on_equity": 0.20617540417592353 }, { "asset_turnover_ratio": 0.7059261087829622, "current_ratio": 1.5024736600018571, "debt_to_equity_ratio": 1.0103840045851293, "profit_margin": 0.14721632306562746, "quarter": 3, "return_on_assets": 0.10392384609105385, "return_on_equity": 0.18925837920452782 }, { "asset_turnover_ratio": 0.6927330851288176, "current_ratio": 1.5027390240992005, "debt_to_equity_ratio": 0.9935428159894839, "profit_margin": 0.14903263405433487, "quarter": 4, "return_on_assets": 0.10323983637333348, "return_on_equity": 0.18655330177575474 } ], "income_statement": [ { "depreciation": 137114, "expenses": 1719548, "income_tax": 95167, "marketing_expense": 318964, "net_income": 443836, "net_profit": 348669, "operational_expense": 920827, "product_revenue": 671360, "quarter": 1, "rd_expense": 292996, "revenue": 2163384, "salaries_expense": 679603, "service_revenue": 1492024 }, { "depreciation": 151019, "expenses": 1713686, "income_tax": 101661, "marketing_expense": 330087, "net_income": 444661, "net_profit": 343000, "operational_expense": 857526, "product_revenue": 451501, "quarter": 2, "rd_expense": 261665, "revenue": 2158347, "salaries_expense": 838246, "service_revenue": 1706846 }, { "depreciation": 122657, "expenses": 1707845, "income_tax": 128472, "marketing_expense": 208705, "net_income": 445476, "net_profit": 317004, "operational_expense": 1156296, "product_revenue": 610175, "quarter": 3, "rd_expense": 305866, "revenue": 2153321, "salaries_expense": 640284, "service_revenue": 1543146 }, { "depreciation": 145875, "expenses": 1702023, "income_tax": 126117, "marketing_expense": 266879, "net_income": 446285, "net_profit": 320168, "operational_expense": 1177931, "product_revenue": 513261, "quarter": 4, "rd_expense": 219902, "revenue": 2148308, "salaries_expense": 823340, "service_revenue": 1635047 } ], "market_conditions": { "gdp_growth": [ 0.021584011044189586, 0.014999298769182016, 0.009786982678357389, 0.02002604948166905 ], "inflation_rate": [ 0.01278701098131765, 0.011192566439693293, 0.017462997737359504, 0.01281078425306753 ], "interest_rate": [ 0.03697790044297837, 0.03690081322726305, 0.03202003493493513, 0.036793340767869435 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 106477, "billable_hours_per_employee": 133, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 4105146, "net_revenue": 3665892, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 6443 }, { "average_project_size": 134483, "billable_hours_per_employee": 144, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 4240438, "net_revenue": 3662795, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6437 }, { "average_project_size": 185172, "billable_hours_per_employee": 154, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 4648737, "net_revenue": 3659702, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 6432 }, { "average_project_size": 84359, "billable_hours_per_employee": 119, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 4340476, "net_revenue": 3656611, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 6426 } ], "balance_sheet": [ { "assets": 4243686, "current_assets": 1972234, "current_liabilities": 1016255, "equity": 2726831, "fixed_assets": 2271452, "liabilities": 2180872, "long_term_liabilities": 1164617, "quarter": 1 }, { "assets": 4339485, "current_assets": 2027138, "current_liabilities": 1079803, "equity": 2769362, "fixed_assets": 2312347, "liabilities": 2243436, "long_term_liabilities": 1163633, "quarter": 2 }, { "assets": 4437445, "current_assets": 1844808, "current_liabilities": 1013345, "equity": 2814071, "fixed_assets": 2592637, "liabilities": 2307794, "long_term_liabilities": 1294449, "quarter": 3 }, { "assets": 4537618, "current_assets": 1401552, "current_liabilities": 982459, "equity": 2879606, "fixed_assets": 3136066, "liabilities": 2373998, "long_term_liabilities": 1391539, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44824, "financing_cash_flow": 120266, "investing_cash_flow": -284033, "net_cash_flow": 354555, "operating_cash_flow": 835774, "quarter": 1 }, { "change_in_working_capital": 80670, "financing_cash_flow": -168939, "investing_cash_flow": -196326, "net_cash_flow": 401945, "operating_cash_flow": 850437, "quarter": 2 }, { "change_in_working_capital": 51942, "financing_cash_flow": 122255, "investing_cash_flow": -331312, "net_cash_flow": 643140, "operating_cash_flow": 886610, "quarter": 3 }, { "change_in_working_capital": -94612, "financing_cash_flow": 154107, "investing_cash_flow": -289015, "net_cash_flow": 603805, "operating_cash_flow": 985162, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8638461940869329, "current_ratio": 1.9406881146956227, "debt_to_equity_ratio": 0.7997826047892224, "profit_margin": 0.18113381408944945, "quarter": 1, "return_on_assets": 0.15647175592162096, "return_on_equity": 0.24351234088214488 }, { "asset_turnover_ratio": 0.8440621410144291, "current_ratio": 1.8773220670807544, "debt_to_equity_ratio": 0.8100912773411348, "profit_margin": 0.18382492058660121, "quarter": 2, "return_on_assets": 0.15515965604213403, "return_on_equity": 0.24312928392893382 }, { "asset_turnover_ratio": 0.8247317994927261, "current_ratio": 1.8205132506698114, "debt_to_equity_ratio": 0.8200908932290621, "profit_margin": 0.1870152269228478, "quarter": 3, "return_on_assets": 0.1542374046326208, "return_on_equity": 0.24321347968832344 }, { "asset_turnover_ratio": 0.8058437268187847, "current_ratio": 1.4265755619318465, "debt_to_equity_ratio": 0.8244176460251854, "profit_margin": 0.19580589786553723, "quarter": 4, "return_on_assets": 0.15778895446906285, "return_on_equity": 0.24864026536963738 } ], "income_statement": [ { "depreciation": 171757, "expenses": 2809133, "income_tax": 192742, "marketing_expense": 456948, "net_income": 856759, "net_profit": 664017, "operational_expense": 1551815, "product_revenue": 1007788, "quarter": 1, "rd_expense": 532630, "revenue": 3665892, "salaries_expense": 997648, "service_revenue": 2658104 }, { "depreciation": 177124, "expenses": 2787986, "income_tax": 201496, "marketing_expense": 363967, "net_income": 874809, "net_profit": 673313, "operational_expense": 1440015, "product_revenue": 897298, "quarter": 2, "rd_expense": 345067, "revenue": 3662795, "salaries_expense": 1238942, "service_revenue": 2765497 }, { "depreciation": 202190, "expenses": 2766998, "income_tax": 208284, "marketing_expense": 528286, "net_income": 892704, "net_profit": 684420, "operational_expense": 1774859, "product_revenue": 1066464, "quarter": 3, "rd_expense": 534845, "revenue": 3659702, "salaries_expense": 1152840, "service_revenue": 2593238 }, { "depreciation": 269176, "expenses": 2746168, "income_tax": 194457, "marketing_expense": 348864, "net_income": 910443, "net_profit": 715986, "operational_expense": 1892398, "product_revenue": 1365479, "quarter": 4, "rd_expense": 387433, "revenue": 3656611, "salaries_expense": 981673, "service_revenue": 2291132 } ], "market_conditions": { "gdp_growth": [ 0.009647802515420844, 0.00987269348049226, 0.019336626482773893, 0.0009267413554013403 ], "inflation_rate": [ 0.016820486617667777, 0.015790506390788002, 0.0197801994609677, 0.022179977213251007 ], "interest_rate": [ 0.03964792469833239, 0.032273460451235976, 0.03634298144400138, 0.03476196797470847 ], "year": 2000 }, "random_event": { "description": "Winters PLC Senior Leadership Change in 2000", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 188435, "billable_hours_per_employee": 129, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 1407513, "net_revenue": 1241438, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 2182 }, { "average_project_size": 162172, "billable_hours_per_employee": 158, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 1370989, "net_revenue": 1221543, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 2147 }, { "average_project_size": 85451, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 1327088, "net_revenue": 1201968, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 2112 }, { "average_project_size": 81949, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 1448325, "net_revenue": 1182706, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2079 } ], "balance_sheet": [ { "assets": 1509346, "current_assets": 714594, "current_liabilities": 469984, "equity": 900674, "fixed_assets": 794752, "liabilities": 892017, "long_term_liabilities": 422033, "quarter": 1 }, { "assets": 1558263, "current_assets": 478497, "current_liabilities": 468496, "equity": 932399, "fixed_assets": 1079766, "liabilities": 911182, "long_term_liabilities": 442686, "quarter": 2 }, { "assets": 1608766, "current_assets": 776910, "current_liabilities": 384534, "equity": 955731, "fixed_assets": 831856, "liabilities": 930759, "long_term_liabilities": 546225, "quarter": 3 }, { "assets": 1660905, "current_assets": 510126, "current_liabilities": 555146, "equity": 1001321, "fixed_assets": 1150779, "liabilities": 950756, "long_term_liabilities": 395610, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26544, "financing_cash_flow": -140525, "investing_cash_flow": -296227, "net_cash_flow": -14604, "operating_cash_flow": 343206, "quarter": 1 }, { "change_in_working_capital": -36355, "financing_cash_flow": 81475, "investing_cash_flow": -123499, "net_cash_flow": 38007, "operating_cash_flow": 344697, "quarter": 2 }, { "change_in_working_capital": -47727, "financing_cash_flow": -160076, "investing_cash_flow": -182902, "net_cash_flow": 407106, "operating_cash_flow": 345359, "quarter": 3 }, { "change_in_working_capital": -84060, "financing_cash_flow": 102153, "investing_cash_flow": -469929, "net_cash_flow": 80683, "operating_cash_flow": 356663, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8225006062228276, "current_ratio": 1.5204645264519643, "debt_to_equity_ratio": 0.990388309199555, "profit_margin": 0.22823934823970266, "quarter": 1, "return_on_assets": 0.18772700229105851, "return_on_equity": 0.31459218318725757 }, { "asset_turnover_ratio": 0.783913241859686, "current_ratio": 1.0213470339127761, "debt_to_equity_ratio": 0.9772447203396829, "profit_margin": 0.23357180222063406, "quarter": 2, "return_on_assets": 0.18310002868578668, "return_on_equity": 0.3060041891936821 }, { "asset_turnover_ratio": 0.7471366252146054, "current_ratio": 2.0203935152678305, "debt_to_equity_ratio": 0.9738713089771076, "profit_margin": 0.2310577319862093, "quarter": 3, "return_on_assets": 0.1726316941059172, "return_on_equity": 0.2905880420327477 }, { "asset_turnover_ratio": 0.7120852788088422, "current_ratio": 0.918904216188174, "debt_to_equity_ratio": 0.9495017082434104, "profit_margin": 0.24619136116668047, "quarter": 4, "return_on_assets": 0.17530924405670403, "return_on_equity": 0.2907878692247541 } ], "income_statement": [ { "depreciation": 59861, "expenses": 842947, "income_tax": 115146, "marketing_expense": 123484, "net_income": 398491, "net_profit": 283345, "operational_expense": 508243, "product_revenue": 437460, "quarter": 1, "rd_expense": 164287, "revenue": 1241438, "salaries_expense": 257028, "service_revenue": 803978 }, { "depreciation": 59379, "expenses": 825148, "income_tax": 111077, "marketing_expense": 118497, "net_income": 396395, "net_profit": 285318, "operational_expense": 497280, "product_revenue": 273164, "quarter": 2, "rd_expense": 98874, "revenue": 1221543, "salaries_expense": 328997, "service_revenue": 948379 }, { "depreciation": 67635, "expenses": 807725, "income_tax": 116519, "marketing_expense": 145197, "net_income": 394243, "net_profit": 277724, "operational_expense": 548784, "product_revenue": 287830, "quarter": 3, "rd_expense": 136285, "revenue": 1201968, "salaries_expense": 283287, "service_revenue": 914138 }, { "depreciation": 65491, "expenses": 790669, "income_tax": 100865, "marketing_expense": 107027, "net_income": 392037, "net_profit": 291172, "operational_expense": 415206, "product_revenue": 437588, "quarter": 4, "rd_expense": 147345, "revenue": 1182706, "salaries_expense": 354894, "service_revenue": 745118 } ], "market_conditions": { "gdp_growth": [ 0.015059346848593174, 0.011878412533512716, 0.017277203414705376, 0.013830376292517451 ], "inflation_rate": [ 0.00930191395664382, 0.00719446882456149, 0.012123774520501888, 0.013032902342555731 ], "interest_rate": [ 0.021109866291647517, 0.025453656127028428, 0.017402514492584092, 0.020233373326456888 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 80557, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 2790220, "net_revenue": 2341060, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 4114 }, { "average_project_size": 199122, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 3012343, "net_revenue": 2354727, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 4138 }, { "average_project_size": 110891, "billable_hours_per_employee": 147, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 2611261, "net_revenue": 2368474, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 4163 }, { "average_project_size": 160731, "billable_hours_per_employee": 153, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 3006408, "net_revenue": 2382302, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 4187 } ], "balance_sheet": [ { "assets": 2898520, "current_assets": 1217148, "current_liabilities": 757004, "equity": 1927692, "fixed_assets": 1681372, "liabilities": 1400670, "long_term_liabilities": 643666, "quarter": 1 }, { "assets": 2949933, "current_assets": 1194287, "current_liabilities": 681664, "equity": 1936870, "fixed_assets": 1755646, "liabilities": 1434316, "long_term_liabilities": 752652, "quarter": 2 }, { "assets": 3002258, "current_assets": 1169367, "current_liabilities": 839294, "equity": 1955109, "fixed_assets": 1832891, "liabilities": 1468771, "long_term_liabilities": 629477, "quarter": 3 }, { "assets": 3055512, "current_assets": 1298535, "current_liabilities": 679075, "equity": 2004656, "fixed_assets": 1756977, "liabilities": 1504053, "long_term_liabilities": 824978, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90937, "financing_cash_flow": -72689, "investing_cash_flow": -224512, "net_cash_flow": 332938, "operating_cash_flow": 607878, "quarter": 1 }, { "change_in_working_capital": 95349, "financing_cash_flow": -145327, "investing_cash_flow": -209216, "net_cash_flow": -59281, "operating_cash_flow": 536666, "quarter": 2 }, { "change_in_working_capital": 23491, "financing_cash_flow": 86885, "investing_cash_flow": -454269, "net_cash_flow": 384249, "operating_cash_flow": 532973, "quarter": 3 }, { "change_in_working_capital": -66077, "financing_cash_flow": 166768, "investing_cash_flow": -302051, "net_cash_flow": 240788, "operating_cash_flow": 612113, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8076742613471702, "current_ratio": 1.6078488356732594, "debt_to_equity_ratio": 0.726604665060601, "profit_margin": 0.1836099886376257, "quarter": 1, "return_on_assets": 0.14829706194885667, "return_on_equity": 0.2229827171560602 }, { "asset_turnover_ratio": 0.7982306716796619, "current_ratio": 1.7520171228053705, "debt_to_equity_ratio": 0.7405329216725954, "profit_margin": 0.17889674684156592, "quarter": 2, "return_on_assets": 0.1428008703926496, "return_on_equity": 0.21749162308260234 }, { "asset_turnover_ratio": 0.7888975564391868, "current_ratio": 1.3932745855445172, "debt_to_equity_ratio": 0.7512476286488374, "profit_margin": 0.17801419817148087, "quarter": 3, "return_on_assets": 0.1404349659489624, "return_on_equity": 0.2156514035790332 }, { "asset_turnover_ratio": 0.7796735866198529, "current_ratio": 1.9122114641239922, "debt_to_equity_ratio": 0.7502798485126625, "profit_margin": 0.19023490724517714, "quarter": 4, "return_on_assets": 0.14832113243214232, "return_on_equity": 0.22607220390929916 } ], "income_statement": [ { "depreciation": 178036, "expenses": 1783745, "income_tax": 127473, "marketing_expense": 290729, "net_income": 557315, "net_profit": 429842, "operational_expense": 1003862, "product_revenue": 922015, "quarter": 1, "rd_expense": 338615, "revenue": 2341060, "salaries_expense": 869620, "service_revenue": 1419045 }, { "depreciation": 115413, "expenses": 1790738, "income_tax": 142736, "marketing_expense": 199974, "net_income": 563989, "net_profit": 421253, "operational_expense": 986191, "product_revenue": 732879, "quarter": 2, "rd_expense": 232269, "revenue": 2354727, "salaries_expense": 885840, "service_revenue": 1621848 }, { "depreciation": 111351, "expenses": 1797760, "income_tax": 149092, "marketing_expense": 350316, "net_income": 570714, "net_profit": 421622, "operational_expense": 971875, "product_revenue": 710742, "quarter": 3, "rd_expense": 206523, "revenue": 2368474, "salaries_expense": 580076, "service_revenue": 1657732 }, { "depreciation": 158916, "expenses": 1804808, "income_tax": 124297, "marketing_expense": 346645, "net_income": 577494, "net_profit": 453197, "operational_expense": 1015308, "product_revenue": 715874, "quarter": 4, "rd_expense": 219917, "revenue": 2382302, "salaries_expense": 594223, "service_revenue": 1666428 } ], "market_conditions": { "gdp_growth": [ 0.022421241230523206, 0.024108992749202515, 0.014576755097303492, 0.02516056108349376 ], "inflation_rate": [ 0.024261066785905602, 0.02376140826951459, 0.015202611438664655, 0.01963310908644344 ], "interest_rate": [ 0.026282508173226624, 0.03375225241507813, 0.030571082706628883, 0.027657215523416535 ], "year": 2002 }, "random_event": { "description": "Winters PLC Senior Leadership Change in 2002", "impact": -0.02, "type": "Senior Leadership Change" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 176424, "billable_hours_per_employee": 106, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 6238275, "net_revenue": 4814371, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8461 }, { "average_project_size": 198070, "billable_hours_per_employee": 112, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 5659712, "net_revenue": 4747858, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 8344 }, { "average_project_size": 103504, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 5999245, "net_revenue": 4682264, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 8229 }, { "average_project_size": 150083, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 5928315, "net_revenue": 4617577, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 8115 } ], "balance_sheet": [ { "assets": 5596339, "current_assets": 2438125, "current_liabilities": 1251358, "equity": 3681961, "fixed_assets": 3158214, "liabilities": 2830382, "long_term_liabilities": 1579024, "quarter": 1 }, { "assets": 5691171, "current_assets": 2165332, "current_liabilities": 1215610, "equity": 3694764, "fixed_assets": 3525839, "liabilities": 2854486, "long_term_liabilities": 1638876, "quarter": 2 }, { "assets": 5787611, "current_assets": 2078150, "current_liabilities": 1673863, "equity": 3727265, "fixed_assets": 3709461, "liabilities": 2878795, "long_term_liabilities": 1204932, "quarter": 3 }, { "assets": 5885684, "current_assets": 2248849, "current_liabilities": 1497974, "equity": 3799037, "fixed_assets": 3636835, "liabilities": 2903311, "long_term_liabilities": 1405337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91494, "financing_cash_flow": -43430, "investing_cash_flow": -443628, "net_cash_flow": 732448, "operating_cash_flow": 1202762, "quarter": 1 }, { "change_in_working_capital": -77459, "financing_cash_flow": 181199, "investing_cash_flow": -472882, "net_cash_flow": 898531, "operating_cash_flow": 1144548, "quarter": 2 }, { "change_in_working_capital": -86270, "financing_cash_flow": -176886, "investing_cash_flow": -337698, "net_cash_flow": 1075614, "operating_cash_flow": 1161126, "quarter": 3 }, { "change_in_working_capital": 20068, "financing_cash_flow": 85200, "investing_cash_flow": -164871, "net_cash_flow": 977865, "operating_cash_flow": 1031080, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8602715096422858, "current_ratio": 1.9483832764085098, "debt_to_equity_ratio": 0.768715909810017, "profit_margin": 0.19026452261364984, "quarter": 1, "return_on_assets": 0.16367914810021336, "return_on_equity": 0.2487815596091322 }, { "asset_turnover_ratio": 0.8342497528188838, "current_ratio": 1.781271953998404, "debt_to_equity_ratio": 0.7725760021479045, "profit_margin": 0.18072971011348696, "quarter": 2, "return_on_assets": 0.15077371598920503, "return_on_equity": 0.232241896911413 }, { "asset_turnover_ratio": 0.8090149804470272, "current_ratio": 1.2415293246818886, "debt_to_equity_ratio": 0.772361235383049, "profit_margin": 0.17479770470011943, "quarter": 3, "return_on_assets": 0.14141396165015238, "return_on_equity": 0.2195843332845934 }, { "asset_turnover_ratio": 0.7845438185264448, "current_ratio": 1.5012603690050694, "debt_to_equity_ratio": 0.7642228806931862, "profit_margin": 0.17685985528774073, "quarter": 4, "return_on_assets": 0.13875430621147855, "return_on_equity": 0.21496605587152745 } ], "income_statement": [ { "depreciation": 286758, "expenses": 3657649, "income_tax": 240718, "marketing_expense": 632699, "net_income": 1156722, "net_profit": 916004, "operational_expense": 2442532, "product_revenue": 1724834, "quarter": 1, "rd_expense": 462950, "revenue": 4814371, "salaries_expense": 1724205, "service_revenue": 3089537 }, { "depreciation": 286469, "expenses": 3600708, "income_tax": 289071, "marketing_expense": 684018, "net_income": 1147150, "net_profit": 858079, "operational_expense": 2235033, "product_revenue": 1149920, "quarter": 2, "rd_expense": 693462, "revenue": 4747858, "salaries_expense": 1522339, "service_revenue": 3597938 }, { "depreciation": 342677, "expenses": 3544655, "income_tax": 319160, "marketing_expense": 615278, "net_income": 1137609, "net_profit": 818449, "operational_expense": 2011930, "product_revenue": 1426684, "quarter": 3, "rd_expense": 459699, "revenue": 4682264, "salaries_expense": 1146740, "service_revenue": 3255580 }, { "depreciation": 214416, "expenses": 3489474, "income_tax": 311439, "marketing_expense": 605565, "net_income": 1128103, "net_profit": 816664, "operational_expense": 2394022, "product_revenue": 1299044, "quarter": 4, "rd_expense": 592041, "revenue": 4617577, "salaries_expense": 1399063, "service_revenue": 3318533 } ], "market_conditions": { "gdp_growth": [ 0.01026334675236745, 0.005409069104089174, 0.013951534881683504, 0.011791890048371514 ], "inflation_rate": [ 0.01684399648843512, 0.02037926879831669, 0.014498879818606173, 0.02161630028774905 ], "interest_rate": [ 0.029287075435231895, 0.02557480656555991, 0.028445447532553618, 0.021412071334002865 ], "year": 2003 }, "random_event": { "description": "Winters PLC Data Privacy Regulation Impact in 2003", "impact": -0.08, "type": "Data Privacy Regulation Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 54369, "billable_hours_per_employee": 112, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 4522356, "net_revenue": 3829223, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 6730 }, { "average_project_size": 104292, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 4788220, "net_revenue": 3786596, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 6655 }, { "average_project_size": 196135, "billable_hours_per_employee": 110, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 4684608, "net_revenue": 3744443, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6581 }, { "average_project_size": 56366, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 4372834, "net_revenue": 3702760, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 6507 } ], "balance_sheet": [ { "assets": 5072487, "current_assets": 1574788, "current_liabilities": 1366275, "equity": 3273025, "fixed_assets": 3497699, "liabilities": 2850181, "long_term_liabilities": 1483906, "quarter": 1 }, { "assets": 5202067, "current_assets": 2091595, "current_liabilities": 1225429, "equity": 3359843, "fixed_assets": 3110472, "liabilities": 2883650, "long_term_liabilities": 1658221, "quarter": 2 }, { "assets": 5334957, "current_assets": 1713490, "current_liabilities": 1230331, "equity": 3570262, "fixed_assets": 3621467, "liabilities": 2917513, "long_term_liabilities": 1687182, "quarter": 3 }, { "assets": 5471242, "current_assets": 1713015, "current_liabilities": 1599153, "equity": 3577049, "fixed_assets": 3758227, "liabilities": 2951773, "long_term_liabilities": 1352620, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38848, "financing_cash_flow": 184763, "investing_cash_flow": -211175, "net_cash_flow": 1110839, "operating_cash_flow": 1196427, "quarter": 1 }, { "change_in_working_capital": 16508, "financing_cash_flow": -116745, "investing_cash_flow": -416342, "net_cash_flow": 801691, "operating_cash_flow": 1174631, "quarter": 2 }, { "change_in_working_capital": 92573, "financing_cash_flow": 44614, "investing_cash_flow": -401805, "net_cash_flow": 916608, "operating_cash_flow": 1323221, "quarter": 3 }, { "change_in_working_capital": -87809, "financing_cash_flow": -91329, "investing_cash_flow": -346298, "net_cash_flow": 892125, "operating_cash_flow": 1198444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.754900505412828, "current_ratio": 1.1526142248083293, "debt_to_equity_ratio": 0.8708094194208721, "profit_margin": 0.2743948315363195, "quarter": 1, "return_on_assets": 0.2071407970094354, "return_on_equity": 0.32102382352716524 }, { "asset_turnover_ratio": 0.7279021973380966, "current_ratio": 1.7068267521006928, "debt_to_equity_ratio": 0.8582692703200715, "profit_margin": 0.2750296044257164, "quarter": 2, "return_on_assets": 0.20019465339450646, "return_on_equity": 0.30996269766176576 }, { "asset_turnover_ratio": 0.701869387138453, "current_ratio": 1.392706515563698, "debt_to_equity_ratio": 0.8171705605919117, "profit_margin": 0.30787436208803287, "quarter": 3, "return_on_assets": 0.2160875898343698, "return_on_equity": 0.3228945102628322 }, { "asset_turnover_ratio": 0.6767677247688916, "current_ratio": 1.0712014422634983, "debt_to_equity_ratio": 0.8251978097029143, "profit_margin": 0.2856193758169582, "quarter": 4, "return_on_assets": 0.19329797512155375, "return_on_equity": 0.29565711847950643 } ], "income_statement": [ { "depreciation": 145708, "expenses": 2333797, "income_tax": 444707, "marketing_expense": 377706, "net_income": 1495426, "net_profit": 1050719, "operational_expense": 1432621, "product_revenue": 1458397, "quarter": 1, "rd_expense": 370262, "revenue": 3829223, "salaries_expense": 826073, "service_revenue": 2370826 }, { "depreciation": 133205, "expenses": 2316959, "income_tax": 428211, "marketing_expense": 313503, "net_income": 1469637, "net_profit": 1041426, "operational_expense": 1202493, "product_revenue": 1452874, "quarter": 2, "rd_expense": 246869, "revenue": 3786596, "salaries_expense": 884037, "service_revenue": 2333722 }, { "depreciation": 170403, "expenses": 2300243, "income_tax": 291382, "marketing_expense": 377686, "net_income": 1444200, "net_profit": 1152818, "operational_expense": 1328309, "product_revenue": 1081745, "quarter": 3, "rd_expense": 287373, "revenue": 3744443, "salaries_expense": 1039052, "service_revenue": 2662698 }, { "depreciation": 140864, "expenses": 2283648, "income_tax": 361532, "marketing_expense": 414535, "net_income": 1419112, "net_profit": 1057580, "operational_expense": 1577806, "product_revenue": 960081, "quarter": 4, "rd_expense": 429543, "revenue": 3702760, "salaries_expense": 722582, "service_revenue": 2742679 } ], "market_conditions": { "gdp_growth": [ 0.030673457073971316, 0.018240626696033168, 0.01772551944586387, 0.01681658420813482 ], "inflation_rate": [ 0.014283988940499339, 0.014004309872839968, 0.012625113901032442, 0.010522239500818164 ], "interest_rate": [ 0.02571453932954246, 0.02342287374213762, 0.02550227647464137, 0.03225087559871714 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 87584, "billable_hours_per_employee": 109, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 2690922, "net_revenue": 2166122, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3807 }, { "average_project_size": 142018, "billable_hours_per_employee": 97, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 2399488, "net_revenue": 2138066, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 3758 }, { "average_project_size": 89419, "billable_hours_per_employee": 95, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 2711564, "net_revenue": 2110373, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 3709 }, { "average_project_size": 50758, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 2574201, "net_revenue": 2083039, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3661 } ], "balance_sheet": [ { "assets": 2860548, "current_assets": 1028901, "current_liabilities": 602950, "equity": 2171233, "fixed_assets": 1831647, "liabilities": 1268932, "long_term_liabilities": 665982, "quarter": 1 }, { "assets": 2950253, "current_assets": 1283751, "current_liabilities": 554107, "equity": 2204309, "fixed_assets": 1666502, "liabilities": 1303855, "long_term_liabilities": 749748, "quarter": 2 }, { "assets": 3042771, "current_assets": 1270374, "current_liabilities": 627385, "equity": 2262974, "fixed_assets": 1772397, "liabilities": 1339740, "long_term_liabilities": 712355, "quarter": 3 }, { "assets": 3138191, "current_assets": 1067902, "current_liabilities": 674972, "equity": 2280302, "fixed_assets": 2070289, "liabilities": 1376612, "long_term_liabilities": 701640, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22666, "financing_cash_flow": -85569, "investing_cash_flow": -330031, "net_cash_flow": 631781, "operating_cash_flow": 709949, "quarter": 1 }, { "change_in_working_capital": -13207, "financing_cash_flow": 66849, "investing_cash_flow": -280721, "net_cash_flow": 162810, "operating_cash_flow": 636772, "quarter": 2 }, { "change_in_working_capital": -23747, "financing_cash_flow": -183591, "investing_cash_flow": -436599, "net_cash_flow": 65167, "operating_cash_flow": 693197, "quarter": 3 }, { "change_in_working_capital": -21303, "financing_cash_flow": -61629, "investing_cash_flow": -332178, "net_cash_flow": 189025, "operating_cash_flow": 614291, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7572402211044876, "current_ratio": 1.706444978853968, "debt_to_equity_ratio": 0.5844292160261013, "profit_margin": 0.26758280466197193, "quarter": 1, "return_on_assets": 0.20262446216599056, "return_on_equity": 0.26695292490488126 }, { "asset_turnover_ratio": 0.7247059828428274, "current_ratio": 2.316792605038377, "debt_to_equity_ratio": 0.5915028246947229, "profit_margin": 0.26094189795824824, "quarter": 2, "return_on_assets": 0.18910615462470506, "return_on_equity": 0.2531001778788727 }, { "asset_turnover_ratio": 0.6935694470599332, "current_ratio": 2.0248714903926617, "debt_to_equity_ratio": 0.5920262451093119, "profit_margin": 0.2653289252658179, "quarter": 3, "return_on_assets": 0.1840240359856197, "return_on_equity": 0.24743678009557335 }, { "asset_turnover_ratio": 0.6637706245413361, "current_ratio": 1.582142666658765, "debt_to_equity_ratio": 0.6036972295774858, "profit_margin": 0.24902222185950432, "quarter": 4, "return_on_assets": 0.16529363572835432, "return_on_equity": 0.22747995660223952 } ], "income_statement": [ { "depreciation": 130332, "expenses": 1424385, "income_tax": 162120, "marketing_expense": 193132, "net_income": 741737, "net_profit": 579617, "operational_expense": 988042, "product_revenue": 691820, "quarter": 1, "rd_expense": 149718, "revenue": 2166122, "salaries_expense": 453127, "service_revenue": 1474302 }, { "depreciation": 78861, "expenses": 1415881, "income_tax": 164274, "marketing_expense": 210428, "net_income": 722185, "net_profit": 557911, "operational_expense": 777876, "product_revenue": 637826, "quarter": 2, "rd_expense": 232842, "revenue": 2138066, "salaries_expense": 619047, "service_revenue": 1500240 }, { "depreciation": 133254, "expenses": 1407429, "income_tax": 143001, "marketing_expense": 233743, "net_income": 702944, "net_profit": 559943, "operational_expense": 782392, "product_revenue": 580367, "quarter": 3, "rd_expense": 269505, "revenue": 2110373, "salaries_expense": 484592, "service_revenue": 1530006 }, { "depreciation": 95568, "expenses": 1399027, "income_tax": 165289, "marketing_expense": 160590, "net_income": 684012, "net_profit": 518723, "operational_expense": 816207, "product_revenue": 487853, "quarter": 4, "rd_expense": 230605, "revenue": 2083039, "salaries_expense": 591099, "service_revenue": 1595186 } ], "market_conditions": { "gdp_growth": [ 0.017680101109694264, 0.014402269867602917, 0.025725992131018963, 0.013793267228358877 ], "inflation_rate": [ 0.008771143249310548, 0.005886738704292289, 0.00709568586563316, 0.010064964943433551 ], "interest_rate": [ 0.03302431304051198, 0.026010622575887536, 0.029608921501917414, 0.027890932180879742 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "Clarkshire", "name": "Campbell, Odonnell and Watson", "num_employees": 580, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.campbell,odonnellandwatson.com" }

[ { "advertising_kpis": [ { "average_project_size": 155892, "billable_hours_per_employee": 106, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 19348209, "net_revenue": 15626863, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 26943 }, { "average_project_size": 177605, "billable_hours_per_employee": 110, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 18211018, "net_revenue": 15567001, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 26840 }, { "average_project_size": 145977, "billable_hours_per_employee": 115, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 19214927, "net_revenue": 15507368, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 26737 }, { "average_project_size": 83204, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 17754924, "net_revenue": 15447964, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 26634 } ], "balance_sheet": [ { "assets": 21811558, "current_assets": 8083066, "current_liabilities": 5475753, "equity": 12254298, "fixed_assets": 13728492, "liabilities": 12360785, "long_term_liabilities": 6885032, "quarter": 1 }, { "assets": 22372905, "current_assets": 7031415, "current_liabilities": 5414178, "equity": 12712949, "fixed_assets": 15341490, "liabilities": 12695296, "long_term_liabilities": 7281118, "quarter": 2 }, { "assets": 22948698, "current_assets": 9824199, "current_liabilities": 6468763, "equity": 12857198, "fixed_assets": 13124499, "liabilities": 13038859, "long_term_liabilities": 6570096, "quarter": 3 }, { "assets": 23539310, "current_assets": 7250083, "current_liabilities": 5911377, "equity": 13141119, "fixed_assets": 16289227, "liabilities": 13391720, "long_term_liabilities": 7480343, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14479, "financing_cash_flow": 106876, "investing_cash_flow": -254768, "net_cash_flow": 3401345, "operating_cash_flow": 3805802, "quarter": 1 }, { "change_in_working_capital": 60971, "financing_cash_flow": 28599, "investing_cash_flow": -391005, "net_cash_flow": 3403028, "operating_cash_flow": 3636852, "quarter": 2 }, { "change_in_working_capital": -96129, "financing_cash_flow": 93908, "investing_cash_flow": -480217, "net_cash_flow": 3242326, "operating_cash_flow": 3656320, "quarter": 3 }, { "change_in_working_capital": -50466, "financing_cash_flow": 58833, "investing_cash_flow": -467049, "net_cash_flow": 3202605, "operating_cash_flow": 3676537, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7164487286969596, "current_ratio": 1.4761560647457985, "debt_to_equity_ratio": 1.0086897674595476, "profit_margin": 0.17940420927731945, "quarter": 1, "return_on_assets": 0.1285339176596188, "return_on_equity": 0.2287789149570216 }, { "asset_turnover_ratio": 0.6957970366387378, "current_ratio": 1.2987040692049652, "debt_to_equity_ratio": 0.9986114158091879, "profit_margin": 0.19498553382247485, "quarter": 2, "return_on_assets": 0.13567035662110039, "return_on_equity": 0.23875970870330715 }, { "asset_turnover_ratio": 0.6757406455041589, "current_ratio": 1.518713701522223, "debt_to_equity_ratio": 1.0141291282906275, "profit_margin": 0.19006184672988993, "quarter": 3, "return_on_assets": 0.12843251499496836, "return_on_equity": 0.2292380501568071 }, { "asset_turnover_ratio": 0.6562623968162193, "current_ratio": 1.2264626329872041, "debt_to_equity_ratio": 1.0190699893974022, "profit_margin": 0.1937814588382003, "quarter": 4, "return_on_assets": 0.12717148463570088, "return_on_equity": 0.22779863723934013 } ], "income_statement": [ { "depreciation": 1002277, "expenses": 11854830, "income_tax": 968508, "marketing_expense": 1997707, "net_income": 3772033, "net_profit": 2803525, "operational_expense": 7312599, "product_revenue": 3518909, "quarter": 1, "rd_expense": 1908341, "revenue": 15626863, "salaries_expense": 3961648, "service_revenue": 12107954 }, { "depreciation": 601512, "expenses": 11770706, "income_tax": 760955, "marketing_expense": 1449660, "net_income": 3796295, "net_profit": 3035340, "operational_expense": 5979635, "product_revenue": 4931745, "quarter": 2, "rd_expense": 1843704, "revenue": 15567001, "salaries_expense": 5883887, "service_revenue": 10635256 }, { "depreciation": 708961, "expenses": 11687179, "income_tax": 872830, "marketing_expense": 1571202, "net_income": 3820189, "net_profit": 2947359, "operational_expense": 6315600, "product_revenue": 3310099, "quarter": 3, "rd_expense": 1263900, "revenue": 15507368, "salaries_expense": 4564378, "service_revenue": 12197269 }, { "depreciation": 683008, "expenses": 11604245, "income_tax": 850190, "marketing_expense": 1915261, "net_income": 3843719, "net_profit": 2993529, "operational_expense": 6758926, "product_revenue": 5425468, "quarter": 4, "rd_expense": 1961507, "revenue": 15447964, "salaries_expense": 4399080, "service_revenue": 10022496 } ], "market_conditions": { "gdp_growth": [ 0.014819109243964061, 0.034494415607382256, 0.022198699053857837, 0.031062504239443546 ], "inflation_rate": [ 0.0056522561029319915, 0.005854647383094446, 0.011825851620178823, 0.010889877039875132 ], "interest_rate": [ 0.03294885867633972, 0.031599622737587846, 0.030530365468082663, 0.032373205354835434 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 180230, "billable_hours_per_employee": 106, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 14062632, "net_revenue": 11574292, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 19956 }, { "average_project_size": 188060, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 14903153, "net_revenue": 11479463, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 19792 }, { "average_project_size": 194469, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 12946799, "net_revenue": 11385412, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 19630 }, { "average_project_size": 139309, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 12949611, "net_revenue": 11292131, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 19469 } ], "balance_sheet": [ { "assets": 14611180, "current_assets": 7183150, "current_liabilities": 2606421, "equity": 10735541, "fixed_assets": 7428030, "liabilities": 6029514, "long_term_liabilities": 3423093, "quarter": 1 }, { "assets": 14859760, "current_assets": 6673731, "current_liabilities": 3146541, "equity": 10836508, "fixed_assets": 8186029, "liabilities": 6174943, "long_term_liabilities": 3028402, "quarter": 2 }, { "assets": 15112569, "current_assets": 5676658, "current_liabilities": 2965377, "equity": 10928524, "fixed_assets": 9435911, "liabilities": 6323881, "long_term_liabilities": 3358504, "quarter": 3 }, { "assets": 15369679, "current_assets": 6004428, "current_liabilities": 3193631, "equity": 11017399, "fixed_assets": 9365251, "liabilities": 6476410, "long_term_liabilities": 3282779, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55452, "financing_cash_flow": 82017, "investing_cash_flow": -244474, "net_cash_flow": 2166479, "operating_cash_flow": 2701999, "quarter": 1 }, { "change_in_working_capital": 99639, "financing_cash_flow": 94548, "investing_cash_flow": -491897, "net_cash_flow": 2016814, "operating_cash_flow": 2748451, "quarter": 2 }, { "change_in_working_capital": -44682, "financing_cash_flow": 1325, "investing_cash_flow": -133988, "net_cash_flow": 2932376, "operating_cash_flow": 2966563, "quarter": 3 }, { "change_in_working_capital": -93867, "financing_cash_flow": -98665, "investing_cash_flow": -461882, "net_cash_flow": 2354116, "operating_cash_flow": 2749039, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.792153132053674, "current_ratio": 2.755943878598277, "debt_to_equity_ratio": 0.5616404427126681, "profit_margin": 0.18609129612420353, "quarter": 1, "return_on_assets": 0.14741280307271554, "return_on_equity": 0.20063031755921756 }, { "asset_turnover_ratio": 0.7725200810780255, "current_ratio": 2.1209737931271198, "debt_to_equity_ratio": 0.5698277526302754, "profit_margin": 0.18743829741861617, "quarter": 2, "return_on_assets": 0.14479984871895643, "return_on_equity": 0.19855944368794817 }, { "asset_turnover_ratio": 0.7533736984095821, "current_ratio": 1.9143124128905027, "debt_to_equity_ratio": 0.5786582890791108, "profit_margin": 0.18794541646802065, "quarter": 3, "return_on_assets": 0.14159313350364192, "return_on_equity": 0.19580283668682066 }, { "asset_turnover_ratio": 0.7347018112740026, "current_ratio": 1.8801257878571445, "debt_to_equity_ratio": 0.5878347511967208, "profit_margin": 0.18810709865126432, "quarter": 4, "return_on_assets": 0.13820262609258138, "return_on_equity": 0.19279777377582494 } ], "income_statement": [ { "depreciation": 548124, "expenses": 8710956, "income_tax": 709461, "marketing_expense": 994218, "net_income": 2863336, "net_profit": 2153875, "operational_expense": 6022698, "product_revenue": 3627201, "quarter": 1, "rd_expense": 1628909, "revenue": 11574292, "salaries_expense": 3979905, "service_revenue": 7947091 }, { "depreciation": 596760, "expenses": 8601156, "income_tax": 726616, "marketing_expense": 1378342, "net_income": 2878307, "net_profit": 2151691, "operational_expense": 5662475, "product_revenue": 3996526, "quarter": 2, "rd_expense": 1086061, "revenue": 11479463, "salaries_expense": 3418378, "service_revenue": 7482937 }, { "depreciation": 826727, "expenses": 8492741, "income_tax": 752835, "marketing_expense": 1479057, "net_income": 2892671, "net_profit": 2139836, "operational_expense": 5340505, "product_revenue": 2569560, "quarter": 3, "rd_expense": 1662720, "revenue": 11385412, "salaries_expense": 2898256, "service_revenue": 8815852 }, { "depreciation": 624909, "expenses": 8385692, "income_tax": 782309, "marketing_expense": 1553062, "net_income": 2906439, "net_profit": 2124130, "operational_expense": 4514602, "product_revenue": 3680057, "quarter": 4, "rd_expense": 1003722, "revenue": 11292131, "salaries_expense": 3439556, "service_revenue": 7612074 } ], "market_conditions": { "gdp_growth": [ 0.020497419637894847, 0.03125285648266947, 0.03776512897106494, 0.0378769659647608 ], "inflation_rate": [ 0.018162804692402803, 0.01849975431867267, 0.016828292602473788, 0.012095696800613575 ], "interest_rate": [ 0.025945237284307903, 0.024916706572069843, 0.023037815424761608, 0.02417791965868362 ], "year": 2010 }, "random_event": { "description": "Campbell, Odonnell and Watson Industry Recognition in 2010", "impact": -0.09, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 71795, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 10751044, "net_revenue": 9272166, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 15986 }, { "average_project_size": 112048, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 11445474, "net_revenue": 9167886, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 15807 }, { "average_project_size": 176430, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 10434354, "net_revenue": 9064780, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 15629 }, { "average_project_size": 135985, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 11457830, "net_revenue": 8962834, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 15453 } ], "balance_sheet": [ { "assets": 12747882, "current_assets": 5115047, "current_liabilities": 3739238, "equity": 8076159, "fixed_assets": 7632835, "liabilities": 6395164, "long_term_liabilities": 2655926, "quarter": 1 }, { "assets": 13058913, "current_assets": 4258884, "current_liabilities": 3124638, "equity": 8206383, "fixed_assets": 8800029, "liabilities": 6459935, "long_term_liabilities": 3335297, "quarter": 2 }, { "assets": 13377534, "current_assets": 4866179, "current_liabilities": 2813007, "equity": 8366016, "fixed_assets": 8511355, "liabilities": 6525363, "long_term_liabilities": 3712356, "quarter": 3 }, { "assets": 13703928, "current_assets": 6451220, "current_liabilities": 2906923, "equity": 8708771, "fixed_assets": 7252708, "liabilities": 6591453, "long_term_liabilities": 3684530, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22867, "financing_cash_flow": 126378, "investing_cash_flow": -301073, "net_cash_flow": 1583949, "operating_cash_flow": 2232899, "quarter": 1 }, { "change_in_working_capital": -50725, "financing_cash_flow": -119797, "investing_cash_flow": -112006, "net_cash_flow": 2173500, "operating_cash_flow": 2299629, "quarter": 2 }, { "change_in_working_capital": 40711, "financing_cash_flow": -29795, "investing_cash_flow": -378339, "net_cash_flow": 2337970, "operating_cash_flow": 2173038, "quarter": 3 }, { "change_in_working_capital": 47790, "financing_cash_flow": 32222, "investing_cash_flow": -417482, "net_cash_flow": 1804150, "operating_cash_flow": 2092702, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7273495314751109, "current_ratio": 1.3679383339600206, "debt_to_equity_ratio": 0.7918571192072865, "profit_margin": 0.18587253506893642, "quarter": 1, "return_on_assets": 0.13519430129648202, "return_on_equity": 0.21339859703108865 }, { "asset_turnover_ratio": 0.7020405143980973, "current_ratio": 1.363000770009198, "debt_to_equity_ratio": 0.7871841955219492, "profit_margin": 0.1753299506560182, "quarter": 2, "return_on_assets": 0.12308872874794403, "return_on_equity": 0.1958725299562548 }, { "asset_turnover_ratio": 0.6776121817369329, "current_ratio": 1.7298851371503874, "debt_to_equity_ratio": 0.7799845230991669, "profit_margin": 0.1670029498785409, "quarter": 3, "return_on_assets": 0.11316323322370177, "return_on_equity": 0.18095172182314737 }, { "asset_turnover_ratio": 0.6540339382985667, "current_ratio": 2.219260709692001, "debt_to_equity_ratio": 0.7568752238404248, "profit_margin": 0.17810170309971154, "quarter": 4, "return_on_assets": 0.11648455829598638, "return_on_equity": 0.18329750546891174 } ], "income_statement": [ { "depreciation": 509458, "expenses": 7029541, "income_tax": 519184, "marketing_expense": 1114982, "net_income": 2242625, "net_profit": 1723441, "operational_expense": 4262498, "product_revenue": 3108634, "quarter": 1, "rd_expense": 1246308, "revenue": 9272166, "salaries_expense": 2632138, "service_revenue": 6163532 }, { "depreciation": 692224, "expenses": 6968272, "income_tax": 592209, "marketing_expense": 1294279, "net_income": 2199614, "net_profit": 1607405, "operational_expense": 3644050, "product_revenue": 1946823, "quarter": 2, "rd_expense": 1087002, "revenue": 9167886, "salaries_expense": 2177363, "service_revenue": 7221063 }, { "depreciation": 659193, "expenses": 6907537, "income_tax": 643398, "marketing_expense": 1354919, "net_income": 2157243, "net_profit": 1513845, "operational_expense": 3935844, "product_revenue": 3195652, "quarter": 3, "rd_expense": 863790, "revenue": 9064780, "salaries_expense": 2667012, "service_revenue": 5869128 }, { "depreciation": 496406, "expenses": 6847331, "income_tax": 519207, "marketing_expense": 1239212, "net_income": 2115503, "net_profit": 1596296, "operational_expense": 4013163, "product_revenue": 2193486, "quarter": 4, "rd_expense": 724674, "revenue": 8962834, "salaries_expense": 2996871, "service_revenue": 6769348 } ], "market_conditions": { "gdp_growth": [ 0.007649374136534055, 0.019709669090137313, 0.001999836534519109, 0.019238287047979787 ], "inflation_rate": [ 0.012067178974302656, 0.013516005575069, 0.01357629587825197, 0.010170778718273786 ], "interest_rate": [ 0.03192526137494228, 0.03651823679208169, 0.03638642214973323, 0.03168187618515752 ], "year": 2011 }, "random_event": { "description": "Campbell, Odonnell and Watson Economic Slowdown Impact in 2011", "impact": -0.09, "type": "Economic Slowdown Impact" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 61105, "billable_hours_per_employee": 104, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 6111047, "net_revenue": 5086915, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 8771 }, { "average_project_size": 87503, "billable_hours_per_employee": 122, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 6480591, "net_revenue": 5087795, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 8772 }, { "average_project_size": 149173, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 6038618, "net_revenue": 5088675, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 8774 }, { "average_project_size": 171307, "billable_hours_per_employee": 145, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 5743414, "net_revenue": 5089555, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 8775 } ], "balance_sheet": [ { "assets": 5948642, "current_assets": 2794505, "current_liabilities": 1751899, "equity": 4097490, "fixed_assets": 3154137, "liabilities": 3195056, "long_term_liabilities": 1443157, "quarter": 1 }, { "assets": 6092964, "current_assets": 2091170, "current_liabilities": 1685307, "equity": 4203977, "fixed_assets": 4001794, "liabilities": 3273657, "long_term_liabilities": 1588350, "quarter": 2 }, { "assets": 6240788, "current_assets": 2614663, "current_liabilities": 1712544, "equity": 4149564, "fixed_assets": 3626125, "liabilities": 3354193, "long_term_liabilities": 1641649, "quarter": 3 }, { "assets": 6392198, "current_assets": 2614761, "current_liabilities": 1661511, "equity": 4292895, "fixed_assets": 3777437, "liabilities": 3436710, "long_term_liabilities": 1775199, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66731, "financing_cash_flow": 187680, "investing_cash_flow": -122253, "net_cash_flow": 1646519, "operating_cash_flow": 1645481, "quarter": 1 }, { "change_in_working_capital": 27655, "financing_cash_flow": -104512, "investing_cash_flow": -447539, "net_cash_flow": 1813904, "operating_cash_flow": 1679005, "quarter": 2 }, { "change_in_working_capital": -65505, "financing_cash_flow": 114631, "investing_cash_flow": -278857, "net_cash_flow": 1115790, "operating_cash_flow": 1546094, "quarter": 3 }, { "change_in_working_capital": 84287, "financing_cash_flow": 155608, "investing_cash_flow": -248102, "net_cash_flow": 1088788, "operating_cash_flow": 1528668, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8551388703505775, "current_ratio": 1.5951290570974697, "debt_to_equity_ratio": 0.7797593160691058, "profit_margin": 0.2641884128199508, "quarter": 1, "return_on_assets": 0.22591778089856474, "return_on_equity": 0.3279822525497317 }, { "asset_turnover_ratio": 0.8350279108821257, "current_ratio": 1.2408243720580285, "debt_to_equity_ratio": 0.778704783589444, "profit_margin": 0.2721552263799937, "quarter": 2, "return_on_assets": 0.22725721011973812, "return_on_equity": 0.3293714499389507 }, { "asset_turnover_ratio": 0.8153898193625548, "current_ratio": 1.5267712829568174, "debt_to_equity_ratio": 0.8083241998436462, "profit_margin": 0.24819211287810677, "quarter": 3, "return_on_assets": 0.20237332208689032, "return_on_equity": 0.30436185584798786 }, { "asset_turnover_ratio": 0.7962136028952795, "current_ratio": 1.5737247601731195, "debt_to_equity_ratio": 0.8005576656312349, "profit_margin": 0.262774839843562, "quarter": 4, "return_on_assets": 0.20922490198207253, "return_on_equity": 0.3115396486520169 } ], "income_statement": [ { "depreciation": 301577, "expenses": 3344091, "income_tax": 398920, "marketing_expense": 538796, "net_income": 1742824, "net_profit": 1343904, "operational_expense": 2027689, "product_revenue": 1093472, "quarter": 1, "rd_expense": 343641, "revenue": 5086915, "salaries_expense": 1079316, "service_revenue": 3993443 }, { "depreciation": 294335, "expenses": 3351140, "income_tax": 351985, "marketing_expense": 650823, "net_income": 1736655, "net_profit": 1384670, "operational_expense": 1957948, "product_revenue": 1761398, "quarter": 2, "rd_expense": 609900, "revenue": 5087795, "salaries_expense": 1176192, "service_revenue": 3326397 }, { "depreciation": 283125, "expenses": 3358204, "income_tax": 467502, "marketing_expense": 354371, "net_income": 1730471, "net_profit": 1262969, "operational_expense": 2000136, "product_revenue": 1700134, "quarter": 3, "rd_expense": 529573, "revenue": 5088675, "salaries_expense": 1096290, "service_revenue": 3388541 }, { "depreciation": 191261, "expenses": 3365283, "income_tax": 386865, "marketing_expense": 556356, "net_income": 1724272, "net_profit": 1337407, "operational_expense": 2216158, "product_revenue": 1934700, "quarter": 4, "rd_expense": 487624, "revenue": 5089555, "salaries_expense": 1333543, "service_revenue": 3154855 } ], "market_conditions": { "gdp_growth": [ 0.020109082847233686, 0.023872182887100815, 0.030241184183961697, 0.010431901625856584 ], "inflation_rate": [ 0.019011073872106234, 0.01637000080249324, 0.01574052625642008, 0.015464868913602995 ], "interest_rate": [ 0.030103524054015375, 0.030681098359260053, 0.03398007561683947, 0.030680558207143882 ], "year": 2012 }, "random_event": { "description": "Campbell, Odonnell and Watson Partnership with Major Brand in 2012", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 94622, "billable_hours_per_employee": 112, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 13669233, "net_revenue": 10687563, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 18427 }, { "average_project_size": 120211, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 13538041, "net_revenue": 10472559, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 18056 }, { "average_project_size": 91631, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 12808176, "net_revenue": 10261881, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 17693 }, { "average_project_size": 160962, "billable_hours_per_employee": 157, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 12181594, "net_revenue": 10055441, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 17337 } ], "balance_sheet": [ { "assets": 14655280, "current_assets": 7096718, "current_liabilities": 2718501, "equity": 10118905, "fixed_assets": 7558562, "liabilities": 6167131, "long_term_liabilities": 3448630, "quarter": 1 }, { "assets": 15159097, "current_assets": 6106155, "current_liabilities": 3590666, "equity": 10417005, "fixed_assets": 9052942, "liabilities": 6339976, "long_term_liabilities": 2749310, "quarter": 2 }, { "assets": 15680235, "current_assets": 6176307, "current_liabilities": 3195766, "equity": 10720722, "fixed_assets": 9503928, "liabilities": 6517665, "long_term_liabilities": 3321899, "quarter": 3 }, { "assets": 16219289, "current_assets": 7267106, "current_liabilities": 3561014, "equity": 11083424, "fixed_assets": 8952183, "liabilities": 6700334, "long_term_liabilities": 3139320, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64579, "financing_cash_flow": -96868, "investing_cash_flow": -479647, "net_cash_flow": 1782827, "operating_cash_flow": 2060516, "quarter": 1 }, { "change_in_working_capital": 48790, "financing_cash_flow": -153764, "investing_cash_flow": -360156, "net_cash_flow": 1965155, "operating_cash_flow": 2136903, "quarter": 2 }, { "change_in_working_capital": 14238, "financing_cash_flow": -42027, "investing_cash_flow": -398407, "net_cash_flow": 2159577, "operating_cash_flow": 2295642, "quarter": 3 }, { "change_in_working_capital": 36437, "financing_cash_flow": -80213, "investing_cash_flow": -401550, "net_cash_flow": 1953421, "operating_cash_flow": 2150308, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7292636510527264, "current_ratio": 2.610526168649561, "debt_to_equity_ratio": 0.6094662416536176, "profit_margin": 0.15258445727992434, "quarter": 1, "return_on_assets": 0.11127429840985638, "return_on_equity": 0.16115933492803816 }, { "asset_turnover_ratio": 0.6908431946836939, "current_ratio": 1.7005633495290289, "debt_to_equity_ratio": 0.6086179280896956, "profit_margin": 0.15257818074837295, "quarter": 2, "return_on_assets": 0.10540759782723205, "return_on_equity": 0.1533918818316781 }, { "asset_turnover_ratio": 0.6544468880727872, "current_ratio": 1.9326530791052912, "debt_to_equity_ratio": 0.6079501921605653, "profit_margin": 0.15183882954791622, "quarter": 3, "return_on_assets": 0.09937044948624814, "return_on_equity": 0.14534021122831092 }, { "asset_turnover_ratio": 0.6199680516205118, "current_ratio": 2.040740642974164, "debt_to_equity_ratio": 0.6045364681528019, "profit_margin": 0.15558432494407753, "quarter": 4, "return_on_assets": 0.09645731079827236, "return_on_equity": 0.14115394304142836 } ], "income_statement": [ { "depreciation": 429760, "expenses": 8532432, "income_tax": 524375, "marketing_expense": 1498427, "net_income": 2155131, "net_profit": 1630756, "operational_expense": 4371388, "product_revenue": 2543582, "quarter": 1, "rd_expense": 1617465, "revenue": 10687563, "salaries_expense": 3040960, "service_revenue": 8143981 }, { "depreciation": 539019, "expenses": 8322067, "income_tax": 552608, "marketing_expense": 1512298, "net_income": 2150492, "net_profit": 1597884, "operational_expense": 5143665, "product_revenue": 2894702, "quarter": 2, "rd_expense": 1481645, "revenue": 10472559, "salaries_expense": 3167515, "service_revenue": 7577857 }, { "depreciation": 737490, "expenses": 8116888, "income_tax": 586841, "marketing_expense": 1505913, "net_income": 2144993, "net_profit": 1558152, "operational_expense": 4374599, "product_revenue": 3619091, "quarter": 3, "rd_expense": 854287, "revenue": 10261881, "salaries_expense": 2616240, "service_revenue": 6642790 }, { "depreciation": 585839, "expenses": 7916769, "income_tax": 574203, "marketing_expense": 1089208, "net_income": 2138672, "net_profit": 1564469, "operational_expense": 4710477, "product_revenue": 3830442, "quarter": 4, "rd_expense": 1227092, "revenue": 10055441, "salaries_expense": 2754088, "service_revenue": 6224999 } ], "market_conditions": { "gdp_growth": [ 0.009052128798208303, 0.01730087136237309, 0.024058190387406093, 0.008399075645284311 ], "inflation_rate": [ 0.015661402322227, 0.013973380083938508, 0.01597775622842102, 0.01993853438134942 ], "interest_rate": [ 0.03100158176861468, 0.03563301438501323, 0.03473263154268244, 0.03089008339986338 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 117137, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 9689148, "net_revenue": 8049401, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 13878 }, { "average_project_size": 181707, "billable_hours_per_employee": 90, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 9377763, "net_revenue": 8079066, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 13929 }, { "average_project_size": 70155, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 9153933, "net_revenue": 8108841, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 13981 }, { "average_project_size": 105603, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 9806945, "net_revenue": 8138726, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 14032 } ], "balance_sheet": [ { "assets": 8612984, "current_assets": 3094388, "current_liabilities": 2379375, "equity": 5935074, "fixed_assets": 5518596, "liabilities": 4477130, "long_term_liabilities": 2097755, "quarter": 1 }, { "assets": 8887924, "current_assets": 4173109, "current_liabilities": 2218555, "equity": 6072930, "fixed_assets": 4714815, "liabilities": 4601113, "long_term_liabilities": 2382558, "quarter": 2 }, { "assets": 9171641, "current_assets": 2932672, "current_liabilities": 2447129, "equity": 6341880, "fixed_assets": 6238969, "liabilities": 4728529, "long_term_liabilities": 2281400, "quarter": 3 }, { "assets": 9464415, "current_assets": 2923164, "current_liabilities": 2509490, "equity": 6527982, "fixed_assets": 6541251, "liabilities": 4859474, "long_term_liabilities": 2349984, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60963, "financing_cash_flow": -7628, "investing_cash_flow": -446376, "net_cash_flow": 1632218, "operating_cash_flow": 2260337, "quarter": 1 }, { "change_in_working_capital": 41660, "financing_cash_flow": 88039, "investing_cash_flow": -343342, "net_cash_flow": 1993621, "operating_cash_flow": 2140445, "quarter": 2 }, { "change_in_working_capital": 47224, "financing_cash_flow": 81478, "investing_cash_flow": -382696, "net_cash_flow": 2119203, "operating_cash_flow": 2332620, "quarter": 3 }, { "change_in_working_capital": -93158, "financing_cash_flow": 10144, "investing_cash_flow": -242208, "net_cash_flow": 2095504, "operating_cash_flow": 2409501, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9345658833222028, "current_ratio": 1.3005045442605727, "debt_to_equity_ratio": 0.7543511673148473, "profit_margin": 0.2235222223367925, "quarter": 1, "return_on_assets": 0.20889624316032632, "return_on_equity": 0.30315039037423963 }, { "asset_turnover_ratio": 0.9089935962548734, "current_ratio": 1.881003175490353, "debt_to_equity_ratio": 0.7576430158095022, "profit_margin": 0.22107988720478333, "quarter": 2, "return_on_assets": 0.20096020172989779, "return_on_equity": 0.2941115738202153 }, { "asset_turnover_ratio": 0.8841210640494978, "current_ratio": 1.198413324348655, "debt_to_equity_ratio": 0.7456036695743218, "profit_margin": 0.2341602209242973, "quarter": 3, "return_on_assets": 0.20702598368165523, "return_on_equity": 0.2994014393208323 }, { "asset_turnover_ratio": 0.8599291134211676, "current_ratio": 1.1648438527350178, "debt_to_equity_ratio": 0.7444067707294536, "profit_margin": 0.23628280396710738, "quarter": 4, "return_on_assets": 0.2031864621321022, "return_on_equity": 0.29458429879249054 } ], "income_statement": [ { "depreciation": 461117, "expenses": 5591193, "income_tax": 658988, "marketing_expense": 929982, "net_income": 2458208, "net_profit": 1799220, "operational_expense": 3001568, "product_revenue": 2800798, "quarter": 1, "rd_expense": 910193, "revenue": 8049401, "salaries_expense": 2722371, "service_revenue": 5248603 }, { "depreciation": 354326, "expenses": 5570934, "income_tax": 722013, "marketing_expense": 612605, "net_income": 2508132, "net_profit": 1786119, "operational_expense": 2934841, "product_revenue": 2146728, "quarter": 2, "rd_expense": 809099, "revenue": 8079066, "salaries_expense": 2491312, "service_revenue": 5932338 }, { "depreciation": 433852, "expenses": 5550750, "income_tax": 659323, "marketing_expense": 1007733, "net_income": 2558091, "net_profit": 1898768, "operational_expense": 3445825, "product_revenue": 2529264, "quarter": 3, "rd_expense": 662378, "revenue": 8108841, "salaries_expense": 1810028, "service_revenue": 5579577 }, { "depreciation": 486460, "expenses": 5530638, "income_tax": 685047, "marketing_expense": 831103, "net_income": 2608088, "net_profit": 1923041, "operational_expense": 2870025, "product_revenue": 1834565, "quarter": 4, "rd_expense": 942282, "revenue": 8138726, "salaries_expense": 1989362, "service_revenue": 6304161 } ], "market_conditions": { "gdp_growth": [ 0.010145278490560131, 0.02335340742085145, 0.02092315498519286, 0.02266681838712266 ], "inflation_rate": [ 0.02062126624544039, 0.017242500246353223, 0.017816960164479107, 0.014177291494039748 ], "interest_rate": [ 0.03349595778396201, 0.03281698591144304, 0.032218253537659294, 0.03069862881362689 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 52942, "billable_hours_per_employee": 90, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 11424047, "net_revenue": 10118387, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 17445 }, { "average_project_size": 199459, "billable_hours_per_employee": 133, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 12247148, "net_revenue": 10252008, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 17676 }, { "average_project_size": 127484, "billable_hours_per_employee": 114, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 12558266, "net_revenue": 10387395, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 17909 }, { "average_project_size": 111099, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 13533300, "net_revenue": 10524570, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 18146 } ], "balance_sheet": [ { "assets": 13691101, "current_assets": 5315864, "current_liabilities": 2596881, "equity": 10964021, "fixed_assets": 8375237, "liabilities": 5805413, "long_term_liabilities": 3208532, "quarter": 1 }, { "assets": 14136016, "current_assets": 6580199, "current_liabilities": 3112184, "equity": 11088583, "fixed_assets": 7555817, "liabilities": 5932768, "long_term_liabilities": 2820584, "quarter": 2 }, { "assets": 14595390, "current_assets": 5615252, "current_liabilities": 2655374, "equity": 11686334, "fixed_assets": 8980138, "liabilities": 6062916, "long_term_liabilities": 3407542, "quarter": 3 }, { "assets": 15069692, "current_assets": 4776977, "current_liabilities": 3463222, "equity": 12223171, "fixed_assets": 10292715, "liabilities": 6195919, "long_term_liabilities": 2732697, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74792, "financing_cash_flow": -158781, "investing_cash_flow": -152352, "net_cash_flow": 3243222, "operating_cash_flow": 3572800, "quarter": 1 }, { "change_in_working_capital": 56798, "financing_cash_flow": 100249, "investing_cash_flow": -414960, "net_cash_flow": 3082259, "operating_cash_flow": 3357346, "quarter": 2 }, { "change_in_working_capital": 51217, "financing_cash_flow": -40213, "investing_cash_flow": -232014, "net_cash_flow": 3400245, "operating_cash_flow": 3609810, "quarter": 3 }, { "change_in_working_capital": 48146, "financing_cash_flow": 112881, "investing_cash_flow": -113517, "net_cash_flow": 3340803, "operating_cash_flow": 3719156, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7390484519835183, "current_ratio": 2.047018712062663, "debt_to_equity_ratio": 0.5294967056338181, "profit_margin": 0.3042315934348034, "quarter": 1, "return_on_assets": 0.22484188817247058, "return_on_equity": 0.28076679167250773 }, { "asset_turnover_ratio": 0.725240265715602, "current_ratio": 2.1143348208203627, "debt_to_equity_ratio": 0.5350339173183806, "profit_margin": 0.2814409625899629, "quarter": 2, "return_on_assets": 0.20411231849199946, "return_on_equity": 0.26020772897673217 }, { "asset_turnover_ratio": 0.711690129554606, "current_ratio": 2.1146746183400156, "debt_to_equity_ratio": 0.5188039294444263, "profit_margin": 0.3036237670753832, "quarter": 3, "return_on_assets": 0.21608603812573696, "return_on_equity": 0.26987590804781036 }, { "asset_turnover_ratio": 0.6983931722028559, "current_ratio": 1.379344725807355, "debt_to_equity_ratio": 0.5068994780486995, "profit_margin": 0.31824559103127253, "quarter": 4, "return_on_assets": 0.22226054785990318, "return_on_equity": 0.2740203830904436 } ], "income_statement": [ { "depreciation": 494467, "expenses": 6142332, "income_tax": 897722, "marketing_expense": 824766, "net_income": 3976055, "net_profit": 3078333, "operational_expense": 4082329, "product_revenue": 3088188, "quarter": 1, "rd_expense": 614411, "revenue": 10118387, "salaries_expense": 2263823, "service_revenue": 7030199 }, { "depreciation": 472011, "expenses": 6205340, "income_tax": 1161333, "marketing_expense": 691299, "net_income": 4046668, "net_profit": 2885335, "operational_expense": 4005446, "product_revenue": 2877205, "quarter": 2, "rd_expense": 1107345, "revenue": 10252008, "salaries_expense": 2496153, "service_revenue": 7374803 }, { "depreciation": 455950, "expenses": 6268995, "income_tax": 964540, "marketing_expense": 842172, "net_income": 4118400, "net_profit": 3153860, "operational_expense": 3273623, "product_revenue": 3227826, "quarter": 3, "rd_expense": 903829, "revenue": 10387395, "salaries_expense": 3001293, "service_revenue": 7159569 }, { "depreciation": 369758, "expenses": 6333303, "income_tax": 841869, "marketing_expense": 767891, "net_income": 4191267, "net_profit": 3349398, "operational_expense": 4153821, "product_revenue": 3592382, "quarter": 4, "rd_expense": 652932, "revenue": 10524570, "salaries_expense": 2826046, "service_revenue": 6932188 } ], "market_conditions": { "gdp_growth": [ 0.012730092666000913, 0.016396397573790376, 0.014689601608384952, 0.01185342084478354 ], "inflation_rate": [ 0.010818142011262468, 0.01103901678040144, 0.01162778146969232, 0.016605858911684698 ], "interest_rate": [ 0.04435361606476818, 0.041327176532230676, 0.043160699621099856, 0.040231763841199274 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 164827, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 18839043, "net_revenue": 15652969, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 26988 }, { "average_project_size": 58069, "billable_hours_per_employee": 83, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 19793425, "net_revenue": 15904046, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 27421 }, { "average_project_size": 95690, "billable_hours_per_employee": 89, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 18800219, "net_revenue": 16159150, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 27861 }, { "average_project_size": 90089, "billable_hours_per_employee": 123, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 20180371, "net_revenue": 16418347, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 28307 } ], "balance_sheet": [ { "assets": 18337362, "current_assets": 7526670, "current_liabilities": 4789850, "equity": 11247409, "fixed_assets": 10810692, "liabilities": 10949608, "long_term_liabilities": 6159758, "quarter": 1 }, { "assets": 18921882, "current_assets": 9042654, "current_liabilities": 4808997, "equity": 12060479, "fixed_assets": 9879228, "liabilities": 11082817, "long_term_liabilities": 6273820, "quarter": 2 }, { "assets": 19525035, "current_assets": 9051333, "current_liabilities": 6164888, "equity": 12545697, "fixed_assets": 10473702, "liabilities": 11217646, "long_term_liabilities": 5052758, "quarter": 3 }, { "assets": 20147413, "current_assets": 6566513, "current_liabilities": 6611517, "equity": 12870099, "fixed_assets": 13580900, "liabilities": 11354115, "long_term_liabilities": 4742598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11537, "financing_cash_flow": -198267, "investing_cash_flow": -308736, "net_cash_flow": 4443928, "operating_cash_flow": 4423720, "quarter": 1 }, { "change_in_working_capital": 86406, "financing_cash_flow": 160157, "investing_cash_flow": -137864, "net_cash_flow": 4321664, "operating_cash_flow": 4803105, "quarter": 2 }, { "change_in_working_capital": 79130, "financing_cash_flow": -61150, "investing_cash_flow": -359411, "net_cash_flow": 4696004, "operating_cash_flow": 5215379, "quarter": 3 }, { "change_in_working_capital": -80984, "financing_cash_flow": 67040, "investing_cash_flow": -494944, "net_cash_flow": 4403709, "operating_cash_flow": 4666743, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8536107320125981, "current_ratio": 1.571379061974801, "debt_to_equity_ratio": 0.9735227019840748, "profit_margin": 0.246576544040942, "quarter": 1, "return_on_assets": 0.21048038425592513, "return_on_equity": 0.34315947788508444 }, { "asset_turnover_ratio": 0.8405107906285432, "current_ratio": 1.8803617469505596, "debt_to_equity_ratio": 0.9189367188483973, "profit_margin": 0.26543019304647386, "quarter": 2, "return_on_assets": 0.22309694141417857, "return_on_equity": 0.35002042622021895 }, { "asset_turnover_ratio": 0.8276118327060618, "current_ratio": 1.4682072083061364, "debt_to_equity_ratio": 0.8941429081222032, "profit_margin": 0.2622853306021666, "quarter": 3, "return_on_assets": 0.21707044315157437, "return_on_equity": 0.3378296160030009 }, { "asset_turnover_ratio": 0.8149109267775471, "current_ratio": 0.99319309017885, "debt_to_equity_ratio": 0.882208831493837, "profit_margin": 0.2483076402271191, "quarter": 4, "return_on_assets": 0.20234860922342734, "return_on_equity": 0.3167653178114636 } ], "income_statement": [ { "depreciation": 564065, "expenses": 10437782, "income_tax": 1355532, "marketing_expense": 1763016, "net_income": 5215187, "net_profit": 3859655, "operational_expense": 6182756, "product_revenue": 5290829, "quarter": 1, "rd_expense": 1574775, "revenue": 15652969, "salaries_expense": 3294152, "service_revenue": 10362140 }, { "depreciation": 581691, "expenses": 10564088, "income_tax": 1118544, "marketing_expense": 1583746, "net_income": 5339958, "net_profit": 4221414, "operational_expense": 6583664, "product_revenue": 4396015, "quarter": 2, "rd_expense": 1937725, "revenue": 15904046, "salaries_expense": 4726825, "service_revenue": 11508031 }, { "depreciation": 977071, "expenses": 10691923, "income_tax": 1228919, "marketing_expense": 1331514, "net_income": 5467227, "net_profit": 4238308, "operational_expense": 5796397, "product_revenue": 3331923, "quarter": 3, "rd_expense": 1616291, "revenue": 16159150, "salaries_expense": 4710562, "service_revenue": 12827227 }, { "depreciation": 589942, "expenses": 10821306, "income_tax": 1520240, "marketing_expense": 1896189, "net_income": 5597041, "net_profit": 4076801, "operational_expense": 7264555, "product_revenue": 5775380, "quarter": 4, "rd_expense": 1348358, "revenue": 16418347, "salaries_expense": 5218612, "service_revenue": 10642967 } ], "market_conditions": { "gdp_growth": [ 0.023301896350834135, 0.013529007427677656, 0.007583605664738013, 0.017968754754544763 ], "inflation_rate": [ 0.015548713981115653, 0.014772963001766056, 0.0077616041892344875, 0.009179818233538622 ], "interest_rate": [ 0.03114299524896019, 0.03526051345573242, 0.03673623019897988, 0.03136125785591581 ], "year": 2016 }, "random_event": { "description": "Campbell, Odonnell and Watson Introduction of New Service in 2016", "impact": -0.1, "type": "Introduction of New Service" }, "year": 2016 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1992, "industry": "Advertising", "location": "East Tina", "name": "Gonzalez, Jackson and Aguilar", "num_employees": 236, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.gonzalez,jacksonandaguilar.com" }

[ { "advertising_kpis": [ { "average_project_size": 79674, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 54576699, "net_revenue": 46636288, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 197611 }, { "average_project_size": 130550, "billable_hours_per_employee": 155, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 53517833, "net_revenue": 47468974, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 201140 }, { "average_project_size": 86675, "billable_hours_per_employee": 154, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 61734084, "net_revenue": 48316527, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 204731 }, { "average_project_size": 114894, "billable_hours_per_employee": 160, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 62543407, "net_revenue": 49179214, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 208386 } ], "balance_sheet": [ { "assets": 48035776, "current_assets": 23642035, "current_liabilities": 15119209, "equity": 35857466, "fixed_assets": 24393741, "liabilities": 26692984, "long_term_liabilities": 11573775, "quarter": 1 }, { "assets": 49492821, "current_assets": 21311542, "current_liabilities": 11148507, "equity": 36425674, "fixed_assets": 28181279, "liabilities": 27093796, "long_term_liabilities": 15945289, "quarter": 2 }, { "assets": 50994062, "current_assets": 20237060, "current_liabilities": 11187151, "equity": 38655827, "fixed_assets": 30757002, "liabilities": 27500626, "long_term_liabilities": 16313475, "quarter": 3 }, { "assets": 52540839, "current_assets": 19249521, "current_liabilities": 16310379, "equity": 39598364, "fixed_assets": 33291318, "liabilities": 27913566, "long_term_liabilities": 11603187, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26086, "financing_cash_flow": -12379, "investing_cash_flow": -371970, "net_cash_flow": 17083910, "operating_cash_flow": 17330808, "quarter": 1 }, { "change_in_working_capital": -65362, "financing_cash_flow": 181808, "investing_cash_flow": -390856, "net_cash_flow": 15410247, "operating_cash_flow": 16004951, "quarter": 2 }, { "change_in_working_capital": -96490, "financing_cash_flow": 24665, "investing_cash_flow": -153050, "net_cash_flow": 17097240, "operating_cash_flow": 17525887, "quarter": 3 }, { "change_in_working_capital": 73329, "financing_cash_flow": -114502, "investing_cash_flow": -154525, "net_cash_flow": 17555836, "operating_cash_flow": 17562833, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9708657147539367, "current_ratio": 1.5637084585575873, "debt_to_equity_ratio": 0.7444191399358784, "profit_margin": 0.31123133127576535, "quarter": 1, "return_on_assets": 0.3021638288928652, "return_on_equity": 0.40478805724866335 }, { "asset_turnover_ratio": 0.9591082714804234, "current_ratio": 1.9116050247804481, "debt_to_equity_ratio": 0.7438104233843414, "profit_margin": 0.2954908821075425, "quarter": 2, "return_on_assets": 0.28340774917639067, "return_on_equity": 0.3850758945462478 }, { "asset_turnover_ratio": 0.9474932002867315, "current_ratio": 1.8089556492086323, "debt_to_equity_ratio": 0.711422523698691, "profit_margin": 0.31381375983418675, "quarter": 3, "return_on_assets": 0.29733640359930535, "return_on_equity": 0.39224076101127003 }, { "asset_turnover_ratio": 0.9360188176667678, "current_ratio": 1.180200717592154, "debt_to_equity_ratio": 0.7049171526379221, "profit_margin": 0.3044190783528993, "quarter": 4, "return_on_assets": 0.2849419857950879, "return_on_equity": 0.37807347293438687 } ], "income_statement": [ { "depreciation": 2816134, "expenses": 28320132, "income_tax": 3801482, "marketing_expense": 5599399, "net_income": 18316156, "net_profit": 14514674, "operational_expense": 19307089, "product_revenue": 17366053, "quarter": 1, "rd_expense": 5493566, "revenue": 46636288, "salaries_expense": 10896597, "service_revenue": 29270235 }, { "depreciation": 1978302, "expenses": 28576676, "income_tax": 4865649, "marketing_expense": 3189424, "net_income": 18892298, "net_profit": 14026649, "operational_expense": 18114130, "product_revenue": 10255064, "quarter": 2, "rd_expense": 3612028, "revenue": 47468974, "salaries_expense": 13312141, "service_revenue": 37213910 }, { "depreciation": 2363496, "expenses": 28835544, "income_tax": 4318592, "marketing_expense": 5678812, "net_income": 19480983, "net_profit": 15162391, "operational_expense": 17809535, "product_revenue": 12591248, "quarter": 3, "rd_expense": 5166174, "revenue": 48316527, "salaries_expense": 12838774, "service_revenue": 35725279 }, { "depreciation": 2591742, "expenses": 29096758, "income_tax": 5111365, "marketing_expense": 4215529, "net_income": 20082456, "net_profit": 14971091, "operational_expense": 17000478, "product_revenue": 17745928, "quarter": 4, "rd_expense": 3057909, "revenue": 49179214, "salaries_expense": 11899194, "service_revenue": 31433286 } ], "market_conditions": { "gdp_growth": [ 0.044938331626738555, 0.0432852496582796, 0.035222147629772105, 0.041282206690072015 ], "inflation_rate": [ 0.004846587315700625, 0.011898940229292394, 0.006099133843596653, 0.012416157924289666 ], "interest_rate": [ 0.013327830562994882, 0.01226402182120098, 0.01317556069705188, 0.01584377328772432 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 141593, "billable_hours_per_employee": 119, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 62183438, "net_revenue": 56419813, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 239067 }, { "average_project_size": 126924, "billable_hours_per_employee": 114, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 63407798, "net_revenue": 55835320, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 236590 }, { "average_project_size": 152839, "billable_hours_per_employee": 103, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 70684917, "net_revenue": 55256882, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 234139 }, { "average_project_size": 166318, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 67825340, "net_revenue": 54684437, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 231714 } ], "balance_sheet": [ { "assets": 76759108, "current_assets": 25023773, "current_liabilities": 15245502, "equity": 47410948, "fixed_assets": 51735335, "liabilities": 38001257, "long_term_liabilities": 22755755, "quarter": 1 }, { "assets": 77856248, "current_assets": 31319764, "current_liabilities": 20863233, "equity": 48403641, "fixed_assets": 46536484, "liabilities": 38629830, "long_term_liabilities": 17766597, "quarter": 2 }, { "assets": 78969071, "current_assets": 38784583, "current_liabilities": 22535180, "equity": 49550603, "fixed_assets": 40184488, "liabilities": 39268801, "long_term_liabilities": 16733621, "quarter": 3 }, { "assets": 80097800, "current_assets": 28857829, "current_liabilities": 22704687, "equity": 49703319, "fixed_assets": 51239971, "liabilities": 39918341, "long_term_liabilities": 17213654, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76646, "financing_cash_flow": -13658, "investing_cash_flow": -151233, "net_cash_flow": 11213219, "operating_cash_flow": 11432214, "quarter": 1 }, { "change_in_working_capital": 56585, "financing_cash_flow": 146200, "investing_cash_flow": -444659, "net_cash_flow": 12508696, "operating_cash_flow": 12987861, "quarter": 2 }, { "change_in_working_capital": 40143, "financing_cash_flow": 65998, "investing_cash_flow": -458846, "net_cash_flow": 12596663, "operating_cash_flow": 12555498, "quarter": 3 }, { "change_in_working_capital": 35050, "financing_cash_flow": -12830, "investing_cash_flow": -474239, "net_cash_flow": 11693682, "operating_cash_flow": 12277643, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7350243439514695, "current_ratio": 1.641387276063458, "debt_to_equity_ratio": 0.8015291531399035, "profit_margin": 0.15336982772346303, "quarter": 1, "return_on_assets": 0.11273055700438833, "return_on_equity": 0.18251263400174997 }, { "asset_turnover_ratio": 0.7171591418070904, "current_ratio": 1.5011941821289154, "debt_to_equity_ratio": 0.7980769463189763, "profit_margin": 0.16436232477936905, "quarter": 2, "return_on_assets": 0.11787394378419058, "return_on_equity": 0.18959778253045054 }, { "asset_turnover_ratio": 0.6997281505312377, "current_ratio": 1.7210682586072088, "debt_to_equity_ratio": 0.7924989530399862, "profit_margin": 0.17826436533281048, "quarter": 3, "return_on_assets": 0.12473659465995238, "return_on_equity": 0.19879340318017927 }, { "asset_turnover_ratio": 0.6827208362776506, "current_ratio": 1.2710075677326007, "debt_to_equity_ratio": 0.8031323018891354, "profit_margin": 0.17416033742836193, "quarter": 4, "return_on_assets": 0.11890289121548907, "return_on_equity": 0.1916141656455578 } ], "income_statement": [ { "depreciation": 2779117, "expenses": 44697939, "income_tax": 3068777, "marketing_expense": 8008383, "net_income": 11721874, "net_profit": 8653097, "operational_expense": 27941779, "product_revenue": 20881683, "quarter": 1, "rd_expense": 4531176, "revenue": 56419813, "salaries_expense": 21805470, "service_revenue": 35538130 }, { "depreciation": 3810638, "expenses": 43757425, "income_tax": 2900672, "marketing_expense": 7172612, "net_income": 12077895, "net_profit": 9177223, "operational_expense": 25267404, "product_revenue": 22272386, "quarter": 2, "rd_expense": 7454791, "revenue": 55835320, "salaries_expense": 16052105, "service_revenue": 33562934 }, { "depreciation": 2705165, "expenses": 42836702, "income_tax": 2569847, "marketing_expense": 5650668, "net_income": 12420180, "net_profit": 9850333, "operational_expense": 23926544, "product_revenue": 14470052, "quarter": 3, "rd_expense": 5950803, "revenue": 55256882, "salaries_expense": 17996695, "service_revenue": 40786830 }, { "depreciation": 2753783, "expenses": 41935352, "income_tax": 3225225, "marketing_expense": 7046597, "net_income": 12749085, "net_profit": 9523860, "operational_expense": 21469063, "product_revenue": 20815917, "quarter": 4, "rd_expense": 7566826, "revenue": 54684437, "salaries_expense": 20832774, "service_revenue": 33868520 } ], "market_conditions": { "gdp_growth": [ 0.0423854211690886, 0.0457746076965863, 0.036038625728952424, 0.04549989231201302 ], "inflation_rate": [ 0.004751125532716411, 0.013202983406004589, 0.011693668802419729, 0.01317168760512909 ], "interest_rate": [ 0.012381476549102214, 0.012765253295585782, 0.013372307187355464, 0.014068401928861843 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 108874, "billable_hours_per_employee": 101, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 63729022, "net_revenue": 50320026, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 213220 }, { "average_project_size": 61470, "billable_hours_per_employee": 150, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 62126660, "net_revenue": 48858069, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 207026 }, { "average_project_size": 166428, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 52219136, "net_revenue": 47438587, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 201011 }, { "average_project_size": 71971, "billable_hours_per_employee": 131, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 51744181, "net_revenue": 46060346, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 195171 } ], "balance_sheet": [ { "assets": 51081696, "current_assets": 21335618, "current_liabilities": 14758529, "equity": 32118958, "fixed_assets": 29746078, "liabilities": 27348351, "long_term_liabilities": 12589822, "quarter": 1 }, { "assets": 52486996, "current_assets": 16001988, "current_liabilities": 13480955, "equity": 33035144, "fixed_assets": 36485008, "liabilities": 27801152, "long_term_liabilities": 14320197, "quarter": 2 }, { "assets": 53930957, "current_assets": 26671379, "current_liabilities": 16837081, "equity": 33155973, "fixed_assets": 27259578, "liabilities": 28261449, "long_term_liabilities": 11424368, "quarter": 3 }, { "assets": 55414642, "current_assets": 19421288, "current_liabilities": 15934649, "equity": 33515201, "fixed_assets": 35993354, "liabilities": 28729367, "long_term_liabilities": 12794718, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2767, "financing_cash_flow": 52206, "investing_cash_flow": -297774, "net_cash_flow": 10550653, "operating_cash_flow": 10715127, "quarter": 1 }, { "change_in_working_capital": -59255, "financing_cash_flow": -62486, "investing_cash_flow": -204660, "net_cash_flow": 10276990, "operating_cash_flow": 10568139, "quarter": 2 }, { "change_in_working_capital": 84584, "financing_cash_flow": 169144, "investing_cash_flow": -338918, "net_cash_flow": 10126240, "operating_cash_flow": 10259592, "quarter": 3 }, { "change_in_working_capital": 60505, "financing_cash_flow": 150612, "investing_cash_flow": -442350, "net_cash_flow": 9331199, "operating_cash_flow": 9684342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9850891794978773, "current_ratio": 1.445646649472993, "debt_to_equity_ratio": 0.8514706797150767, "profit_margin": 0.16664564124032846, "quarter": 1, "return_on_assets": 0.16416081799633278, "return_on_equity": 0.2610798581946525 }, { "asset_turnover_ratio": 0.9308604554164235, "current_ratio": 1.1870070035839448, "debt_to_equity_ratio": 0.8415629125152292, "profit_margin": 0.17088886586983207, "quarter": 2, "return_on_assets": 0.159073687509188, "return_on_equity": 0.2527399305418496 }, { "asset_turnover_ratio": 0.8796170073525674, "current_ratio": 1.584085685636364, "debt_to_equity_ratio": 0.8523788157265058, "profit_margin": 0.15781382780224884, "quarter": 3, "return_on_assets": 0.13881572693026753, "return_on_equity": 0.22579536423195906 }, { "asset_turnover_ratio": 0.8311945063183842, "current_ratio": 1.2188086477461788, "debt_to_equity_ratio": 0.8572040788297823, "profit_margin": 0.14828212536657887, "quarter": 4, "return_on_assets": 0.12325128798991429, "return_on_equity": 0.20378591791826042 } ], "income_statement": [ { "depreciation": 2329514, "expenses": 39148884, "income_tax": 2785529, "marketing_expense": 7746292, "net_income": 11171142, "net_profit": 8385613, "operational_expense": 24744121, "product_revenue": 14126674, "quarter": 1, "rd_expense": 4194110, "revenue": 50320026, "salaries_expense": 12229906, "service_revenue": 36193352 }, { "depreciation": 2218839, "expenses": 38350157, "income_tax": 2158612, "marketing_expense": 7644471, "net_income": 10507912, "net_profit": 8349300, "operational_expense": 21170881, "product_revenue": 14015259, "quarter": 2, "rd_expense": 7668429, "revenue": 48858069, "salaries_expense": 15777261, "service_revenue": 34842810 }, { "depreciation": 2773127, "expenses": 37567726, "income_tax": 2384396, "marketing_expense": 6504167, "net_income": 9870861, "net_profit": 7486465, "operational_expense": 26151458, "product_revenue": 12514083, "quarter": 3, "rd_expense": 4214776, "revenue": 47438587, "salaries_expense": 13348920, "service_revenue": 34924504 }, { "depreciation": 2854416, "expenses": 36801259, "income_tax": 2429161, "marketing_expense": 5697054, "net_income": 9259087, "net_profit": 6829926, "operational_expense": 24026662, "product_revenue": 17788244, "quarter": 4, "rd_expense": 6185201, "revenue": 46060346, "salaries_expense": 17549146, "service_revenue": 28272102 } ], "market_conditions": { "gdp_growth": [ 0.054037292361844125, 0.045700180428200524, 0.05662457450048774, 0.04841825522033692 ], "inflation_rate": [ 0.003100153728639486, 0.005740141330642072, 0.006948455319300658, 0.00692170223503465 ], "interest_rate": [ 0.009977135488813838, 0.014689105367758944, 0.010398327838644863, 0.009729073022978362 ], "year": 1994 }, "random_event": { "description": "Gonzalez, Jackson and Aguilar Award Nomination in 1994", "impact": 0.07, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 199728, "billable_hours_per_employee": 92, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 78871804, "net_revenue": 67062423, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 284163 }, { "average_project_size": 92968, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 84910405, "net_revenue": 66320515, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 281019 }, { "average_project_size": 181197, "billable_hours_per_employee": 130, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 74104895, "net_revenue": 65586815, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 277910 }, { "average_project_size": 144454, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 77114605, "net_revenue": 64861232, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 274836 } ], "balance_sheet": [ { "assets": 81607591, "current_assets": 28120645, "current_liabilities": 26611309, "equity": 55089883, "fixed_assets": 53486946, "liabilities": 45253909, "long_term_liabilities": 18642600, "quarter": 1 }, { "assets": 84384519, "current_assets": 31530482, "current_liabilities": 27096843, "equity": 57322725, "fixed_assets": 52854037, "liabilities": 45956902, "long_term_liabilities": 18860059, "quarter": 2 }, { "assets": 87255939, "current_assets": 28993371, "current_liabilities": 21048793, "equity": 59208976, "fixed_assets": 58262568, "liabilities": 46670815, "long_term_liabilities": 25622022, "quarter": 3 }, { "assets": 90225068, "current_assets": 43208874, "current_liabilities": 24975130, "equity": 59538667, "fixed_assets": 47016194, "liabilities": 47395819, "long_term_liabilities": 22420689, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61137, "financing_cash_flow": -69460, "investing_cash_flow": -461334, "net_cash_flow": 21762338, "operating_cash_flow": 22170835, "quarter": 1 }, { "change_in_working_capital": 51254, "financing_cash_flow": -37267, "investing_cash_flow": -223908, "net_cash_flow": 21293147, "operating_cash_flow": 21730071, "quarter": 2 }, { "change_in_working_capital": -49128, "financing_cash_flow": 66579, "investing_cash_flow": -479814, "net_cash_flow": 21127904, "operating_cash_flow": 21246841, "quarter": 3 }, { "change_in_working_capital": -2819, "financing_cash_flow": 49834, "investing_cash_flow": -186949, "net_cash_flow": 20379004, "operating_cash_flow": 20614096, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.82176697263371, "current_ratio": 1.0567178412756772, "debt_to_equity_ratio": 0.8214558923641206, "profit_margin": 0.27938449226625767, "quarter": 1, "return_on_assets": 0.22958894841044872, "return_on_equity": 0.3401023923031385 }, { "asset_turnover_ratio": 0.785932251388433, "current_ratio": 1.16362197618372, "debt_to_equity_ratio": 0.8017222140084932, "profit_margin": 0.2849059299373655, "quarter": 2, "return_on_assets": 0.22391675894958885, "return_on_equity": 0.32962682775461216 }, { "asset_turnover_ratio": 0.7516601821223883, "current_ratio": 1.3774362738994108, "debt_to_equity_ratio": 0.7882388474342134, "profit_margin": 0.2839572557380626, "quarter": 3, "return_on_assets": 0.21343936256304571, "return_on_equity": 0.3145444028621606 }, { "asset_turnover_ratio": 0.7188826058850961, "current_ratio": 1.730076039644238, "debt_to_equity_ratio": 0.7960510603974389, "profit_margin": 0.25761795582297914, "quarter": 4, "return_on_assets": 0.1851970674048148, "return_on_equity": 0.28064817104487744 } ], "income_statement": [ { "depreciation": 3434634, "expenses": 41572530, "income_tax": 6753692, "marketing_expense": 6115233, "net_income": 25489893, "net_profit": 18736201, "operational_expense": 27765762, "product_revenue": 19186510, "quarter": 1, "rd_expense": 7677314, "revenue": 67062423, "salaries_expense": 18993966, "service_revenue": 47875913 }, { "depreciation": 2834963, "expenses": 41602121, "income_tax": 5823286, "marketing_expense": 5860654, "net_income": 24718394, "net_profit": 18895108, "operational_expense": 23896851, "product_revenue": 15682240, "quarter": 2, "rd_expense": 7725350, "revenue": 66320515, "salaries_expense": 20305759, "service_revenue": 50638275 }, { "depreciation": 2622989, "expenses": 41631733, "income_tax": 5331230, "marketing_expense": 7384242, "net_income": 23955082, "net_profit": 18623852, "operational_expense": 28818522, "product_revenue": 21926043, "quarter": 3, "rd_expense": 6369591, "revenue": 65586815, "salaries_expense": 14459154, "service_revenue": 43660772 }, { "depreciation": 3904678, "expenses": 41661366, "income_tax": 6490448, "marketing_expense": 5890766, "net_income": 23199866, "net_profit": 16709418, "operational_expense": 25432849, "product_revenue": 16452158, "quarter": 4, "rd_expense": 4750844, "revenue": 64861232, "salaries_expense": 16321896, "service_revenue": 48409074 } ], "market_conditions": { "gdp_growth": [ 0.04748463680437752, 0.06367341999247061, 0.06253751959401531, 0.05247512728824604 ], "inflation_rate": [ 0.009020178502685147, 0.013373905137399708, 0.008467435978212728, 0.008310185969033955 ], "interest_rate": [ 0.015129818105697149, 0.01729868473895809, 0.011598340765359158, 0.01183698383305111 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 164775, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 117924537, "net_revenue": 96868834, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 410461 }, { "average_project_size": 172551, "billable_hours_per_employee": 124, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 112048544, "net_revenue": 96881453, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 410515 }, { "average_project_size": 88338, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 122430213, "net_revenue": 96894075, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 410568 }, { "average_project_size": 121898, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 115338426, "net_revenue": 96906698, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 410622 } ], "balance_sheet": [ { "assets": 127780849, "current_assets": 57232874, "current_liabilities": 31383249, "equity": 76940843, "fixed_assets": 70547975, "liabilities": 72240674, "long_term_liabilities": 40857425, "quarter": 1 }, { "assets": 131816446, "current_assets": 51088619, "current_liabilities": 30068895, "equity": 79182689, "fixed_assets": 80727827, "liabilities": 73665704, "long_term_liabilities": 43596809, "quarter": 2 }, { "assets": 135979496, "current_assets": 57977868, "current_liabilities": 43983830, "equity": 81545521, "fixed_assets": 78001628, "liabilities": 75118844, "long_term_liabilities": 31135014, "quarter": 3 }, { "assets": 140274024, "current_assets": 56121968, "current_liabilities": 45358970, "equity": 82601425, "fixed_assets": 84152056, "liabilities": 76600650, "long_term_liabilities": 31241680, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96388, "financing_cash_flow": -178867, "investing_cash_flow": -499135, "net_cash_flow": 25361636, "operating_cash_flow": 25624159, "quarter": 1 }, { "change_in_working_capital": -1220, "financing_cash_flow": -128328, "investing_cash_flow": -143179, "net_cash_flow": 26326517, "operating_cash_flow": 26529818, "quarter": 2 }, { "change_in_working_capital": 65745, "financing_cash_flow": 189367, "investing_cash_flow": -162353, "net_cash_flow": 26440147, "operating_cash_flow": 26604621, "quarter": 3 }, { "change_in_working_capital": 2214, "financing_cash_flow": -25266, "investing_cash_flow": -169030, "net_cash_flow": 22939383, "operating_cash_flow": 22921048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7580856971767342, "current_ratio": 1.8236758724375541, "debt_to_equity_ratio": 0.9389119118437524, "profit_margin": 0.22092418290076662, "quarter": 1, "return_on_assets": 0.167479463217528, "return_on_equity": 0.27814444403734956 }, { "asset_turnover_ratio": 0.734972425216198, "current_ratio": 1.6990520935338662, "debt_to_equity_ratio": 0.9303258695849543, "profit_margin": 0.21708950834996252, "quarter": 2, "return_on_assets": 0.159554802440964, "return_on_equity": 0.2656129422429693 }, { "asset_turnover_ratio": 0.7125638633048029, "current_ratio": 1.3181632431736845, "debt_to_equity_ratio": 0.9211890865226062, "profit_margin": 0.21347919364522547, "quarter": 3, "return_on_assets": 0.152117558959036, "return_on_equity": 0.25366039417419384 }, { "asset_turnover_ratio": 0.690838511911514, "current_ratio": 1.2372848854372134, "debt_to_equity_ratio": 0.9273526455506064, "profit_margin": 0.19532242239850128, "quarter": 4, "return_on_assets": 0.1349362516327328, "return_on_equity": 0.2291492065663516 } ], "income_statement": [ { "depreciation": 4223491, "expenses": 69775729, "income_tax": 5692437, "marketing_expense": 10353608, "net_income": 27093105, "net_profit": 21400668, "operational_expense": 46027694, "product_revenue": 36895703, "quarter": 1, "rd_expense": 11801932, "revenue": 96868834, "salaries_expense": 33064894, "service_revenue": 59973131 }, { "depreciation": 5497871, "expenses": 70018316, "income_tax": 5831190, "marketing_expense": 8207626, "net_income": 26863137, "net_profit": 21031947, "operational_expense": 42254207, "product_revenue": 27911243, "quarter": 2, "rd_expense": 11742709, "revenue": 96881453, "salaries_expense": 27963440, "service_revenue": 68970210 }, { "depreciation": 5919752, "expenses": 70261746, "income_tax": 5947460, "marketing_expense": 7319317, "net_income": 26632329, "net_profit": 20684869, "operational_expense": 40322013, "product_revenue": 38631026, "quarter": 3, "rd_expense": 12410063, "revenue": 96894075, "salaries_expense": 29559415, "service_revenue": 58263049 }, { "depreciation": 3992997, "expenses": 70506023, "income_tax": 7472624, "marketing_expense": 13299437, "net_income": 26400675, "net_profit": 18928051, "operational_expense": 46207617, "product_revenue": 35157274, "quarter": 4, "rd_expense": 11387226, "revenue": 96906698, "salaries_expense": 32272053, "service_revenue": 61749424 } ], "market_conditions": { "gdp_growth": [ 0.03678495325439093, 0.035299123876611854, 0.03701422874968906, 0.028663797908251975 ], "inflation_rate": [ 0.008097392088751102, 0.009241939518225356, 0.0026083101461749528, 0.00846373595625523 ], "interest_rate": [ 0.007142684095630096, 0.010161924542513807, 0.0060114928892352655, 0.008997399876205512 ], "year": 1996 }, "random_event": { "description": "Gonzalez, Jackson and Aguilar Partnership with Major Brand in 1996", "impact": -0.01, "type": "Partnership with Major Brand" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 90109, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 74180480, "net_revenue": 61647984, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 261220 }, { "average_project_size": 58466, "billable_hours_per_employee": 102, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 70476082, "net_revenue": 60035301, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 254387 }, { "average_project_size": 55279, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 72652393, "net_revenue": 58464806, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 247732 }, { "average_project_size": 68604, "billable_hours_per_employee": 80, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 73907248, "net_revenue": 56935394, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 241252 } ], "balance_sheet": [ { "assets": 85557931, "current_assets": 27835954, "current_liabilities": 25552422, "equity": 47996088, "fixed_assets": 57721977, "liabilities": 47275950, "long_term_liabilities": 21723528, "quarter": 1 }, { "assets": 87461255, "current_assets": 42682600, "current_liabilities": 28089971, "equity": 48643730, "fixed_assets": 44778655, "liabilities": 48035864, "long_term_liabilities": 19945893, "quarter": 2 }, { "assets": 89406920, "current_assets": 42942306, "current_liabilities": 24572843, "equity": 49754986, "fixed_assets": 46464614, "liabilities": 48807993, "long_term_liabilities": 24235150, "quarter": 3 }, { "assets": 91395869, "current_assets": 35975017, "current_liabilities": 21313020, "equity": 50167913, "fixed_assets": 55420852, "liabilities": 49592534, "long_term_liabilities": 28279514, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39116, "financing_cash_flow": -48436, "investing_cash_flow": -213422, "net_cash_flow": 12230713, "operating_cash_flow": 12723496, "quarter": 1 }, { "change_in_working_capital": -17613, "financing_cash_flow": 28488, "investing_cash_flow": -178908, "net_cash_flow": 12304308, "operating_cash_flow": 12644884, "quarter": 2 }, { "change_in_working_capital": 90147, "financing_cash_flow": 28052, "investing_cash_flow": -133516, "net_cash_flow": 12335221, "operating_cash_flow": 12417149, "quarter": 3 }, { "change_in_working_capital": 21789, "financing_cash_flow": 103101, "investing_cash_flow": -201285, "net_cash_flow": 10397088, "operating_cash_flow": 10648651, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7205408461782462, "current_ratio": 1.089366557894199, "debt_to_equity_ratio": 0.9849959021660265, "profit_margin": 0.15757379835811014, "quarter": 1, "return_on_assets": 0.11353835800447301, "return_on_equity": 0.20239372425519347 }, { "asset_turnover_ratio": 0.6864216732311925, "current_ratio": 1.5194960507435198, "debt_to_equity_ratio": 0.9875037132226496, "profit_margin": 0.15354864298923063, "quarter": 2, "return_on_assets": 0.1053991164430467, "return_on_equity": 0.189507239679194 }, { "asset_turnover_ratio": 0.6539181307218725, "current_ratio": 1.747551392405022, "debt_to_equity_ratio": 0.9809668723452158, "profit_margin": 0.15660804553084465, "quarter": 3, "return_on_assets": 0.10240884038953585, "return_on_equity": 0.18402294395178806 }, { "asset_turnover_ratio": 0.6229536917035058, "current_ratio": 1.687936153581238, "debt_to_equity_ratio": 0.9885309360985377, "profit_margin": 0.1469134998872582, "quarter": 4, "return_on_assets": 0.09152030711585006, "return_on_equity": 0.1667316318300903 } ], "income_statement": [ { "depreciation": 3009389, "expenses": 48031608, "income_tax": 3902269, "marketing_expense": 8552521, "net_income": 13616376, "net_profit": 9714107, "operational_expense": 32554827, "product_revenue": 14960444, "quarter": 1, "rd_expense": 8410633, "revenue": 61647984, "salaries_expense": 21715424, "service_revenue": 46687540 }, { "depreciation": 3426545, "expenses": 47048671, "income_tax": 3768291, "marketing_expense": 5177827, "net_income": 12986630, "net_profit": 9218339, "operational_expense": 24698539, "product_revenue": 21212922, "quarter": 2, "rd_expense": 5698822, "revenue": 60035301, "salaries_expense": 15881505, "service_revenue": 38822379 }, { "depreciation": 3261090, "expenses": 46085850, "income_tax": 3222897, "marketing_expense": 8264524, "net_income": 12378956, "net_profit": 9156059, "operational_expense": 24457308, "product_revenue": 20443226, "quarter": 3, "rd_expense": 7213169, "revenue": 58464806, "salaries_expense": 14306173, "service_revenue": 38021580 }, { "depreciation": 2284073, "expenses": 45142733, "income_tax": 3428083, "marketing_expense": 6691725, "net_income": 11792661, "net_profit": 8364578, "operational_expense": 29616909, "product_revenue": 19070330, "quarter": 4, "rd_expense": 7574988, "revenue": 56935394, "salaries_expense": 20000315, "service_revenue": 37865064 } ], "market_conditions": { "gdp_growth": [ 0.04010698372297951, 0.0322169130891054, 0.031575636620607334, 0.03318107384027277 ], "inflation_rate": [ 0.010057019144333325, 0.009948896286520344, 0.012360898456278885, 0.004403387608186834 ], "interest_rate": [ 0.0198755229375694, 0.015089766418873284, 0.012673933865740087, 0.015625229020269363 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "New Brendaburgh", "name": "Duncan-Villanueva", "num_employees": 726, "region": "Latin America", "revenue_size": "Small", "website": "www.duncan-villanueva.com" }

[ { "advertising_kpis": [ { "average_project_size": 128856, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 4494381, "net_revenue": 3878380, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 5342 }, { "average_project_size": 88292, "billable_hours_per_employee": 139, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 4590023, "net_revenue": 3863294, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 5321 }, { "average_project_size": 179600, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 4404680, "net_revenue": 3848267, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5301 }, { "average_project_size": 69706, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 4307381, "net_revenue": 3833299, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5280 } ], "balance_sheet": [ { "assets": 3896918, "current_assets": 1256325, "current_liabilities": 1040178, "equity": 2535584, "fixed_assets": 2640593, "liabilities": 2292341, "long_term_liabilities": 1252163, "quarter": 1 }, { "assets": 3955562, "current_assets": 1486047, "current_liabilities": 1334165, "equity": 2513937, "fixed_assets": 2469515, "liabilities": 2335142, "long_term_liabilities": 1000977, "quarter": 2 }, { "assets": 4015088, "current_assets": 1456057, "current_liabilities": 1201457, "equity": 2523960, "fixed_assets": 2559031, "liabilities": 2378742, "long_term_liabilities": 1177285, "quarter": 3 }, { "assets": 4075510, "current_assets": 1993128, "current_liabilities": 1249474, "equity": 2533546, "fixed_assets": 2082382, "liabilities": 2423156, "long_term_liabilities": 1173682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90399, "financing_cash_flow": -24587, "investing_cash_flow": -350274, "net_cash_flow": 985064, "operating_cash_flow": 1168641, "quarter": 1 }, { "change_in_working_capital": -96413, "financing_cash_flow": -93694, "investing_cash_flow": -111028, "net_cash_flow": 1067848, "operating_cash_flow": 1110623, "quarter": 2 }, { "change_in_working_capital": -16323, "financing_cash_flow": -24969, "investing_cash_flow": -359759, "net_cash_flow": 664649, "operating_cash_flow": 1061053, "quarter": 3 }, { "change_in_working_capital": -19244, "financing_cash_flow": -123887, "investing_cash_flow": -273312, "net_cash_flow": 661808, "operating_cash_flow": 1105239, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9952429073437008, "current_ratio": 1.2077980884041, "debt_to_equity_ratio": 0.9040682540984641, "profit_margin": 0.2400504849963129, "quarter": 1, "return_on_assets": 0.23890854259699587, "return_on_equity": 0.36717655577571084 }, { "asset_turnover_ratio": 0.9766738582279838, "current_ratio": 1.1138404919931193, "debt_to_equity_ratio": 0.9288784882039606, "profit_margin": 0.2312837179878104, "quarter": 2, "return_on_assets": 0.22588876119246773, "return_on_equity": 0.3554253746215597 }, { "asset_turnover_ratio": 0.9584514710511949, "current_ratio": 1.2119093733691677, "debt_to_equity_ratio": 0.9424642228878429, "profit_margin": 0.2306529146756189, "quarter": 3, "return_on_assets": 0.2210696253730927, "return_on_equity": 0.3516751454064248 }, { "asset_turnover_ratio": 0.940569155762101, "current_ratio": 1.5951736490715294, "debt_to_equity_ratio": 0.9564286576995247, "profit_margin": 0.2298782328224331, "quarter": 4, "return_on_assets": 0.21621637537387958, "return_on_equity": 0.3478097496552263 } ], "income_statement": [ { "depreciation": 237634, "expenses": 2609983, "income_tax": 337390, "marketing_expense": 274725, "net_income": 1268397, "net_profit": 931007, "operational_expense": 1455546, "product_revenue": 916210, "quarter": 1, "rd_expense": 348072, "revenue": 3878380, "salaries_expense": 985285, "service_revenue": 2962170 }, { "depreciation": 217106, "expenses": 2616362, "income_tax": 353415, "marketing_expense": 291773, "net_income": 1246932, "net_profit": 893517, "operational_expense": 1625570, "product_revenue": 1478051, "quarter": 2, "rd_expense": 335023, "revenue": 3863294, "salaries_expense": 945221, "service_revenue": 2385243 }, { "depreciation": 173439, "expenses": 2622757, "income_tax": 337896, "marketing_expense": 364262, "net_income": 1225510, "net_profit": 887614, "operational_expense": 1422290, "product_revenue": 975693, "quarter": 3, "rd_expense": 463917, "revenue": 3848267, "salaries_expense": 1010380, "service_revenue": 2872574 }, { "depreciation": 224047, "expenses": 2629168, "income_tax": 322939, "marketing_expense": 351285, "net_income": 1204131, "net_profit": 881192, "operational_expense": 1735435, "product_revenue": 1234900, "quarter": 4, "rd_expense": 524927, "revenue": 3833299, "salaries_expense": 1203474, "service_revenue": 2598399 } ], "market_conditions": { "gdp_growth": [ -0.008606525888380989, -0.0024421105426989994, -0.01039828178997774, -0.00159934541997501 ], "inflation_rate": [ 0.019650359701498813, 0.02423142774303599, 0.026938445716546442, 0.028125496097130033 ], "interest_rate": [ 0.04816033440436664, 0.04789044276158401, 0.04115577615532699, 0.04010220019269936 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 155566, "billable_hours_per_employee": 143, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 2746728, "net_revenue": 2364483, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 3257 }, { "average_project_size": 122583, "billable_hours_per_employee": 144, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 2858616, "net_revenue": 2338779, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3221 }, { "average_project_size": 122295, "billable_hours_per_employee": 154, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 2827434, "net_revenue": 2313354, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3186 }, { "average_project_size": 150900, "billable_hours_per_employee": 148, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 2559644, "net_revenue": 2288206, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3152 } ], "balance_sheet": [ { "assets": 3265178, "current_assets": 1061450, "current_liabilities": 746666, "equity": 2211800, "fixed_assets": 2203728, "liabilities": 1630796, "long_term_liabilities": 884130, "quarter": 1 }, { "assets": 3327473, "current_assets": 1126063, "current_liabilities": 768436, "equity": 2275662, "fixed_assets": 2201410, "liabilities": 1667741, "long_term_liabilities": 899305, "quarter": 2 }, { "assets": 3390957, "current_assets": 1417462, "current_liabilities": 873088, "equity": 2255070, "fixed_assets": 1973495, "liabilities": 1705523, "long_term_liabilities": 832435, "quarter": 3 }, { "assets": 3455652, "current_assets": 1142261, "current_liabilities": 898072, "equity": 2324338, "fixed_assets": 2313391, "liabilities": 1744160, "long_term_liabilities": 846088, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65459, "financing_cash_flow": 86308, "investing_cash_flow": -270924, "net_cash_flow": 437927, "operating_cash_flow": 685104, "quarter": 1 }, { "change_in_working_capital": -66776, "financing_cash_flow": -6699, "investing_cash_flow": -224856, "net_cash_flow": 483366, "operating_cash_flow": 759937, "quarter": 2 }, { "change_in_working_capital": -81519, "financing_cash_flow": -15075, "investing_cash_flow": -404759, "net_cash_flow": 191308, "operating_cash_flow": 699462, "quarter": 3 }, { "change_in_working_capital": -92607, "financing_cash_flow": 152092, "investing_cash_flow": -368995, "net_cash_flow": 30676, "operating_cash_flow": 730822, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7241513326379144, "current_ratio": 1.4215860907018667, "debt_to_equity_ratio": 0.7373162130391536, "profit_margin": 0.24420475850323306, "quarter": 1, "return_on_assets": 0.17684120130663628, "return_on_equity": 0.2610624830454833 }, { "asset_turnover_ratio": 0.7028694147180158, "current_ratio": 1.465395947092536, "debt_to_equity_ratio": 0.7328597129099137, "profit_margin": 0.2633553661974902, "quarter": 2, "return_on_assets": 0.18510443210207866, "return_on_equity": 0.27065970253930505 }, { "asset_turnover_ratio": 0.6822127204797938, "current_ratio": 1.6235041599472217, "debt_to_equity_ratio": 0.7563060126736643, "profit_margin": 0.24623814599927205, "quarter": 3, "return_on_assets": 0.16798679546806403, "return_on_equity": 0.25260235824165106 }, { "asset_turnover_ratio": 0.6621633196861259, "current_ratio": 1.2719035890218156, "debt_to_equity_ratio": 0.7503900035192816, "profit_margin": 0.26782815882835725, "quarter": 4, "return_on_assets": 0.177345982755208, "return_on_equity": 0.2636647509957674 } ], "income_statement": [ { "depreciation": 107686, "expenses": 1541575, "income_tax": 245490, "marketing_expense": 252014, "net_income": 822908, "net_profit": 577418, "operational_expense": 970695, "product_revenue": 508074, "quarter": 1, "rd_expense": 169725, "revenue": 2364483, "salaries_expense": 510803, "service_revenue": 1856409 }, { "depreciation": 144007, "expenses": 1527507, "income_tax": 195342, "marketing_expense": 301496, "net_income": 811272, "net_profit": 615930, "operational_expense": 963059, "product_revenue": 818040, "quarter": 2, "rd_expense": 268855, "revenue": 2338779, "salaries_expense": 642762, "service_revenue": 1520739 }, { "depreciation": 129826, "expenses": 1513568, "income_tax": 230150, "marketing_expense": 176960, "net_income": 799786, "net_profit": 569636, "operational_expense": 784156, "product_revenue": 733327, "quarter": 3, "rd_expense": 172454, "revenue": 2313354, "salaries_expense": 664517, "service_revenue": 1580027 }, { "depreciation": 117976, "expenses": 1499756, "income_tax": 175604, "marketing_expense": 182687, "net_income": 788450, "net_profit": 612846, "operational_expense": 1020443, "product_revenue": 803906, "quarter": 4, "rd_expense": 251466, "revenue": 2288206, "salaries_expense": 498252, "service_revenue": 1484300 } ], "market_conditions": { "gdp_growth": [ -0.016223700920925305, -0.006551338991786787, -0.020816034680594855, -0.025819688022949556 ], "inflation_rate": [ 0.029070689201409487, 0.03314426733300249, 0.03386806523703437, 0.03196274619703583 ], "interest_rate": [ 0.0483032134584311, 0.046596423919300314, 0.0475081872382741, 0.04483398118710949 ], "year": 1993 }, "random_event": { "description": "Duncan-Villanueva Award Nomination in 1993", "impact": 0.07, "type": "Award Nomination" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 99475, "billable_hours_per_employee": 146, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 4441539, "net_revenue": 3823251, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 5266 }, { "average_project_size": 51261, "billable_hours_per_employee": 159, "client_concentration": 0.29, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 4822731, "net_revenue": 3804102, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 5240 }, { "average_project_size": 199369, "billable_hours_per_employee": 82, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 4589050, "net_revenue": 3785049, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5214 }, { "average_project_size": 147412, "billable_hours_per_employee": 146, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 4830648, "net_revenue": 3766091, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5187 } ], "balance_sheet": [ { "assets": 5240712, "current_assets": 1809050, "current_liabilities": 1614982, "equity": 3361686, "fixed_assets": 3431662, "liabilities": 2732629, "long_term_liabilities": 1117647, "quarter": 1 }, { "assets": 5414228, "current_assets": 1869565, "current_liabilities": 1284165, "equity": 3522265, "fixed_assets": 3544663, "liabilities": 2804452, "long_term_liabilities": 1520287, "quarter": 2 }, { "assets": 5593490, "current_assets": 2078708, "current_liabilities": 1232778, "equity": 3613382, "fixed_assets": 3514782, "liabilities": 2878162, "long_term_liabilities": 1645384, "quarter": 3 }, { "assets": 5778686, "current_assets": 1932319, "current_liabilities": 1654607, "equity": 3766629, "fixed_assets": 3846367, "liabilities": 2953810, "long_term_liabilities": 1299203, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26746, "financing_cash_flow": -51995, "investing_cash_flow": -492664, "net_cash_flow": 824357, "operating_cash_flow": 1096376, "quarter": 1 }, { "change_in_working_capital": 17431, "financing_cash_flow": 62250, "investing_cash_flow": -391972, "net_cash_flow": 445358, "operating_cash_flow": 1084947, "quarter": 2 }, { "change_in_working_capital": -29740, "financing_cash_flow": 75734, "investing_cash_flow": -454986, "net_cash_flow": 592067, "operating_cash_flow": 1052877, "quarter": 3 }, { "change_in_working_capital": 7164, "financing_cash_flow": 167071, "investing_cash_flow": -111387, "net_cash_flow": 1036181, "operating_cash_flow": 1185909, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.729528926603866, "current_ratio": 1.1201672835982073, "debt_to_equity_ratio": 0.8128745516386718, "profit_margin": 0.2232662726041267, "quarter": 1, "return_on_assets": 0.1628792041997347, "return_on_equity": 0.25392109792526724 }, { "asset_turnover_ratio": 0.7026120806142631, "current_ratio": 1.4558604229207306, "debt_to_equity_ratio": 0.7962069861296637, "profit_margin": 0.23986975112654707, "quarter": 2, "return_on_assets": 0.1685353849154487, "return_on_equity": 0.25906313125219144 }, { "asset_turnover_ratio": 0.6766882572419008, "current_ratio": 1.6861981638218722, "debt_to_equity_ratio": 0.7965285707406524, "profit_margin": 0.23726350702461182, "quarter": 3, "return_on_assets": 0.1605534290755861, "return_on_equity": 0.24853558245433224 }, { "asset_turnover_ratio": 0.6517209967802369, "current_ratio": 1.1678416687467175, "debt_to_equity_ratio": 0.7842051871846152, "profit_margin": 0.25006113766236665, "quarter": 4, "return_on_assets": 0.16297009389331762, "return_on_equity": 0.2500254206081884 } ], "income_statement": [ { "depreciation": 242773, "expenses": 2658520, "income_tax": 311128, "marketing_expense": 427611, "net_income": 1164731, "net_profit": 853603, "operational_expense": 1488357, "product_revenue": 929846, "quarter": 1, "rd_expense": 503029, "revenue": 3823251, "salaries_expense": 1226446, "service_revenue": 2893405 }, { "depreciation": 172458, "expenses": 2629980, "income_tax": 261633, "marketing_expense": 293954, "net_income": 1174122, "net_profit": 912489, "operational_expense": 1667661, "product_revenue": 871438, "quarter": 2, "rd_expense": 299713, "revenue": 3804102, "salaries_expense": 1090401, "service_revenue": 2932664 }, { "depreciation": 154823, "expenses": 2601748, "income_tax": 285247, "marketing_expense": 430827, "net_income": 1183301, "net_profit": 898054, "operational_expense": 1325009, "product_revenue": 802298, "quarter": 3, "rd_expense": 271001, "revenue": 3785049, "salaries_expense": 1196407, "service_revenue": 2982751 }, { "depreciation": 244156, "expenses": 2573818, "income_tax": 250520, "marketing_expense": 499497, "net_income": 1192273, "net_profit": 941753, "operational_expense": 1607024, "product_revenue": 1122845, "quarter": 4, "rd_expense": 399291, "revenue": 3766091, "salaries_expense": 1254971, "service_revenue": 2643246 } ], "market_conditions": { "gdp_growth": [ -0.02218769960778228, -0.013843648371739719, -0.007173879011838599, -0.0132651554095342 ], "inflation_rate": [ 0.02684215183841472, 0.026673805545467895, 0.02902853116531001, 0.030047989002502502 ], "interest_rate": [ 0.05946290063365661, 0.05925645864956065, 0.05594808544054959, 0.053631764097801245 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 176755, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 4476773, "net_revenue": 3519907, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4848 }, { "average_project_size": 166065, "billable_hours_per_employee": 147, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 3900533, "net_revenue": 3459245, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 4765 }, { "average_project_size": 112244, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 4269663, "net_revenue": 3399629, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 4683 }, { "average_project_size": 126636, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 3710795, "net_revenue": 3341040, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 4602 } ], "balance_sheet": [ { "assets": 4742616, "current_assets": 2192348, "current_liabilities": 1155799, "equity": 3110485, "fixed_assets": 2550268, "liabilities": 2474678, "long_term_liabilities": 1318879, "quarter": 1 }, { "assets": 4863704, "current_assets": 2247487, "current_liabilities": 1089566, "equity": 3217000, "fixed_assets": 2616217, "liabilities": 2533477, "long_term_liabilities": 1443911, "quarter": 2 }, { "assets": 4987884, "current_assets": 1689207, "current_liabilities": 1086136, "equity": 3320064, "fixed_assets": 3298677, "liabilities": 2593673, "long_term_liabilities": 1507537, "quarter": 3 }, { "assets": 5115234, "current_assets": 2332371, "current_liabilities": 1493998, "equity": 3286959, "fixed_assets": 2782863, "liabilities": 2655299, "long_term_liabilities": 1161301, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83254, "financing_cash_flow": 151699, "investing_cash_flow": -313081, "net_cash_flow": 1078570, "operating_cash_flow": 1027745, "quarter": 1 }, { "change_in_working_capital": 55197, "financing_cash_flow": -23236, "investing_cash_flow": -420732, "net_cash_flow": 586760, "operating_cash_flow": 1066990, "quarter": 2 }, { "change_in_working_capital": 3856, "financing_cash_flow": -90950, "investing_cash_flow": -437725, "net_cash_flow": 634320, "operating_cash_flow": 1107803, "quarter": 3 }, { "change_in_working_capital": -58422, "financing_cash_flow": 137008, "investing_cash_flow": -463338, "net_cash_flow": 922996, "operating_cash_flow": 952991, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7421868015458135, "current_ratio": 1.8968246208899644, "debt_to_equity_ratio": 0.7955923272415717, "profit_margin": 0.23936626734740435, "quarter": 1, "return_on_assets": 0.17765448436053013, "return_on_equity": 0.27087319180127856 }, { "asset_turnover_ratio": 0.7112367446703171, "current_ratio": 2.06273598845779, "debt_to_equity_ratio": 0.7875278209511968, "profit_margin": 0.2563487119299153, "quarter": 2, "return_on_assets": 0.18232462337346186, "return_on_equity": 0.2756521603978862 }, { "asset_turnover_ratio": 0.6815773983516858, "current_ratio": 1.5552444629401843, "debt_to_equity_ratio": 0.7812117477253451, "profit_margin": 0.2723394229193833, "quarter": 3, "return_on_assets": 0.1856203953419927, "return_on_equity": 0.27886600981185905 }, { "asset_turnover_ratio": 0.6531548703343777, "current_ratio": 1.5611607244454142, "debt_to_equity_ratio": 0.8078284517695535, "profit_margin": 0.24753489931278883, "quarter": 4, "return_on_assets": 0.1616786250638778, "return_on_equity": 0.25160764098365695 } ], "income_statement": [ { "depreciation": 185198, "expenses": 2321401, "income_tax": 355959, "marketing_expense": 334873, "net_income": 1198506, "net_profit": 842547, "operational_expense": 1295567, "product_revenue": 821282, "quarter": 1, "rd_expense": 453965, "revenue": 3519907, "salaries_expense": 809755, "service_revenue": 2698625 }, { "depreciation": 180217, "expenses": 2270193, "income_tax": 302279, "marketing_expense": 285045, "net_income": 1189052, "net_profit": 886773, "operational_expense": 1336887, "product_revenue": 1244616, "quarter": 2, "rd_expense": 424784, "revenue": 3459245, "salaries_expense": 1074015, "service_revenue": 2214629 }, { "depreciation": 181950, "expenses": 2220116, "income_tax": 253660, "marketing_expense": 228237, "net_income": 1179513, "net_profit": 925853, "operational_expense": 1271433, "product_revenue": 1222112, "quarter": 3, "rd_expense": 396069, "revenue": 3399629, "salaries_expense": 731287, "service_revenue": 2177517 }, { "depreciation": 125967, "expenses": 2171143, "income_tax": 342873, "marketing_expense": 240555, "net_income": 1169897, "net_profit": 827024, "operational_expense": 1518598, "product_revenue": 1109032, "quarter": 4, "rd_expense": 358713, "revenue": 3341040, "salaries_expense": 929741, "service_revenue": 2232008 } ], "market_conditions": { "gdp_growth": [ -0.01753832594248127, -0.017823267127269265, -0.012766149258500222, -0.01288692671052093 ], "inflation_rate": [ 0.03202624135459933, 0.0386781533431507, 0.03596257972086183, 0.036353282240449834 ], "interest_rate": [ 0.04848960537543782, 0.04534031305849161, 0.04727047350965879, 0.042445306371470065 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 143922, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 2867755, "net_revenue": 2338536, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3221 }, { "average_project_size": 75469, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 2718778, "net_revenue": 2362880, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 3255 }, { "average_project_size": 120148, "billable_hours_per_employee": 90, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 2947621, "net_revenue": 2387479, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 3289 }, { "average_project_size": 177594, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 2777375, "net_revenue": 2412333, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3323 } ], "balance_sheet": [ { "assets": 3205706, "current_assets": 1098955, "current_liabilities": 768529, "equity": 1797052, "fixed_assets": 2106751, "liabilities": 1847407, "long_term_liabilities": 1078878, "quarter": 1 }, { "assets": 3317873, "current_assets": 1240814, "current_liabilities": 788325, "equity": 1864247, "fixed_assets": 2077059, "liabilities": 1892619, "long_term_liabilities": 1104294, "quarter": 2 }, { "assets": 3433964, "current_assets": 1409480, "current_liabilities": 1005908, "equity": 1933017, "fixed_assets": 2024484, "liabilities": 1938938, "long_term_liabilities": 933030, "quarter": 3 }, { "assets": 3554118, "current_assets": 1234797, "current_liabilities": 1127442, "equity": 2022960, "fixed_assets": 2319321, "liabilities": 1986390, "long_term_liabilities": 858948, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18156, "financing_cash_flow": -71635, "investing_cash_flow": -377949, "net_cash_flow": 29398, "operating_cash_flow": 577267, "quarter": 1 }, { "change_in_working_capital": 77204, "financing_cash_flow": -158386, "investing_cash_flow": -354782, "net_cash_flow": 387232, "operating_cash_flow": 582715, "quarter": 2 }, { "change_in_working_capital": 75105, "financing_cash_flow": 165236, "investing_cash_flow": -300880, "net_cash_flow": 394048, "operating_cash_flow": 600010, "quarter": 3 }, { "change_in_working_capital": -35558, "financing_cash_flow": -55642, "investing_cash_flow": -175468, "net_cash_flow": 187020, "operating_cash_flow": 625890, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7294917250677386, "current_ratio": 1.429946039772084, "debt_to_equity_ratio": 1.0280208919942218, "profit_margin": 0.1876186639846468, "quarter": 1, "return_on_assets": 0.1368662628450644, "return_on_equity": 0.24415153262120406 }, { "asset_turnover_ratio": 0.7121671022368848, "current_ratio": 1.573987885707037, "debt_to_equity_ratio": 1.015219013360354, "profit_margin": 0.18578725961538461, "quarter": 2, "return_on_assets": 0.13231157431282028, "return_on_equity": 0.2354800624595346 }, { "asset_turnover_ratio": 0.6952545221790327, "current_ratio": 1.4012017003543067, "debt_to_equity_ratio": 1.003063087391368, "profit_margin": 0.1834533413697042, "quarter": 3, "return_on_assets": 0.12754676519614067, "return_on_equity": 0.22658414281923026 }, { "asset_turnover_ratio": 0.6787430805617596, "current_ratio": 1.095219975839112, "debt_to_equity_ratio": 0.9819225293629138, "profit_margin": 0.18871026512508846, "quarter": 4, "return_on_assets": 0.12808578668462892, "return_on_equity": 0.22503262545972239 } ], "income_statement": [ { "depreciation": 138514, "expenses": 1777770, "income_tax": 122013, "marketing_expense": 181295, "net_income": 560766, "net_profit": 438753, "operational_expense": 910329, "product_revenue": 554700, "quarter": 1, "rd_expense": 330578, "revenue": 2338536, "salaries_expense": 649259, "service_revenue": 1783836 }, { "depreciation": 143722, "expenses": 1783885, "income_tax": 140002, "marketing_expense": 352933, "net_income": 578995, "net_profit": 438993, "operational_expense": 1097377, "product_revenue": 534545, "quarter": 2, "rd_expense": 240090, "revenue": 2362880, "salaries_expense": 557071, "service_revenue": 1828335 }, { "depreciation": 162019, "expenses": 1790022, "income_tax": 159466, "marketing_expense": 307767, "net_income": 597457, "net_profit": 437991, "operational_expense": 1052266, "product_revenue": 753389, "quarter": 3, "rd_expense": 266672, "revenue": 2387479, "salaries_expense": 695264, "service_revenue": 1634090 }, { "depreciation": 170658, "expenses": 1796180, "income_tax": 160921, "marketing_expense": 253262, "net_income": 616153, "net_profit": 455232, "operational_expense": 951210, "product_revenue": 922249, "quarter": 4, "rd_expense": 271924, "revenue": 2412333, "salaries_expense": 630342, "service_revenue": 1490084 } ], "market_conditions": { "gdp_growth": [ -0.015074407162531254, -0.004980004518434009, -0.021305969816940974, -0.004768936202239822 ], "inflation_rate": [ 0.034519349615229025, 0.032349306198368774, 0.034678427676583086, 0.03133327114647647 ], "interest_rate": [ 0.04636072392638518, 0.03663711591417501, 0.04572499091837884, 0.04166246246522445 ], "year": 1996 }, "random_event": { "description": "Duncan-Villanueva Senior Leadership Change in 1996", "impact": 0.08, "type": "Senior Leadership Change" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 72917, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 4594115, "net_revenue": 3550419, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4890 }, { "average_project_size": 97731, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 4406811, "net_revenue": 3529243, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 4861 }, { "average_project_size": 121115, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 4047583, "net_revenue": 3508194, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 4832 }, { "average_project_size": 183635, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 4328048, "net_revenue": 3487270, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 4803 } ], "balance_sheet": [ { "assets": 4965125, "current_assets": 2210566, "current_liabilities": 1310635, "equity": 3131062, "fixed_assets": 2754559, "liabilities": 2855266, "long_term_liabilities": 1544631, "quarter": 1 }, { "assets": 5056668, "current_assets": 1970500, "current_liabilities": 1348803, "equity": 3191730, "fixed_assets": 3086168, "liabilities": 2894557, "long_term_liabilities": 1545754, "quarter": 2 }, { "assets": 5149899, "current_assets": 1815595, "current_liabilities": 1214785, "equity": 3211255, "fixed_assets": 3334304, "liabilities": 2934390, "long_term_liabilities": 1719605, "quarter": 3 }, { "assets": 5244849, "current_assets": 1892074, "current_liabilities": 1331324, "equity": 3309912, "fixed_assets": 3352775, "liabilities": 2974770, "long_term_liabilities": 1643446, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56938, "financing_cash_flow": 56625, "investing_cash_flow": -193444, "net_cash_flow": 958303, "operating_cash_flow": 1212729, "quarter": 1 }, { "change_in_working_capital": 7855, "financing_cash_flow": 17511, "investing_cash_flow": -219486, "net_cash_flow": 1055500, "operating_cash_flow": 1192395, "quarter": 2 }, { "change_in_working_capital": 76556, "financing_cash_flow": 74452, "investing_cash_flow": -421846, "net_cash_flow": 976092, "operating_cash_flow": 1124910, "quarter": 3 }, { "change_in_working_capital": -87705, "financing_cash_flow": 165828, "investing_cash_flow": -103369, "net_cash_flow": 853249, "operating_cash_flow": 1169374, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7150714231766572, "current_ratio": 1.68663739332461, "debt_to_equity_ratio": 0.9119161485783418, "profit_margin": 0.2876288685926929, "quarter": 1, "return_on_assets": 0.20567518441126859, "return_on_equity": 0.32615227676743547 }, { "asset_turnover_ratio": 0.6979384448415439, "current_ratio": 1.460924983114658, "debt_to_equity_ratio": 0.9068928136151867, "profit_margin": 0.291739333335789, "quarter": 2, "return_on_assets": 0.20361609660748936, "return_on_equity": 0.3225896300752257 }, { "asset_turnover_ratio": 0.681216078218233, "current_ratio": 1.4945813456702215, "debt_to_equity_ratio": 0.9137829291040419, "profit_margin": 0.2838343603574945, "quarter": 3, "return_on_assets": 0.1933525298263131, "return_on_equity": 0.31008001544567465 }, { "asset_turnover_ratio": 0.6648942610168568, "current_ratio": 1.4211972442470804, "debt_to_equity_ratio": 0.8987459485327707, "profit_margin": 0.29817966489546266, "quarter": 4, "return_on_assets": 0.1982579479409226, "return_on_equity": 0.31415729481629723 } ], "income_statement": [ { "depreciation": 191526, "expenses": 2226504, "income_tax": 302712, "marketing_expense": 382415, "net_income": 1323915, "net_profit": 1021203, "operational_expense": 1406389, "product_revenue": 1023968, "quarter": 1, "rd_expense": 419560, "revenue": 3550419, "salaries_expense": 988230, "service_revenue": 2526451 }, { "depreciation": 162776, "expenses": 2196521, "income_tax": 303103, "marketing_expense": 344794, "net_income": 1332722, "net_profit": 1029619, "operational_expense": 1258290, "product_revenue": 773825, "quarter": 2, "rd_expense": 410878, "revenue": 3529243, "salaries_expense": 1003989, "service_revenue": 2755418 }, { "depreciation": 129164, "expenses": 2166943, "income_tax": 345505, "marketing_expense": 321073, "net_income": 1341251, "net_profit": 995746, "operational_expense": 1219246, "product_revenue": 1207338, "quarter": 3, "rd_expense": 348495, "revenue": 3508194, "salaries_expense": 707539, "service_revenue": 2300856 }, { "depreciation": 129541, "expenses": 2137763, "income_tax": 309674, "marketing_expense": 281377, "net_income": 1349507, "net_profit": 1039833, "operational_expense": 1441087, "product_revenue": 747084, "quarter": 4, "rd_expense": 215119, "revenue": 3487270, "salaries_expense": 789767, "service_revenue": 2740186 } ], "market_conditions": { "gdp_growth": [ -0.014476209009548489, -0.004678715562802546, -0.01584174929205516, -0.010131841516566709 ], "inflation_rate": [ 0.022413442823164355, 0.0232545416715301, 0.02401414461811785, 0.022655700949698165 ], "interest_rate": [ 0.04400766745258104, 0.0531742472117997, 0.0450686051947909, 0.05208756957690782 ], "year": 1997 }, "random_event": { "description": "Duncan-Villanueva New Ad Campaign Launch in 1997", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 1997 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1994, "industry": "Advertising", "location": "West Scotttown", "name": "Gentry, Sweeney and Silva", "num_employees": 321, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.gentry,sweeneyandsilva.com" }

[ { "advertising_kpis": [ { "average_project_size": 88198, "billable_hours_per_employee": 129, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 22138337, "net_revenue": 18455694, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 57494 }, { "average_project_size": 95018, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 22849991, "net_revenue": 19297233, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 60116 }, { "average_project_size": 163417, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 22336205, "net_revenue": 20177144, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 62857 }, { "average_project_size": 139477, "billable_hours_per_employee": 146, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 26155206, "net_revenue": 21097177, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 65723 } ], "balance_sheet": [ { "assets": 26477636, "current_assets": 10716641, "current_liabilities": 6378250, "equity": 19636746, "fixed_assets": 15760995, "liabilities": 11209010, "long_term_liabilities": 4830760, "quarter": 1 }, { "assets": 26972100, "current_assets": 8215203, "current_liabilities": 6036938, "equity": 20000905, "fixed_assets": 18756897, "liabilities": 11386292, "long_term_liabilities": 5349354, "quarter": 2 }, { "assets": 27475798, "current_assets": 13189944, "current_liabilities": 6843930, "equity": 20880229, "fixed_assets": 14285854, "liabilities": 11566378, "long_term_liabilities": 4722448, "quarter": 3 }, { "assets": 27988903, "current_assets": 9251745, "current_liabilities": 6572025, "equity": 21717837, "fixed_assets": 18737158, "liabilities": 11749312, "long_term_liabilities": 5177287, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22365, "financing_cash_flow": 16572, "investing_cash_flow": -200738, "net_cash_flow": 4912997, "operating_cash_flow": 5059516, "quarter": 1 }, { "change_in_working_capital": 78136, "financing_cash_flow": 140649, "investing_cash_flow": -154367, "net_cash_flow": 4673382, "operating_cash_flow": 5154361, "quarter": 2 }, { "change_in_working_capital": 62288, "financing_cash_flow": -96786, "investing_cash_flow": -354338, "net_cash_flow": 5729260, "operating_cash_flow": 6211698, "quarter": 3 }, { "change_in_working_capital": 84057, "financing_cash_flow": -164824, "investing_cash_flow": -115295, "net_cash_flow": 6005395, "operating_cash_flow": 6468137, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6970295233305571, "current_ratio": 1.6801851605064084, "debt_to_equity_ratio": 0.5708180978661128, "profit_margin": 0.2366814274228864, "quarter": 1, "return_on_assets": 0.16497394253777037, "return_on_equity": 0.22244622403324868 }, { "asset_turnover_ratio": 0.7154516333544663, "current_ratio": 1.3608228211056665, "debt_to_equity_ratio": 0.5692888396800044, "profit_margin": 0.22879430434404766, "quarter": 2, "return_on_assets": 0.16369125874514776, "return_on_equity": 0.2207448612950264 }, { "asset_turnover_ratio": 0.7343606180246339, "current_ratio": 1.927247064186805, "debt_to_equity_ratio": 0.553939231222033, "profit_margin": 0.2463584043410703, "quarter": 3, "return_on_assets": 0.18091591006747101, "return_on_equity": 0.23806295419461157 }, { "asset_turnover_ratio": 0.7537693420853258, "current_ratio": 1.4077464708366143, "debt_to_equity_ratio": 0.5409982587124122, "profit_margin": 0.2596672531116367, "quarter": 4, "return_on_assets": 0.19572921453906214, "return_on_equity": 0.2522463908353304 } ], "income_statement": [ { "depreciation": 691396, "expenses": 12599342, "income_tax": 1488232, "marketing_expense": 2316916, "net_income": 5856352, "net_profit": 4368120, "operational_expense": 8505885, "product_revenue": 4783599, "quarter": 1, "rd_expense": 2356482, "revenue": 18455694, "salaries_expense": 3837545, "service_revenue": 13672095 }, { "depreciation": 739264, "expenses": 13108976, "income_tax": 1773160, "marketing_expense": 1729539, "net_income": 6188257, "net_profit": 4415097, "operational_expense": 8665454, "product_revenue": 5994247, "quarter": 2, "rd_expense": 2549924, "revenue": 19297233, "salaries_expense": 5779218, "service_revenue": 13302986 }, { "depreciation": 1240889, "expenses": 13639224, "income_tax": 1567111, "marketing_expense": 1990906, "net_income": 6537920, "net_profit": 4970809, "operational_expense": 9499053, "product_revenue": 6943157, "quarter": 3, "rd_expense": 2160698, "revenue": 20177144, "salaries_expense": 5354369, "service_revenue": 13233987 }, { "depreciation": 989891, "expenses": 14190920, "income_tax": 1428011, "marketing_expense": 2138988, "net_income": 6906257, "net_profit": 5478246, "operational_expense": 9049845, "product_revenue": 5592341, "quarter": 4, "rd_expense": 2389919, "revenue": 21097177, "salaries_expense": 6706730, "service_revenue": 15504836 } ], "market_conditions": { "gdp_growth": [ -0.014389201686923226, -0.003368671155612818, -0.00989727066360767, -0.01378715735499405 ], "inflation_rate": [ 0.01670321467258898, 0.02231618125028541, 0.01699433412236169, 0.017400752247028254 ], "interest_rate": [ 0.05806692160801448, 0.056750350076281396, 0.05832685269090746, 0.06051756493931475 ], "year": 1994 }, "random_event": { "description": "Gentry, Sweeney and Silva Award Nomination in 1994", "impact": -0.05, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 72319, "billable_hours_per_employee": 151, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 18736370, "net_revenue": 16743893, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 52162 }, { "average_project_size": 68270, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 22143710, "net_revenue": 17263259, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 53780 }, { "average_project_size": 187162, "billable_hours_per_employee": 80, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 20677509, "net_revenue": 17798736, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 55448 }, { "average_project_size": 176463, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 22816496, "net_revenue": 18350822, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 57168 } ], "balance_sheet": [ { "assets": 24859801, "current_assets": 11178186, "current_liabilities": 5366470, "equity": 16571773, "fixed_assets": 13681615, "liabilities": 11417126, "long_term_liabilities": 6050656, "quarter": 1 }, { "assets": 25450862, "current_assets": 9477286, "current_liabilities": 5591092, "equity": 17345462, "fixed_assets": 15973576, "liabilities": 11595056, "long_term_liabilities": 6003964, "quarter": 2 }, { "assets": 26055976, "current_assets": 10517543, "current_liabilities": 6724598, "equity": 17754697, "fixed_assets": 15538433, "liabilities": 11775758, "long_term_liabilities": 5051160, "quarter": 3 }, { "assets": 26675478, "current_assets": 8047563, "current_liabilities": 5771187, "equity": 18429903, "fixed_assets": 18627915, "liabilities": 11959277, "long_term_liabilities": 6188090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8247, "financing_cash_flow": -134938, "investing_cash_flow": -499520, "net_cash_flow": 3981612, "operating_cash_flow": 4224506, "quarter": 1 }, { "change_in_working_capital": -59343, "financing_cash_flow": 21532, "investing_cash_flow": -423988, "net_cash_flow": 4235745, "operating_cash_flow": 4614951, "quarter": 2 }, { "change_in_working_capital": 56449, "financing_cash_flow": 162125, "investing_cash_flow": -358452, "net_cash_flow": 3963447, "operating_cash_flow": 4208896, "quarter": 3 }, { "change_in_working_capital": 3287, "financing_cash_flow": 189460, "investing_cash_flow": -367232, "net_cash_flow": 4357419, "operating_cash_flow": 4629334, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6735328653676672, "current_ratio": 2.0829681336148345, "debt_to_equity_ratio": 0.6889501805268513, "profit_margin": 0.1868799567699101, "quarter": 1, "return_on_assets": 0.12586979276302332, "return_on_equity": 0.18882095476446606 }, { "asset_turnover_ratio": 0.6782976152241916, "current_ratio": 1.6950688702672037, "debt_to_equity_ratio": 0.6684777839875352, "profit_margin": 0.20214352342162045, "quarter": 2, "return_on_assets": 0.13711346986990067, "return_on_equity": 0.20118553198525355 }, { "asset_turnover_ratio": 0.6830961158392225, "current_ratio": 1.5640404080660286, "debt_to_equity_ratio": 0.6632474775548127, "profit_margin": 0.19520931149268128, "quarter": 3, "return_on_assets": 0.13334672245629947, "return_on_equity": 0.19569351141278277 }, { "asset_turnover_ratio": 0.687928516220028, "current_ratio": 1.3944380939311098, "debt_to_equity_ratio": 0.6489061282633989, "profit_margin": 0.2023725149750785, "quarter": 4, "return_on_assets": 0.13921782395052115, "return_on_equity": 0.2015041533316806 } ], "income_statement": [ { "depreciation": 1095408, "expenses": 12353980, "income_tax": 1260815, "marketing_expense": 1293058, "net_income": 4389913, "net_profit": 3129098, "operational_expense": 6966245, "product_revenue": 3604406, "quarter": 1, "rd_expense": 1543133, "revenue": 16743893, "salaries_expense": 5108082, "service_revenue": 13139487 }, { "depreciation": 1125295, "expenses": 12724258, "income_tax": 1049345, "marketing_expense": 1662290, "net_income": 4539001, "net_profit": 3489656, "operational_expense": 8116840, "product_revenue": 4226921, "quarter": 2, "rd_expense": 1710896, "revenue": 17263259, "salaries_expense": 4445346, "service_revenue": 13036338 }, { "depreciation": 734417, "expenses": 13105634, "income_tax": 1218623, "marketing_expense": 1995603, "net_income": 4693102, "net_profit": 3474479, "operational_expense": 8748756, "product_revenue": 6888080, "quarter": 3, "rd_expense": 2045694, "revenue": 17798736, "salaries_expense": 5544636, "service_revenue": 10910656 }, { "depreciation": 915632, "expenses": 13498441, "income_tax": 1138679, "marketing_expense": 1726787, "net_income": 4852381, "net_profit": 3713702, "operational_expense": 7871198, "product_revenue": 6753028, "quarter": 4, "rd_expense": 2102672, "revenue": 18350822, "salaries_expense": 6233646, "service_revenue": 11597794 } ], "market_conditions": { "gdp_growth": [ 0.0018311187159210079, 0.0017770446665901236, -0.010543910354636319, -0.008776803609217917 ], "inflation_rate": [ 0.03426430560043938, 0.03667664629648596, 0.03404525767622578, 0.02985206377131822 ], "interest_rate": [ 0.04634048875042294, 0.04298174441156864, 0.04738079766120621, 0.0520133745467609 ], "year": 1995 }, "random_event": { "description": "Gentry, Sweeney and Silva Expansion to New Market in 1995", "impact": -0.1, "type": "Expansion to New Market" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 95645, "billable_hours_per_employee": 129, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 8549426, "net_revenue": 7192976, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 22408 }, { "average_project_size": 172352, "billable_hours_per_employee": 142, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 8749735, "net_revenue": 7271701, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 22653 }, { "average_project_size": 152418, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 8509076, "net_revenue": 7351288, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 22901 }, { "average_project_size": 118130, "billable_hours_per_employee": 139, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 9654847, "net_revenue": 7431747, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 23152 } ], "balance_sheet": [ { "assets": 7393550, "current_assets": 3115710, "current_liabilities": 1602484, "equity": 5808430, "fixed_assets": 4277840, "liabilities": 3665465, "long_term_liabilities": 2062981, "quarter": 1 }, { "assets": 7528536, "current_assets": 3024273, "current_liabilities": 1535431, "equity": 5874661, "fixed_assets": 4504263, "liabilities": 3745008, "long_term_liabilities": 2209577, "quarter": 2 }, { "assets": 7665986, "current_assets": 2925361, "current_liabilities": 1642427, "equity": 5994275, "fixed_assets": 4740625, "liabilities": 3826277, "long_term_liabilities": 2183850, "quarter": 3 }, { "assets": 7805945, "current_assets": 2822575, "current_liabilities": 1898856, "equity": 6049272, "fixed_assets": 4983370, "liabilities": 3909310, "long_term_liabilities": 2010454, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98429, "financing_cash_flow": -59074, "investing_cash_flow": -378318, "net_cash_flow": 2427992, "operating_cash_flow": 2434122, "quarter": 1 }, { "change_in_working_capital": 77258, "financing_cash_flow": -137590, "investing_cash_flow": -252632, "net_cash_flow": 2058688, "operating_cash_flow": 2339089, "quarter": 2 }, { "change_in_working_capital": -57008, "financing_cash_flow": -71099, "investing_cash_flow": -153448, "net_cash_flow": 1713549, "operating_cash_flow": 2453608, "quarter": 3 }, { "change_in_working_capital": -4447, "financing_cash_flow": -8148, "investing_cash_flow": -289949, "net_cash_flow": 2094637, "operating_cash_flow": 2520679, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9728717598447295, "current_ratio": 1.9443002239023914, "debt_to_equity_ratio": 0.6310595117785701, "profit_margin": 0.2892189547135984, "quarter": 1, "return_on_assets": 0.2813729534526716, "return_on_equity": 0.35815960595203866 }, { "asset_turnover_ratio": 0.9658851335770992, "current_ratio": 1.9696573795891839, "debt_to_equity_ratio": 0.6374849544509887, "profit_margin": 0.2875713674145843, "quarter": 2, "return_on_assets": 0.2777609086281848, "return_on_equity": 0.35595807145297403 }, { "asset_turnover_ratio": 0.958948790149108, "current_ratio": 1.781120865645779, "debt_to_equity_ratio": 0.6383218988117829, "profit_margin": 0.2930868713074498, "quarter": 3, "return_on_assets": 0.2810553006488663, "return_on_equity": 0.3594372964203344 }, { "asset_turnover_ratio": 0.9520624344650135, "current_ratio": 1.4864607953420375, "debt_to_equity_ratio": 0.6462447051479914, "profit_margin": 0.2896542360766587, "quarter": 4, "return_on_assets": 0.27576891715224744, "return_on_equity": 0.3558505883021957 } ], "income_statement": [ { "depreciation": 353777, "expenses": 4324279, "income_tax": 788352, "marketing_expense": 807819, "net_income": 2868697, "net_profit": 2080345, "operational_expense": 2545958, "product_revenue": 2450535, "quarter": 1, "rd_expense": 756873, "revenue": 7192976, "salaries_expense": 1854550, "service_revenue": 4742441 }, { "depreciation": 247956, "expenses": 4378661, "income_tax": 801907, "marketing_expense": 757714, "net_income": 2893040, "net_profit": 2091133, "operational_expense": 2483467, "product_revenue": 2827811, "quarter": 2, "rd_expense": 688206, "revenue": 7271701, "salaries_expense": 1689993, "service_revenue": 4443890 }, { "depreciation": 299042, "expenses": 4433728, "income_tax": 762994, "marketing_expense": 852125, "net_income": 2917560, "net_profit": 2154566, "operational_expense": 2225585, "product_revenue": 1666682, "quarter": 3, "rd_expense": 788239, "revenue": 7351288, "salaries_expense": 1901250, "service_revenue": 5684606 }, { "depreciation": 368042, "expenses": 4489488, "income_tax": 789622, "marketing_expense": 765231, "net_income": 2942259, "net_profit": 2152637, "operational_expense": 2745303, "product_revenue": 1738048, "quarter": 4, "rd_expense": 569135, "revenue": 7431747, "salaries_expense": 1386227, "service_revenue": 5693699 } ], "market_conditions": { "gdp_growth": [ 0.005218569263892482, -0.007223537302140295, 0.005327459239607235, -0.00179170636681103 ], "inflation_rate": [ 0.018591671766760496, 0.02536957962721515, 0.019884796719516772, 0.023713583056735817 ], "interest_rate": [ 0.04945382788688247, 0.05431059276828946, 0.0487761760797776, 0.05144584915710729 ], "year": 1996 }, "random_event": { "description": "Gentry, Sweeney and Silva Technology Adoption in 1996", "impact": -0.02, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 197757, "billable_hours_per_employee": 117, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 20213969, "net_revenue": 16646612, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 51859 }, { "average_project_size": 137009, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 19402718, "net_revenue": 17035654, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 53071 }, { "average_project_size": 153220, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 20037537, "net_revenue": 17433789, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 54311 }, { "average_project_size": 186017, "billable_hours_per_employee": 86, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 20569231, "net_revenue": 17841229, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 55580 } ], "balance_sheet": [ { "assets": 20404238, "current_assets": 7678665, "current_liabilities": 5752461, "equity": 14332015, "fixed_assets": 12725573, "liabilities": 9952824, "long_term_liabilities": 4200363, "quarter": 1 }, { "assets": 20997367, "current_assets": 8598089, "current_liabilities": 5783480, "equity": 15159851, "fixed_assets": 12399278, "liabilities": 10150726, "long_term_liabilities": 4367246, "quarter": 2 }, { "assets": 21607738, "current_assets": 10077187, "current_liabilities": 5941751, "equity": 15541653, "fixed_assets": 11530551, "liabilities": 10352563, "long_term_liabilities": 4410812, "quarter": 3 }, { "assets": 22235852, "current_assets": 10636342, "current_liabilities": 4569259, "equity": 15574970, "fixed_assets": 11599510, "liabilities": 10558413, "long_term_liabilities": 5989154, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11996, "financing_cash_flow": 189890, "investing_cash_flow": -186928, "net_cash_flow": 4108940, "operating_cash_flow": 4578728, "quarter": 1 }, { "change_in_working_capital": -38052, "financing_cash_flow": -152106, "investing_cash_flow": -319894, "net_cash_flow": 4830998, "operating_cash_flow": 5163547, "quarter": 2 }, { "change_in_working_capital": 67565, "financing_cash_flow": -41127, "investing_cash_flow": -181329, "net_cash_flow": 4803649, "operating_cash_flow": 5158620, "quarter": 3 }, { "change_in_working_capital": -71346, "financing_cash_flow": 116179, "investing_cash_flow": -445331, "net_cash_flow": 4552887, "operating_cash_flow": 4940644, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8158409052080259, "current_ratio": 1.3348486847629215, "debt_to_equity_ratio": 0.6944469427362447, "profit_margin": 0.23311656449973123, "quarter": 1, "return_on_assets": 0.1901860290004459, "return_on_equity": 0.27076450868911317 }, { "asset_turnover_ratio": 0.8113233435411211, "current_ratio": 1.48666356588075, "debt_to_equity_ratio": 0.6695795361049393, "profit_margin": 0.2531872272118229, "quarter": 2, "return_on_assets": 0.2054167077234017, "return_on_equity": 0.2845153293393187 }, { "asset_turnover_ratio": 0.806830821439986, "current_ratio": 1.6959961802505692, "debt_to_equity_ratio": 0.6661172399100662, "profit_margin": 0.24587185264201603, "quarter": 3, "return_on_assets": 0.19837698883612898, "return_on_equity": 0.27580579749142514 }, { "asset_turnover_ratio": 0.8023631835649923, "current_ratio": 2.3278045740020428, "debt_to_equity_ratio": 0.6779090425214302, "profit_margin": 0.2184564191177637, "quarter": 4, "return_on_assets": 0.17528138791353712, "return_on_equity": 0.25024324284412747 } ], "income_statement": [ { "depreciation": 698127, "expenses": 11195284, "income_tax": 1570727, "marketing_expense": 2020951, "net_income": 5451328, "net_profit": 3880601, "operational_expense": 6835001, "product_revenue": 4349237, "quarter": 1, "rd_expense": 1623475, "revenue": 16646612, "salaries_expense": 4356982, "service_revenue": 12297375 }, { "depreciation": 850337, "expenses": 11544106, "income_tax": 1178338, "marketing_expense": 1920843, "net_income": 5491548, "net_profit": 4313210, "operational_expense": 7069640, "product_revenue": 4059270, "quarter": 2, "rd_expense": 1809036, "revenue": 17035654, "salaries_expense": 4163385, "service_revenue": 12976384 }, { "depreciation": 872142, "expenses": 11903797, "income_tax": 1243514, "marketing_expense": 1609134, "net_income": 5529992, "net_profit": 4286478, "operational_expense": 6420536, "product_revenue": 4820477, "quarter": 3, "rd_expense": 2380478, "revenue": 17433789, "salaries_expense": 5380432, "service_revenue": 12613312 }, { "depreciation": 1043113, "expenses": 12274696, "income_tax": 1669002, "marketing_expense": 1754256, "net_income": 5566533, "net_profit": 3897531, "operational_expense": 7509754, "product_revenue": 6206285, "quarter": 4, "rd_expense": 1557005, "revenue": 17841229, "salaries_expense": 4943830, "service_revenue": 11634944 } ], "market_conditions": { "gdp_growth": [ -0.003171178503521891, -0.01282306758236901, -0.008501317469470509, -0.010324236604371609 ], "inflation_rate": [ 0.018898340234426998, 0.017742572546739478, 0.02091410234266923, 0.019092800809034104 ], "interest_rate": [ 0.053363024345504655, 0.05673178272571245, 0.05079017140707869, 0.048869569211251566 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 130441, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 13293189, "net_revenue": 11537876, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 35944 }, { "average_project_size": 126597, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 13418300, "net_revenue": 12135441, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 37805 }, { "average_project_size": 164427, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 16216580, "net_revenue": 12763955, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 39763 }, { "average_project_size": 51656, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 16793130, "net_revenue": 13425021, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 41822 } ], "balance_sheet": [ { "assets": 16673201, "current_assets": 5100675, "current_liabilities": 3473699, "equity": 9995750, "fixed_assets": 11572526, "liabilities": 8586355, "long_term_liabilities": 5112656, "quarter": 1 }, { "assets": 16942252, "current_assets": 5205579, "current_liabilities": 3702093, "equity": 10017090, "fixed_assets": 11736673, "liabilities": 8777752, "long_term_liabilities": 5075659, "quarter": 2 }, { "assets": 17215645, "current_assets": 7753556, "current_liabilities": 5087698, "equity": 10315924, "fixed_assets": 9462089, "liabilities": 8973415, "long_term_liabilities": 3885717, "quarter": 3 }, { "assets": 17493450, "current_assets": 5539615, "current_liabilities": 5118529, "equity": 10551902, "fixed_assets": 11953835, "liabilities": 9173440, "long_term_liabilities": 4054911, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80974, "financing_cash_flow": -14830, "investing_cash_flow": -226197, "net_cash_flow": 2413244, "operating_cash_flow": 2467271, "quarter": 1 }, { "change_in_working_capital": -44402, "financing_cash_flow": 58701, "investing_cash_flow": -239478, "net_cash_flow": 2406826, "operating_cash_flow": 2402146, "quarter": 2 }, { "change_in_working_capital": 69566, "financing_cash_flow": -63188, "investing_cash_flow": -379643, "net_cash_flow": 2360028, "operating_cash_flow": 2591226, "quarter": 3 }, { "change_in_working_capital": 13825, "financing_cash_flow": 77070, "investing_cash_flow": -215513, "net_cash_flow": 2318993, "operating_cash_flow": 2815290, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6920012539883613, "current_ratio": 1.4683698846676123, "debt_to_equity_ratio": 0.8590005752444789, "profit_margin": 0.1654467425373613, "quarter": 1, "return_on_assets": 0.11448935330414357, "return_on_equity": 0.19097156291423856 }, { "asset_turnover_ratio": 0.7162826405840262, "current_ratio": 1.4061178365859528, "debt_to_equity_ratio": 0.8762776415106582, "profit_margin": 0.15265947071886388, "quarter": 2, "return_on_assets": 0.10934732879666764, "return_on_equity": 0.18494293252830912 }, { "asset_turnover_ratio": 0.7414160201374971, "current_ratio": 1.5239811797005247, "debt_to_equity_ratio": 0.8698605185536458, "profit_margin": 0.16246484729850583, "quarter": 3, "return_on_assets": 0.12045404049630438, "return_on_equity": 0.20101873569444675 }, { "asset_turnover_ratio": 0.7674312957135385, "current_ratio": 1.0822669950683097, "debt_to_equity_ratio": 0.869363646478142, "profit_margin": 0.16624867849368727, "quarter": 4, "return_on_assets": 0.1275844387470739, "return_on_equity": 0.21151561111920866 } ], "income_statement": [ { "depreciation": 558367, "expenses": 9098272, "income_tax": 530700, "marketing_expense": 1645683, "net_income": 2439604, "net_profit": 1908904, "operational_expense": 5421441, "product_revenue": 3619783, "quarter": 1, "rd_expense": 948713, "revenue": 11537876, "salaries_expense": 2792117, "service_revenue": 7918093 }, { "depreciation": 549556, "expenses": 9555625, "income_tax": 727226, "marketing_expense": 1325604, "net_income": 2579816, "net_profit": 1852590, "operational_expense": 6131544, "product_revenue": 3914121, "quarter": 2, "rd_expense": 955894, "revenue": 12135441, "salaries_expense": 4001342, "service_revenue": 8221320 }, { "depreciation": 517532, "expenses": 10035968, "income_tax": 654293, "marketing_expense": 1051526, "net_income": 2727987, "net_profit": 2073694, "operational_expense": 5438785, "product_revenue": 4739169, "quarter": 3, "rd_expense": 1252479, "revenue": 12763955, "salaries_expense": 4286405, "service_revenue": 8024786 }, { "depreciation": 583398, "expenses": 10540457, "income_tax": 652672, "marketing_expense": 1505129, "net_income": 2884564, "net_profit": 2231892, "operational_expense": 5733583, "product_revenue": 3452775, "quarter": 4, "rd_expense": 1896122, "revenue": 13425021, "salaries_expense": 4358416, "service_revenue": 9972246 } ], "market_conditions": { "gdp_growth": [ -0.024410640529577626, -0.018838014173793736, -0.02163661806390909, -0.026256214602534272 ], "inflation_rate": [ 0.028489406462915593, 0.027007580498506583, 0.025857742297254065, 0.020748660914471657 ], "interest_rate": [ 0.04631587813407747, 0.04535815747355949, 0.04698949192610658, 0.047638863387761916 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2009, "industry": "Advertising", "location": "Alyssatown", "name": "Park, Graves and Young", "num_employees": 574, "region": "Latin America", "revenue_size": "Small", "website": "www.park,gravesandyoung.com" }

[ { "advertising_kpis": [ { "average_project_size": 76780, "billable_hours_per_employee": 139, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 4443454, "net_revenue": 3855413, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 6717 }, { "average_project_size": 64665, "billable_hours_per_employee": 101, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 4484940, "net_revenue": 3905691, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 6804 }, { "average_project_size": 120963, "billable_hours_per_employee": 107, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 4436659, "net_revenue": 3956626, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 6893 }, { "average_project_size": 142889, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 5130242, "net_revenue": 4008225, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 6983 } ], "balance_sheet": [ { "assets": 4946931, "current_assets": 1550428, "current_liabilities": 1337596, "equity": 3293689, "fixed_assets": 3396503, "liabilities": 2566053, "long_term_liabilities": 1228457, "quarter": 1 }, { "assets": 5091853, "current_assets": 1982299, "current_liabilities": 1294819, "equity": 3483567, "fixed_assets": 3109554, "liabilities": 2585756, "long_term_liabilities": 1290937, "quarter": 2 }, { "assets": 5241021, "current_assets": 2448121, "current_liabilities": 1233243, "equity": 3621383, "fixed_assets": 2792900, "liabilities": 2605610, "long_term_liabilities": 1372367, "quarter": 3 }, { "assets": 5394559, "current_assets": 2076152, "current_liabilities": 1298785, "equity": 3791866, "fixed_assets": 3318407, "liabilities": 2625617, "long_term_liabilities": 1326832, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89407, "financing_cash_flow": -93913, "investing_cash_flow": -287074, "net_cash_flow": 784126, "operating_cash_flow": 1107947, "quarter": 1 }, { "change_in_working_capital": 98082, "financing_cash_flow": 99761, "investing_cash_flow": -345872, "net_cash_flow": 1126012, "operating_cash_flow": 1120275, "quarter": 2 }, { "change_in_working_capital": 81334, "financing_cash_flow": 151725, "investing_cash_flow": -363727, "net_cash_flow": 831716, "operating_cash_flow": 1189189, "quarter": 3 }, { "change_in_working_capital": 91652, "financing_cash_flow": -162851, "investing_cash_flow": -471038, "net_cash_flow": 1187610, "operating_cash_flow": 1226797, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7793545129293293, "current_ratio": 1.1591153083591756, "debt_to_equity_ratio": 0.7790817530131108, "profit_margin": 0.23676088657687258, "quarter": 1, "return_on_assets": 0.1845206654388347, "return_on_equity": 0.2771394020504061 }, { "asset_turnover_ratio": 0.7670470848235407, "current_ratio": 1.5309467964248284, "debt_to_equity_ratio": 0.7422725040167162, "profit_margin": 0.25026813437110107, "quarter": 2, "return_on_assets": 0.19196744289357923, "return_on_equity": 0.28059457446921504 }, { "asset_turnover_ratio": 0.754934200797898, "current_ratio": 1.9851083687480895, "debt_to_equity_ratio": 0.7195068845245035, "profit_margin": 0.24919514758281425, "quarter": 3, "return_on_assets": 0.1881259395831461, "return_on_equity": 0.2722639389426636 }, { "asset_turnover_ratio": 0.7430125428232409, "current_ratio": 1.5985340144827667, "debt_to_equity_ratio": 0.6924340153370399, "profit_margin": 0.25520623218506944, "quarter": 4, "return_on_assets": 0.1896214315201669, "return_on_equity": 0.2697679717584957 } ], "income_statement": [ { "depreciation": 195136, "expenses": 2654585, "income_tax": 288017, "marketing_expense": 381177, "net_income": 1200828, "net_profit": 912811, "operational_expense": 1749605, "product_revenue": 845580, "quarter": 1, "rd_expense": 525866, "revenue": 3855413, "salaries_expense": 868574, "service_revenue": 3009833 }, { "depreciation": 142805, "expenses": 2675099, "income_tax": 253122, "marketing_expense": 359914, "net_income": 1230592, "net_profit": 977470, "operational_expense": 1389388, "product_revenue": 1128813, "quarter": 2, "rd_expense": 530783, "revenue": 3905691, "salaries_expense": 1282519, "service_revenue": 2776878 }, { "depreciation": 203217, "expenses": 2695771, "income_tax": 274883, "marketing_expense": 286268, "net_income": 1260855, "net_profit": 985972, "operational_expense": 1863497, "product_revenue": 1528734, "quarter": 3, "rd_expense": 337433, "revenue": 3956626, "salaries_expense": 1049900, "service_revenue": 2427892 }, { "depreciation": 203873, "expenses": 2716604, "income_tax": 268697, "marketing_expense": 286996, "net_income": 1291621, "net_profit": 1022924, "operational_expense": 1409689, "product_revenue": 827009, "quarter": 4, "rd_expense": 441254, "revenue": 4008225, "salaries_expense": 1181740, "service_revenue": 3181216 } ], "market_conditions": { "gdp_growth": [ 0.018825210510352988, 0.033668629459437834, 0.024848876922827536, 0.020720200291505217 ], "inflation_rate": [ 0.00884827118346439, 0.014786494651353246, 0.011177880805512682, 0.006717886168996193 ], "interest_rate": [ 0.03564899066564238, 0.031151118512679023, 0.03328670562606974, 0.028272584340483423 ], "year": 2009 }, "random_event": { "description": "Park, Graves and Young Data Privacy Regulation Impact in 2009", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 91229, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 1448543, "net_revenue": 1130080, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1969 }, { "average_project_size": 97801, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 1428878, "net_revenue": 1132527, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 1973 }, { "average_project_size": 80748, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 1419610, "net_revenue": 1134981, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 1977 }, { "average_project_size": 83349, "billable_hours_per_employee": 147, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 1273538, "net_revenue": 1137439, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1982 } ], "balance_sheet": [ { "assets": 1533293, "current_assets": 720721, "current_liabilities": 458641, "equity": 865669, "fixed_assets": 812572, "liabilities": 857551, "long_term_liabilities": 398910, "quarter": 1 }, { "assets": 1581482, "current_assets": 774552, "current_liabilities": 391577, "equity": 900667, "fixed_assets": 806930, "liabilities": 870354, "long_term_liabilities": 478777, "quarter": 2 }, { "assets": 1631185, "current_assets": 756368, "current_liabilities": 460261, "equity": 921072, "fixed_assets": 874817, "liabilities": 883348, "long_term_liabilities": 423087, "quarter": 3 }, { "assets": 1682450, "current_assets": 673051, "current_liabilities": 490404, "equity": 967243, "fixed_assets": 1009399, "liabilities": 896536, "long_term_liabilities": 406132, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79328, "financing_cash_flow": 152935, "investing_cash_flow": -164405, "net_cash_flow": -54590, "operating_cash_flow": 246845, "quarter": 1 }, { "change_in_working_capital": -58773, "financing_cash_flow": 157835, "investing_cash_flow": -323953, "net_cash_flow": -168737, "operating_cash_flow": 251563, "quarter": 2 }, { "change_in_working_capital": -29510, "financing_cash_flow": 126339, "investing_cash_flow": -375181, "net_cash_flow": 20188, "operating_cash_flow": 254776, "quarter": 3 }, { "change_in_working_capital": -13231, "financing_cash_flow": -197137, "investing_cash_flow": -465320, "net_cash_flow": -277929, "operating_cash_flow": 257347, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7370280826952187, "current_ratio": 1.5714273255116746, "debt_to_equity_ratio": 0.9906222817266184, "profit_margin": 0.1680650927367974, "quarter": 1, "return_on_assets": 0.12386869306779591, "return_on_equity": 0.21939910058001383 }, { "asset_turnover_ratio": 0.7161175403830078, "current_ratio": 1.978032417634335, "debt_to_equity_ratio": 0.9663438318490629, "profit_margin": 0.16735936538378335, "quarter": 2, "return_on_assets": 0.11984897709869603, "return_on_equity": 0.21044292729721417 }, { "asset_turnover_ratio": 0.6958015185279414, "current_ratio": 1.6433458407294992, "debt_to_equity_ratio": 0.9590433755450171, "profit_margin": 0.15263251102881897, "quarter": 3, "return_on_assets": 0.106201932950585, "return_on_equity": 0.1880797592370629 }, { "asset_turnover_ratio": 0.6760611013700258, "current_ratio": 1.3724419050415575, "debt_to_equity_ratio": 0.926898411257564, "profit_margin": 0.15941865893467694, "quarter": 4, "return_on_assets": 0.1077767541383102, "return_on_equity": 0.18746995325890184 } ], "income_statement": [ { "depreciation": 56918, "expenses": 889507, "income_tax": 50646, "marketing_expense": 108778, "net_income": 240573, "net_profit": 189927, "operational_expense": 565733, "product_revenue": 312754, "quarter": 1, "rd_expense": 162009, "revenue": 1130080, "salaries_expense": 444688, "service_revenue": 817326 }, { "depreciation": 62024, "expenses": 892422, "income_tax": 50566, "marketing_expense": 139140, "net_income": 240105, "net_profit": 189539, "operational_expense": 536480, "product_revenue": 260610, "quarter": 2, "rd_expense": 154672, "revenue": 1132527, "salaries_expense": 399332, "service_revenue": 871917 }, { "depreciation": 81541, "expenses": 895347, "income_tax": 66399, "marketing_expense": 165520, "net_income": 239634, "net_profit": 173235, "operational_expense": 502806, "product_revenue": 385124, "quarter": 3, "rd_expense": 93773, "revenue": 1134981, "salaries_expense": 301931, "service_revenue": 749857 }, { "depreciation": 76018, "expenses": 898282, "income_tax": 57828, "marketing_expense": 131401, "net_income": 239157, "net_profit": 181329, "operational_expense": 567583, "product_revenue": 309435, "quarter": 4, "rd_expense": 179476, "revenue": 1137439, "salaries_expense": 396598, "service_revenue": 828004 } ], "market_conditions": { "gdp_growth": [ 0.011766267075250966, 0.0065325911182724135, 0.007178075935180623, 0.022586560492226217 ], "inflation_rate": [ 0.018599554581390725, 0.014475463799798156, 0.01219320273493938, 0.009369063722462987 ], "interest_rate": [ 0.026414482896056274, 0.0289351353072514, 0.029766105487859865, 0.02298405919611951 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 171989, "billable_hours_per_employee": 87, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 4862182, "net_revenue": 3769856, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6568 }, { "average_project_size": 180321, "billable_hours_per_employee": 93, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 4229121, "net_revenue": 3709520, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6463 }, { "average_project_size": 134488, "billable_hours_per_employee": 153, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 4178617, "net_revenue": 3650149, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6359 }, { "average_project_size": 183697, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 4623152, "net_revenue": 3591729, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6257 } ], "balance_sheet": [ { "assets": 4590110, "current_assets": 2118732, "current_liabilities": 1165062, "equity": 3554400, "fixed_assets": 2471378, "liabilities": 2229098, "long_term_liabilities": 1064036, "quarter": 1 }, { "assets": 4738983, "current_assets": 2011403, "current_liabilities": 1259148, "equity": 3528627, "fixed_assets": 2727580, "liabilities": 2250252, "long_term_liabilities": 991104, "quarter": 2 }, { "assets": 4892684, "current_assets": 1756781, "current_liabilities": 1197300, "equity": 3772277, "fixed_assets": 3135903, "liabilities": 2271607, "long_term_liabilities": 1074307, "quarter": 3 }, { "assets": 5051370, "current_assets": 2400440, "current_liabilities": 1132425, "equity": 3829615, "fixed_assets": 2650930, "liabilities": 2293164, "long_term_liabilities": 1160739, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65482, "financing_cash_flow": 58577, "investing_cash_flow": -178748, "net_cash_flow": 1100407, "operating_cash_flow": 1344059, "quarter": 1 }, { "change_in_working_capital": 53417, "financing_cash_flow": -80624, "investing_cash_flow": -150176, "net_cash_flow": 770537, "operating_cash_flow": 1167693, "quarter": 2 }, { "change_in_working_capital": -39442, "financing_cash_flow": 142556, "investing_cash_flow": -437812, "net_cash_flow": 1140542, "operating_cash_flow": 1273902, "quarter": 3 }, { "change_in_working_capital": -99648, "financing_cash_flow": -110375, "investing_cash_flow": -397125, "net_cash_flow": 854142, "operating_cash_flow": 1229263, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8212997074144193, "current_ratio": 1.818557295663235, "debt_to_equity_ratio": 0.6271376322304749, "profit_margin": 0.3165606325546652, "quarter": 1, "return_on_assets": 0.25999115489607005, "return_on_equity": 0.3357494935854153 }, { "asset_turnover_ratio": 0.7827671042500047, "current_ratio": 1.5974317554409807, "debt_to_equity_ratio": 0.6377131955290258, "profit_margin": 0.28033168711854906, "quarter": 2, "return_on_assets": 0.21943442295530496, "return_on_equity": 0.2947027271513821 }, { "asset_turnover_ratio": 0.746042254108379, "current_ratio": 1.46728555917481, "debt_to_equity_ratio": 0.6021845691607483, "profit_margin": 0.31538438567850247, "quarter": 3, "return_on_assets": 0.2352900780021763, "return_on_equity": 0.30517377170340354 }, { "asset_turnover_ratio": 0.7110405691921201, "current_ratio": 2.1197341987328078, "debt_to_equity_ratio": 0.5987975292555519, "profit_margin": 0.29829895295552644, "quarter": 4, "return_on_assets": 0.21210265729891098, "return_on_equity": 0.27976937629500614 } ], "income_statement": [ { "depreciation": 150671, "expenses": 2273006, "income_tax": 303462, "marketing_expense": 246693, "net_income": 1496850, "net_profit": 1193388, "operational_expense": 1200304, "product_revenue": 1257964, "quarter": 1, "rd_expense": 245570, "revenue": 3769856, "salaries_expense": 1127140, "service_revenue": 2511892 }, { "depreciation": 127797, "expenses": 2224047, "income_tax": 445577, "marketing_expense": 296368, "net_income": 1485473, "net_profit": 1039896, "operational_expense": 1363610, "product_revenue": 1317698, "quarter": 2, "rd_expense": 248360, "revenue": 3709520, "salaries_expense": 861916, "service_revenue": 2391822 }, { "depreciation": 122702, "expenses": 2176144, "income_tax": 322805, "marketing_expense": 388137, "net_income": 1474005, "net_profit": 1151200, "operational_expense": 1361755, "product_revenue": 844574, "quarter": 3, "rd_expense": 251168, "revenue": 3650149, "salaries_expense": 730749, "service_revenue": 2805575 }, { "depreciation": 157854, "expenses": 2129272, "income_tax": 391048, "marketing_expense": 322446, "net_income": 1462457, "net_profit": 1071409, "operational_expense": 1480900, "product_revenue": 1265854, "quarter": 4, "rd_expense": 347557, "revenue": 3591729, "salaries_expense": 685220, "service_revenue": 2325875 } ], "market_conditions": { "gdp_growth": [ 0.019657394329029434, 0.009113276672413606, 0.012276862152755946, 0.02222590268931645 ], "inflation_rate": [ 0.01409158214628805, 0.02257171142582146, 0.01660516508543542, 0.02006810391255399 ], "interest_rate": [ 0.02087689750018297, 0.024985101248346735, 0.019865148749974908, 0.024075618300925743 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 61457, "billable_hours_per_employee": 94, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 2020693, "net_revenue": 1641883, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2860 }, { "average_project_size": 156717, "billable_hours_per_employee": 91, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 2077518, "net_revenue": 1608380, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 2802 }, { "average_project_size": 104654, "billable_hours_per_employee": 112, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 1781282, "net_revenue": 1575560, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2745 }, { "average_project_size": 96224, "billable_hours_per_employee": 129, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 1818813, "net_revenue": 1543411, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2689 } ], "balance_sheet": [ { "assets": 2370549, "current_assets": 804649, "current_liabilities": 566078, "equity": 1320314, "fixed_assets": 1565900, "liabilities": 1384792, "long_term_liabilities": 818714, "quarter": 1 }, { "assets": 2406316, "current_assets": 819181, "current_liabilities": 616885, "equity": 1367102, "fixed_assets": 1587135, "liabilities": 1411416, "long_term_liabilities": 794531, "quarter": 2 }, { "assets": 2442623, "current_assets": 1113717, "current_liabilities": 603087, "equity": 1339837, "fixed_assets": 1328906, "liabilities": 1438551, "long_term_liabilities": 835464, "quarter": 3 }, { "assets": 2479477, "current_assets": 1195228, "current_liabilities": 802940, "equity": 1343393, "fixed_assets": 1284249, "liabilities": 1466208, "long_term_liabilities": 663268, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8451, "financing_cash_flow": 8355, "investing_cash_flow": -250491, "net_cash_flow": 308782, "operating_cash_flow": 444827, "quarter": 1 }, { "change_in_working_capital": -16975, "financing_cash_flow": 173922, "investing_cash_flow": -336890, "net_cash_flow": -47943, "operating_cash_flow": 482666, "quarter": 2 }, { "change_in_working_capital": 7666, "financing_cash_flow": 7876, "investing_cash_flow": -124254, "net_cash_flow": 228206, "operating_cash_flow": 430479, "quarter": 3 }, { "change_in_working_capital": 31180, "financing_cash_flow": 199797, "investing_cash_flow": -271044, "net_cash_flow": 393900, "operating_cash_flow": 431327, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6926171954260384, "current_ratio": 1.4214454545133357, "debt_to_equity_ratio": 1.0488353528024394, "profit_margin": 0.20376421462430636, "quarter": 1, "return_on_assets": 0.14113059886127644, "return_on_equity": 0.25339199614637126 }, { "asset_turnover_ratio": 0.6683993290989213, "current_ratio": 1.3279314621039577, "debt_to_equity_ratio": 1.0324145528278066, "profit_margin": 0.2314142180330519, "quarter": 2, "return_on_assets": 0.15467710807724339, "return_on_equity": 0.27225620326793465 }, { "asset_turnover_ratio": 0.6450279064759482, "current_ratio": 1.8466937606017042, "debt_to_equity_ratio": 1.0736761262750618, "profit_margin": 0.21310835512452717, "quarter": 3, "return_on_assets": 0.13746083615850666, "return_on_equity": 0.25060137912298286 }, { "asset_turnover_ratio": 0.6224744169839043, "current_ratio": 1.4885645253692679, "debt_to_equity_ratio": 1.0914214976555632, "profit_margin": 0.21389247582141116, "quarter": 4, "return_on_assets": 0.13314259418417673, "return_on_equity": 0.24573896097418998 } ], "income_statement": [ { "depreciation": 110270, "expenses": 1170972, "income_tax": 136354, "marketing_expense": 148806, "net_income": 470911, "net_profit": 334557, "operational_expense": 625816, "product_revenue": 525166, "quarter": 1, "rd_expense": 158300, "revenue": 1641883, "salaries_expense": 359282, "service_revenue": 1116717 }, { "depreciation": 110464, "expenses": 1141866, "income_tax": 94312, "marketing_expense": 132345, "net_income": 466514, "net_profit": 372202, "operational_expense": 603618, "product_revenue": 424973, "quarter": 2, "rd_expense": 150003, "revenue": 1608380, "salaries_expense": 546640, "service_revenue": 1183407 }, { "depreciation": 94714, "expenses": 1113485, "income_tax": 126310, "marketing_expense": 152634, "net_income": 462075, "net_profit": 335765, "operational_expense": 749737, "product_revenue": 340120, "quarter": 3, "rd_expense": 120259, "revenue": 1575560, "salaries_expense": 360108, "service_revenue": 1235440 }, { "depreciation": 101203, "expenses": 1085809, "income_tax": 127478, "marketing_expense": 154916, "net_income": 457602, "net_profit": 330124, "operational_expense": 667487, "product_revenue": 574145, "quarter": 4, "rd_expense": 116994, "revenue": 1543411, "salaries_expense": 339949, "service_revenue": 969266 } ], "market_conditions": { "gdp_growth": [ 0.028957402440295398, 0.02577798366023848, 0.013645700420030136, 0.017992697731362202 ], "inflation_rate": [ 0.010789467382345083, 0.010478453934819276, 0.016396218490566154, 0.010285748068709272 ], "interest_rate": [ 0.031229790858668272, 0.030760173265485996, 0.032171050643776296, 0.026605956361891746 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 151699, "billable_hours_per_employee": 116, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 3403696, "net_revenue": 2636533, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4593 }, { "average_project_size": 144723, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 3220134, "net_revenue": 2605084, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4538 }, { "average_project_size": 83018, "billable_hours_per_employee": 151, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 2967596, "net_revenue": 2574011, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4484 }, { "average_project_size": 143222, "billable_hours_per_employee": 107, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 3270550, "net_revenue": 2543308, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 4431 } ], "balance_sheet": [ { "assets": 3718134, "current_assets": 1205407, "current_liabilities": 997028, "equity": 2242802, "fixed_assets": 2512727, "liabilities": 2120122, "long_term_liabilities": 1123094, "quarter": 1 }, { "assets": 3843364, "current_assets": 1832930, "current_liabilities": 1222617, "equity": 2275323, "fixed_assets": 2010434, "liabilities": 2153364, "long_term_liabilities": 930747, "quarter": 2 }, { "assets": 3972813, "current_assets": 1852239, "current_liabilities": 950542, "equity": 2360505, "fixed_assets": 2120574, "liabilities": 2187127, "long_term_liabilities": 1236585, "quarter": 3 }, { "assets": 4106622, "current_assets": 1881855, "current_liabilities": 1053034, "equity": 2422573, "fixed_assets": 2224767, "liabilities": 2221419, "long_term_liabilities": 1168385, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80271, "financing_cash_flow": 112877, "investing_cash_flow": -235495, "net_cash_flow": 206447, "operating_cash_flow": 750109, "quarter": 1 }, { "change_in_working_capital": 62590, "financing_cash_flow": -108147, "investing_cash_flow": -281189, "net_cash_flow": 455936, "operating_cash_flow": 727844, "quarter": 2 }, { "change_in_working_capital": 99715, "financing_cash_flow": 16664, "investing_cash_flow": -223298, "net_cash_flow": 301914, "operating_cash_flow": 706811, "quarter": 3 }, { "change_in_working_capital": -38168, "financing_cash_flow": -21313, "investing_cash_flow": -489890, "net_cash_flow": 244122, "operating_cash_flow": 639990, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7091011243812084, "current_ratio": 1.2090001484411672, "debt_to_equity_ratio": 0.9453005659884377, "profit_margin": 0.24455980638209346, "quarter": 1, "return_on_assets": 0.1734176336839931, "return_on_equity": 0.2874930555617482 }, { "asset_turnover_ratio": 0.6778134987994892, "current_ratio": 1.4991857629985514, "debt_to_equity_ratio": 0.946399258478906, "profit_margin": 0.22468488540100817, "quarter": 2, "return_on_assets": 0.15229444830101962, "return_on_equity": 0.25724831155840294 }, { "asset_turnover_ratio": 0.647906407877743, "current_ratio": 1.9486135278609467, "debt_to_equity_ratio": 0.9265504627187826, "profit_margin": 0.22331645047359938, "quarter": 3, "return_on_assets": 0.1446881592463577, "return_on_equity": 0.2435152647420785 }, { "asset_turnover_ratio": 0.6193187490837968, "current_ratio": 1.7870790496793076, "debt_to_equity_ratio": 0.9169667952214443, "profit_margin": 0.21128781885638703, "quarter": 4, "return_on_assets": 0.1308545076707815, "return_on_equity": 0.2218178771083472 } ], "income_statement": [ { "depreciation": 105319, "expenses": 1811045, "income_tax": 180698, "marketing_expense": 215428, "net_income": 825488, "net_profit": 644790, "operational_expense": 1200228, "product_revenue": 894243, "quarter": 1, "rd_expense": 281970, "revenue": 2636533, "salaries_expense": 788249, "service_revenue": 1742290 }, { "depreciation": 142521, "expenses": 1807345, "income_tax": 212416, "marketing_expense": 256577, "net_income": 797739, "net_profit": 585323, "operational_expense": 941854, "product_revenue": 650908, "quarter": 2, "rd_expense": 200169, "revenue": 2605084, "salaries_expense": 567368, "service_revenue": 1954176 }, { "depreciation": 131992, "expenses": 1803653, "income_tax": 195539, "marketing_expense": 209210, "net_income": 770358, "net_profit": 574819, "operational_expense": 1119809, "product_revenue": 1020729, "quarter": 3, "rd_expense": 344872, "revenue": 2574011, "salaries_expense": 780935, "service_revenue": 1553282 }, { "depreciation": 102620, "expenses": 1799969, "income_tax": 205969, "marketing_expense": 348797, "net_income": 743339, "net_profit": 537370, "operational_expense": 1067298, "product_revenue": 1000648, "quarter": 4, "rd_expense": 199078, "revenue": 2543308, "salaries_expense": 776513, "service_revenue": 1542660 } ], "market_conditions": { "gdp_growth": [ 0.014570041380778685, 0.015618360411343266, 0.02541947612299563, 0.02851609628654947 ], "inflation_rate": [ 0.01361095672513652, 0.011910928790956031, 0.010487711881549244, 0.011602775625427 ], "interest_rate": [ 0.03683043511756585, 0.03312936829612851, 0.03994826280264071, 0.03981320724165919 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2008, "industry": "Advertising", "location": "West Sarahchester", "name": "Jones PLC", "num_employees": 85, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.jonesplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 164865, "billable_hours_per_employee": 159, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 91576850, "net_revenue": 81038467, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 953394 }, { "average_project_size": 76951, "billable_hours_per_employee": 120, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 101966816, "net_revenue": 83890691, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 986949 }, { "average_project_size": 122837, "billable_hours_per_employee": 115, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 106942721, "net_revenue": 86843301, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 1021686 }, { "average_project_size": 102486, "billable_hours_per_employee": 134, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 116421115, "net_revenue": 89899832, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1057645 } ], "balance_sheet": [ { "assets": 109606910, "current_assets": 36262093, "current_liabilities": 33202571, "equity": 59990974, "fixed_assets": 73344817, "liabilities": 63553015, "long_term_liabilities": 30350444, "quarter": 1 }, { "assets": 111810073, "current_assets": 34643793, "current_liabilities": 36510131, "equity": 59362880, "fixed_assets": 77166280, "liabilities": 65336621, "long_term_liabilities": 28826490, "quarter": 2 }, { "assets": 114057522, "current_assets": 51429913, "current_liabilities": 37994203, "equity": 60753293, "fixed_assets": 62627609, "liabilities": 67170283, "long_term_liabilities": 29176080, "quarter": 3 }, { "assets": 116350145, "current_assets": 57581800, "current_liabilities": 36973558, "equity": 61614235, "fixed_assets": 58768345, "liabilities": 69055407, "long_term_liabilities": 32081849, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85106, "financing_cash_flow": -488, "investing_cash_flow": -337691, "net_cash_flow": 19727973, "operating_cash_flow": 20267890, "quarter": 1 }, { "change_in_working_capital": -87156, "financing_cash_flow": -78330, "investing_cash_flow": -197670, "net_cash_flow": 17638759, "operating_cash_flow": 17871101, "quarter": 2 }, { "change_in_working_capital": 54130, "financing_cash_flow": 121178, "investing_cash_flow": -304383, "net_cash_flow": 17020221, "operating_cash_flow": 17344109, "quarter": 3 }, { "change_in_working_capital": -90848, "financing_cash_flow": -136666, "investing_cash_flow": -133176, "net_cash_flow": 18106070, "operating_cash_flow": 18502714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7393554566952029, "current_ratio": 1.092147141256019, "debt_to_equity_ratio": 1.059376282172048, "profit_margin": 0.17198102970037674, "quarter": 1, "return_on_assets": 0.12715511275703328, "return_on_equity": 0.2323195986116178 }, { "asset_turnover_ratio": 0.7502963619386958, "current_ratio": 0.9488816405506735, "debt_to_equity_ratio": 1.1006309161550114, "profit_margin": 0.15364550996486606, "quarter": 2, "return_on_assets": 0.11527966715485465, "return_on_equity": 0.21712942498746693 }, { "asset_turnover_ratio": 0.7613991561205407, "current_ratio": 1.3536252622538234, "debt_to_equity_ratio": 1.1056237396053576, "profit_margin": 0.1596675142507538, "quarter": 3, "return_on_assets": 0.12157071061038832, "return_on_equity": 0.22823543079385014 }, { "asset_turnover_ratio": 0.7726662652633566, "current_ratio": 1.5573778428356828, "debt_to_equity_ratio": 1.1207703382181082, "profit_margin": 0.15928280043949358, "quarter": 4, "return_on_assets": 0.12307244653627204, "return_on_equity": 0.23240566080224806 } ], "income_statement": [ { "depreciation": 6330811, "expenses": 63490653, "income_tax": 3610735, "marketing_expense": 11062039, "net_income": 17547814, "net_profit": 13937079, "operational_expense": 40410281, "product_revenue": 22220563, "quarter": 1, "rd_expense": 6519524, "revenue": 81038467, "salaries_expense": 30564040, "service_revenue": 58817904 }, { "depreciation": 4981673, "expenses": 65872880, "income_tax": 5128383, "marketing_expense": 11172519, "net_income": 18017811, "net_profit": 12889428, "operational_expense": 34479237, "product_revenue": 27005837, "quarter": 2, "rd_expense": 13129783, "revenue": 83890691, "salaries_expense": 30619069, "service_revenue": 56884854 }, { "depreciation": 3478055, "expenses": 68344491, "income_tax": 4632756, "marketing_expense": 13287365, "net_income": 18498810, "net_profit": 13866054, "operational_expense": 36598785, "product_revenue": 23002409, "quarter": 3, "rd_expense": 8022895, "revenue": 86843301, "salaries_expense": 32596122, "service_revenue": 63840892 }, { "depreciation": 4183217, "expenses": 70908838, "income_tax": 4671497, "marketing_expense": 7270860, "net_income": 18990994, "net_profit": 14319497, "operational_expense": 48780630, "product_revenue": 25691110, "quarter": 4, "rd_expense": 9887413, "revenue": 89899832, "salaries_expense": 35196075, "service_revenue": 64208722 } ], "market_conditions": { "gdp_growth": [ 0.04000169494939051, 0.02957976966962091, 0.038158895200412365, 0.03280985791619829 ], "inflation_rate": [ 0.005337309959134071, 0.012390842307752312, 0.010189371640168143, 0.010359457774351656 ], "interest_rate": [ 0.01820192645583156, 0.010298951054484548, 0.011652579406032933, 0.011243519619386109 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 117122, "billable_hours_per_employee": 126, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 98021417, "net_revenue": 85055920, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1000658 }, { "average_project_size": 67605, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 112376510, "net_revenue": 87636649, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 1031019 }, { "average_project_size": 165995, "billable_hours_per_employee": 88, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 105981119, "net_revenue": 90295682, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1062302 }, { "average_project_size": 198345, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 112375592, "net_revenue": 93035394, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1094534 } ], "balance_sheet": [ { "assets": 95944095, "current_assets": 33762569, "current_liabilities": 21218179, "equity": 65049849, "fixed_assets": 62181526, "liabilities": 45475962, "long_term_liabilities": 24257783, "quarter": 1 }, { "assets": 99246629, "current_assets": 48467840, "current_liabilities": 27602599, "equity": 68460137, "fixed_assets": 50778789, "liabilities": 46623183, "long_term_liabilities": 19020584, "quarter": 2 }, { "assets": 102662841, "current_assets": 50681566, "current_liabilities": 19327513, "equity": 71849994, "fixed_assets": 51981275, "liabilities": 47799344, "long_term_liabilities": 28471831, "quarter": 3 }, { "assets": 106196644, "current_assets": 49784127, "current_liabilities": 20759991, "equity": 75347111, "fixed_assets": 56412517, "liabilities": 49005176, "long_term_liabilities": 28245185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5531, "financing_cash_flow": 152989, "investing_cash_flow": -206732, "net_cash_flow": 18737727, "operating_cash_flow": 19128084, "quarter": 1 }, { "change_in_working_capital": -39485, "financing_cash_flow": -87797, "investing_cash_flow": -343083, "net_cash_flow": 19828149, "operating_cash_flow": 19826671, "quarter": 2 }, { "change_in_working_capital": -39279, "financing_cash_flow": 63453, "investing_cash_flow": -471987, "net_cash_flow": 21365904, "operating_cash_flow": 21710842, "quarter": 3 }, { "change_in_working_capital": -96010, "financing_cash_flow": -104539, "investing_cash_flow": -461985, "net_cash_flow": 24190793, "operating_cash_flow": 24274269, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8865154233827522, "current_ratio": 1.5912095472471979, "debt_to_equity_ratio": 0.6990940440153828, "profit_margin": 0.17143681474493486, "quarter": 1, "return_on_assets": 0.15198138040699638, "return_on_equity": 0.22416218060706028 }, { "asset_turnover_ratio": 0.8830188983043444, "current_ratio": 1.7559158106814508, "debt_to_equity_ratio": 0.6810267265459898, "profit_margin": 0.1807085412405488, "quarter": 2, "return_on_assets": 0.1595690570004146, "return_on_equity": 0.23132718825847515 }, { "asset_turnover_ratio": 0.8795361702487855, "current_ratio": 2.6222497431511234, "debt_to_equity_ratio": 0.6652658036408465, "profit_margin": 0.18812081180138823, "quarter": 3, "return_on_assets": 0.16545905835588556, "return_on_equity": 0.23641612273481888 }, { "asset_turnover_ratio": 0.87606717590812, "current_ratio": 2.398080374890336, "debt_to_equity_ratio": 0.6503922360075624, "profit_margin": 0.19514769830501283, "quarter": 4, "return_on_assets": 0.1709624929390424, "return_on_equity": 0.2409600415867305 } ], "income_statement": [ { "depreciation": 4546368, "expenses": 64688813, "income_tax": 5785391, "marketing_expense": 9499067, "net_income": 20367107, "net_profit": 14581716, "operational_expense": 42465851, "product_revenue": 28742634, "quarter": 1, "rd_expense": 12718362, "revenue": 85055920, "salaries_expense": 21077704, "service_revenue": 56313286 }, { "depreciation": 3989980, "expenses": 66255404, "income_tax": 5544554, "marketing_expense": 7969426, "net_income": 21381245, "net_profit": 15836691, "operational_expense": 39215855, "product_revenue": 17639540, "quarter": 2, "rd_expense": 13181985, "revenue": 87636649, "salaries_expense": 20251074, "service_revenue": 69997109 }, { "depreciation": 4724345, "expenses": 67859935, "income_tax": 5449250, "marketing_expense": 12513641, "net_income": 22435747, "net_profit": 16986497, "operational_expense": 35373068, "product_revenue": 35647044, "quarter": 3, "rd_expense": 10318912, "revenue": 90295682, "salaries_expense": 28008074, "service_revenue": 54648638 }, { "depreciation": 6118626, "expenses": 69503323, "income_tax": 5376428, "marketing_expense": 13154358, "net_income": 23532071, "net_profit": 18155643, "operational_expense": 43181473, "product_revenue": 23837436, "quarter": 4, "rd_expense": 7545213, "revenue": 93035394, "salaries_expense": 23916921, "service_revenue": 69197958 } ], "market_conditions": { "gdp_growth": [ 0.05283619934938282, 0.048169641345973596, 0.050077601047718724, 0.04925898587047488 ], "inflation_rate": [ 0.0014921684366731589, 0.0018451695744711354, 0.008414853978285501, 0.006992703644361876 ], "interest_rate": [ 0.014855471569670212, 0.010581820964645487, 0.014212627436423226, 0.007523822354001387 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 177724, "billable_hours_per_employee": 138, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 67303188, "net_revenue": 54666567, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 643136 }, { "average_project_size": 126070, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 63722563, "net_revenue": 55656036, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 654777 }, { "average_project_size": 134570, "billable_hours_per_employee": 129, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 64414051, "net_revenue": 56663414, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 666628 }, { "average_project_size": 82185, "billable_hours_per_employee": 129, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 74677142, "net_revenue": 57689026, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 678694 } ], "balance_sheet": [ { "assets": 67473876, "current_assets": 23276538, "current_liabilities": 23017333, "equity": 42299496, "fixed_assets": 44197338, "liabilities": 39109410, "long_term_liabilities": 16092077, "quarter": 1 }, { "assets": 69679828, "current_assets": 32147932, "current_liabilities": 21263675, "equity": 44407419, "fixed_assets": 37531896, "liabilities": 39552591, "long_term_liabilities": 18288916, "quarter": 2 }, { "assets": 71957901, "current_assets": 31482499, "current_liabilities": 17605093, "equity": 45726862, "fixed_assets": 40475402, "liabilities": 40000795, "long_term_liabilities": 22395702, "quarter": 3 }, { "assets": 74310452, "current_assets": 36448363, "current_liabilities": 21429427, "equity": 48110504, "fixed_assets": 37862089, "liabilities": 40454077, "long_term_liabilities": 19024650, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47712, "financing_cash_flow": -16041, "investing_cash_flow": -409580, "net_cash_flow": 16252263, "operating_cash_flow": 16604808, "quarter": 1 }, { "change_in_working_capital": -29980, "financing_cash_flow": -74802, "investing_cash_flow": -220743, "net_cash_flow": 17320225, "operating_cash_flow": 17667969, "quarter": 2 }, { "change_in_working_capital": -94672, "financing_cash_flow": -164143, "investing_cash_flow": -342290, "net_cash_flow": 16457221, "operating_cash_flow": 16885684, "quarter": 3 }, { "change_in_working_capital": -18356, "financing_cash_flow": -2945, "investing_cash_flow": -182800, "net_cash_flow": 16774563, "operating_cash_flow": 16784671, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8101886276697666, "current_ratio": 1.011261295998107, "debt_to_equity_ratio": 0.9245833567378675, "profit_margin": 0.25490955010948463, "quarter": 1, "return_on_assets": 0.20652481858312097, "return_on_equity": 0.32943725854322237 }, { "asset_turnover_ratio": 0.7987395720896441, "current_ratio": 1.5118709254162321, "debt_to_equity_ratio": 0.8906752945943559, "profit_margin": 0.2565792145168226, "quarter": 2, "return_on_assets": 0.20493997201026387, "return_on_equity": 0.3215719877797897 }, { "asset_turnover_ratio": 0.7874522910277775, "current_ratio": 1.788260874282232, "debt_to_equity_ratio": 0.8747767340781005, "profit_margin": 0.24300964287114787, "quarter": 3, "return_on_assets": 0.1913585000207274, "return_on_equity": 0.3011305695982375 }, { "asset_turnover_ratio": 0.7763245202707151, "current_ratio": 1.7008556971681976, "debt_to_equity_ratio": 0.8408574767788756, "profit_margin": 0.2470856242225341, "quarter": 4, "return_on_assets": 0.19181862869034896, "return_on_equity": 0.29627893733975436 } ], "income_statement": [ { "depreciation": 2669778, "expenses": 35416230, "income_tax": 5315307, "marketing_expense": 7061607, "net_income": 19250337, "net_profit": 13935030, "operational_expense": 23463957, "product_revenue": 21710674, "quarter": 1, "rd_expense": 5677748, "revenue": 54666567, "salaries_expense": 15867590, "service_revenue": 32955893 }, { "depreciation": 3387787, "expenses": 36398158, "income_tax": 4977696, "marketing_expense": 4767418, "net_income": 19257878, "net_profit": 14280182, "operational_expense": 21131857, "product_revenue": 20114953, "quarter": 2, "rd_expense": 7006749, "revenue": 55656036, "salaries_expense": 11798986, "service_revenue": 35541083 }, { "depreciation": 3115928, "expenses": 37407312, "income_tax": 5486346, "marketing_expense": 5191882, "net_income": 19256102, "net_profit": 13769756, "operational_expense": 25100502, "product_revenue": 15358196, "quarter": 3, "rd_expense": 3801803, "revenue": 56663414, "salaries_expense": 12370976, "service_revenue": 41305218 }, { "depreciation": 2530542, "expenses": 38444444, "income_tax": 4990453, "marketing_expense": 7044542, "net_income": 19244582, "net_profit": 14254129, "operational_expense": 21189897, "product_revenue": 13277944, "quarter": 4, "rd_expense": 5709658, "revenue": 57689026, "salaries_expense": 17995623, "service_revenue": 44411082 } ], "market_conditions": { "gdp_growth": [ 0.061763667992501374, 0.05861493732569119, 0.04577137137489934, 0.04520511920333818 ], "inflation_rate": [ 0.0017859031222575714, 0.0023621148683532988, 0.007014072028451015, 0.0034262446520690205 ], "interest_rate": [ 0.019951926502220968, 0.013233839199035959, 0.01999981343283864, 0.017231098827404416 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 152773, "billable_hours_per_employee": 94, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 105647689, "net_revenue": 93816269, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 1103721 }, { "average_project_size": 181924, "billable_hours_per_employee": 101, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 121475483, "net_revenue": 95960899, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 1128952 }, { "average_project_size": 79131, "billable_hours_per_employee": 132, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 118139688, "net_revenue": 98154556, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1154759 }, { "average_project_size": 67197, "billable_hours_per_employee": 149, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 110804246, "net_revenue": 100398360, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 1181157 } ], "balance_sheet": [ { "assets": 113903591, "current_assets": 36339579, "current_liabilities": 35595492, "equity": 68685603, "fixed_assets": 77564012, "liabilities": 62009335, "long_term_liabilities": 26413843, "quarter": 1 }, { "assets": 115870865, "current_assets": 41988995, "current_liabilities": 33922414, "equity": 70123661, "fixed_assets": 73881870, "liabilities": 63284687, "long_term_liabilities": 29362273, "quarter": 2 }, { "assets": 117872117, "current_assets": 46520375, "current_liabilities": 34473502, "equity": 72943580, "fixed_assets": 71351742, "liabilities": 64586269, "long_term_liabilities": 30112767, "quarter": 3 }, { "assets": 119907933, "current_assets": 46799433, "current_liabilities": 39380433, "equity": 73089272, "fixed_assets": 73108500, "liabilities": 65914621, "long_term_liabilities": 26534188, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54453, "financing_cash_flow": 40651, "investing_cash_flow": -126207, "net_cash_flow": 20237289, "operating_cash_flow": 20410511, "quarter": 1 }, { "change_in_working_capital": -92345, "financing_cash_flow": 165092, "investing_cash_flow": -463854, "net_cash_flow": 21709556, "operating_cash_flow": 22018163, "quarter": 2 }, { "change_in_working_capital": 74004, "financing_cash_flow": -117813, "investing_cash_flow": -106255, "net_cash_flow": 24822016, "operating_cash_flow": 25069496, "quarter": 3 }, { "change_in_working_capital": -80445, "financing_cash_flow": 45742, "investing_cash_flow": -314003, "net_cash_flow": 26173828, "operating_cash_flow": 26417307, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8236462799491545, "current_ratio": 1.020903967277654, "debt_to_equity_ratio": 0.9027996012497699, "profit_margin": 0.17898118502239735, "quarter": 1, "return_on_assets": 0.1474171872245889, "return_on_equity": 0.24446676256158079 }, { "asset_turnover_ratio": 0.8281710764824273, "current_ratio": 1.237795016592864, "debt_to_equity_ratio": 0.9024726618309332, "profit_margin": 0.18275655170758665, "quarter": 2, "return_on_assets": 0.1513536901618884, "return_on_equity": 0.25009365954239043 }, { "asset_turnover_ratio": 0.8327207358123551, "current_ratio": 1.3494531248957533, "debt_to_equity_ratio": 0.8854277374376196, "profit_margin": 0.20027325068843468, "quarter": 3, "return_on_assets": 0.16677168867680556, "return_on_equity": 0.269492284310696 }, { "asset_turnover_ratio": 0.83729539395863, "current_ratio": 1.1883930529661775, "debt_to_equity_ratio": 0.9018371533376335, "profit_margin": 0.19020191166469252, "quarter": 4, "return_on_assets": 0.15925518455897325, "return_on_equity": 0.2612689862337116 } ], "income_statement": [ { "depreciation": 3619164, "expenses": 71227204, "income_tax": 5797718, "marketing_expense": 11604884, "net_income": 22589065, "net_profit": 16791347, "operational_expense": 49024225, "product_revenue": 20672615, "quarter": 1, "rd_expense": 7786114, "revenue": 93816269, "salaries_expense": 27945865, "service_revenue": 73143654 }, { "depreciation": 4480680, "expenses": 72150978, "income_tax": 6272438, "marketing_expense": 14001508, "net_income": 23809921, "net_profit": 17537483, "operational_expense": 47399924, "product_revenue": 26086138, "quarter": 2, "rd_expense": 13054731, "revenue": 95960899, "salaries_expense": 35024729, "service_revenue": 69874761 }, { "depreciation": 5411764, "expenses": 73086732, "income_tax": 5410092, "marketing_expense": 8106964, "net_income": 25067824, "net_profit": 19657732, "operational_expense": 41481309, "product_revenue": 20859658, "quarter": 3, "rd_expense": 12416960, "revenue": 98154556, "salaries_expense": 25446480, "service_revenue": 77294898 }, { "depreciation": 7321347, "expenses": 74034623, "income_tax": 7267777, "marketing_expense": 7555583, "net_income": 26363737, "net_profit": 19095960, "operational_expense": 48072780, "product_revenue": 21967604, "quarter": 4, "rd_expense": 9598322, "revenue": 100398360, "salaries_expense": 34152802, "service_revenue": 78430756 } ], "market_conditions": { "gdp_growth": [ 0.04965343374494621, 0.051504461089453724, 0.04601008162216945, 0.05814085667222185 ], "inflation_rate": [ 0.011054513243401273, 0.008479796277020186, 0.0040501151767741534, 0.006435782549886723 ], "interest_rate": [ 0.009389586141296643, 0.008303890083372564, 0.015578433516545455, 0.014741348218878104 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 100543, "billable_hours_per_employee": 112, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 88656853, "net_revenue": 79690411, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 937534 }, { "average_project_size": 191523, "billable_hours_per_employee": 83, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 99650784, "net_revenue": 83153446, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 978276 }, { "average_project_size": 58251, "billable_hours_per_employee": 147, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 101569205, "net_revenue": 86766972, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 1020788 }, { "average_project_size": 129795, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 104621101, "net_revenue": 90537527, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 1065147 } ], "balance_sheet": [ { "assets": 103355129, "current_assets": 44282061, "current_liabilities": 26389625, "equity": 68748313, "fixed_assets": 59073068, "liabilities": 53245012, "long_term_liabilities": 26855387, "quarter": 1 }, { "assets": 105882414, "current_assets": 49731997, "current_liabilities": 23067044, "equity": 69760749, "fixed_assets": 56150417, "liabilities": 54377851, "long_term_liabilities": 31310807, "quarter": 2 }, { "assets": 108471497, "current_assets": 45555711, "current_liabilities": 26078103, "equity": 72371103, "fixed_assets": 62915786, "liabilities": 55534792, "long_term_liabilities": 29456689, "quarter": 3 }, { "assets": 111123889, "current_assets": 36899342, "current_liabilities": 30516249, "equity": 75988145, "fixed_assets": 74224547, "liabilities": 56716349, "long_term_liabilities": 26200100, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36830, "financing_cash_flow": 7091, "investing_cash_flow": -397663, "net_cash_flow": 22147967, "operating_cash_flow": 22629434, "quarter": 1 }, { "change_in_working_capital": 39924, "financing_cash_flow": 44948, "investing_cash_flow": -348576, "net_cash_flow": 22393484, "operating_cash_flow": 22441650, "quarter": 2 }, { "change_in_working_capital": 93743, "financing_cash_flow": -56059, "investing_cash_flow": -135727, "net_cash_flow": 24148358, "operating_cash_flow": 24446387, "quarter": 3 }, { "change_in_working_capital": -47783, "financing_cash_flow": 37692, "investing_cash_flow": -136828, "net_cash_flow": 25161343, "operating_cash_flow": 25452689, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7710348946494954, "current_ratio": 1.6780102407669681, "debt_to_equity_ratio": 0.7744919064413988, "profit_margin": 0.23388254328365807, "quarter": 1, "return_on_assets": 0.18033160212107133, "return_on_equity": 0.2711076852169449 }, { "asset_turnover_ratio": 0.7853376482330673, "current_ratio": 2.1559761623552633, "debt_to_equity_ratio": 0.7794906416500774, "profit_margin": 0.21954815919474943, "quarter": 2, "return_on_assets": 0.1724194350159036, "return_on_equity": 0.26169710419823616 }, { "asset_turnover_ratio": 0.7999057300739567, "current_ratio": 1.7468951250019988, "debt_to_equity_ratio": 0.7673614149559114, "profit_margin": 0.22398382186254004, "quarter": 3, "return_on_assets": 0.17916594255171014, "return_on_equity": 0.26853809316682653 }, { "asset_turnover_ratio": 0.8147440466198946, "current_ratio": 1.209170301369608, "debt_to_equity_ratio": 0.7463841761106288, "profit_margin": 0.23836088432148142, "quarter": 4, "return_on_assets": 0.19420311144798036, "return_on_equity": 0.283999629152679 } ], "income_statement": [ { "depreciation": 3991238, "expenses": 55391730, "income_tax": 5660485, "marketing_expense": 9475618, "net_income": 24298681, "net_profit": 18638196, "operational_expense": 28648274, "product_revenue": 24731773, "quarter": 1, "rd_expense": 10966781, "revenue": 79690411, "salaries_expense": 22901462, "service_revenue": 54958638 }, { "depreciation": 4185464, "expenses": 57761815, "income_tax": 7135445, "marketing_expense": 7109145, "net_income": 25391631, "net_profit": 18256186, "operational_expense": 35880490, "product_revenue": 29876287, "quarter": 2, "rd_expense": 7694029, "revenue": 83153446, "salaries_expense": 23508750, "service_revenue": 53277159 }, { "depreciation": 5011989, "expenses": 60233311, "income_tax": 7099263, "marketing_expense": 7106119, "net_income": 26533661, "net_profit": 19434398, "operational_expense": 37935734, "product_revenue": 31727492, "quarter": 3, "rd_expense": 6221383, "revenue": 86766972, "salaries_expense": 29415453, "service_revenue": 55039480 }, { "depreciation": 3872084, "expenses": 62810557, "income_tax": 6146365, "marketing_expense": 8563340, "net_income": 27726970, "net_profit": 21580605, "operational_expense": 37656742, "product_revenue": 20543788, "quarter": 4, "rd_expense": 9883029, "revenue": 90537527, "salaries_expense": 22601009, "service_revenue": 69993739 } ], "market_conditions": { "gdp_growth": [ 0.052260096465105, 0.0628379838044375, 0.051705336049602015, 0.056840739942137966 ], "inflation_rate": [ 0.004500751527975213, 0.008667148116484141, 0.00659494869808449, 0.009424163433411552 ], "interest_rate": [ 0.021407155629958333, 0.015904507182848505, 0.01973511580269802, 0.02176248658697201 ], "year": 2012 }, "random_event": { "description": "Jones PLC Senior Leadership Change in 2012", "impact": -0.07, "type": "Senior Leadership Change" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 138165, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 71820669, "net_revenue": 63224721, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 743820 }, { "average_project_size": 142603, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 71947691, "net_revenue": 64371484, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 757312 }, { "average_project_size": 111844, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 83548808, "net_revenue": 65539048, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 771048 }, { "average_project_size": 52123, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 76200649, "net_revenue": 66727789, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 785033 } ], "balance_sheet": [ { "assets": 65180500, "current_assets": 29432124, "current_liabilities": 19729381, "equity": 44416623, "fixed_assets": 35748376, "liabilities": 35071032, "long_term_liabilities": 15341651, "quarter": 1 }, { "assets": 66008278, "current_assets": 27947066, "current_liabilities": 21372725, "equity": 43461160, "fixed_assets": 38061212, "liabilities": 35988626, "long_term_liabilities": 14615901, "quarter": 2 }, { "assets": 66846568, "current_assets": 25777280, "current_liabilities": 15188656, "equity": 44857656, "fixed_assets": 41069288, "liabilities": 36930227, "long_term_liabilities": 21741571, "quarter": 3 }, { "assets": 67695505, "current_assets": 21597675, "current_liabilities": 21486898, "equity": 45049033, "fixed_assets": 46097830, "liabilities": 37896465, "long_term_liabilities": 16409567, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59962, "financing_cash_flow": 140871, "investing_cash_flow": -453299, "net_cash_flow": 16721653, "operating_cash_flow": 16865972, "quarter": 1 }, { "change_in_working_capital": -2515, "financing_cash_flow": 71707, "investing_cash_flow": -223628, "net_cash_flow": 15399566, "operating_cash_flow": 15737316, "quarter": 2 }, { "change_in_working_capital": -34195, "financing_cash_flow": 69966, "investing_cash_flow": -418962, "net_cash_flow": 18673708, "operating_cash_flow": 18661097, "quarter": 3 }, { "change_in_working_capital": 33907, "financing_cash_flow": 101076, "investing_cash_flow": -387445, "net_cash_flow": 17475630, "operating_cash_flow": 17734064, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9699944155077055, "current_ratio": 1.491791556967753, "debt_to_equity_ratio": 0.7895924910815485, "profit_margin": 0.22629052012740397, "quarter": 1, "return_on_assets": 0.21950054080591588, "return_on_equity": 0.3221126243658821 }, { "asset_turnover_ratio": 0.9752032010288164, "current_ratio": 1.3076042479374999, "debt_to_equity_ratio": 0.8280640921687318, "profit_margin": 0.20881152903046324, "quarter": 2, "return_on_assets": 0.2036336715222294, "return_on_equity": 0.30927632856555143 }, { "asset_turnover_ratio": 0.9804399830968136, "current_ratio": 1.6971402868035197, "debt_to_equity_ratio": 0.8232758974298613, "profit_margin": 0.22797577102432126, "quarter": 3, "return_on_assets": 0.22351656108956858, "return_on_equity": 0.333082829829539 }, { "asset_turnover_ratio": 0.98570487065574, "current_ratio": 1.0051555603791669, "debt_to_equity_ratio": 0.8412270469823403, "profit_margin": 0.22854036119794108, "quarter": 4, "return_on_assets": 0.2252733471742326, "return_on_equity": 0.33851987455535393 } ], "income_statement": [ { "depreciation": 2558817, "expenses": 44548627, "income_tax": 4368939, "marketing_expense": 6881195, "net_income": 18676094, "net_profit": 14307155, "operational_expense": 27053031, "product_revenue": 15586198, "quarter": 1, "rd_expense": 6495139, "revenue": 63224721, "salaries_expense": 19721297, "service_revenue": 47638523 }, { "depreciation": 2295808, "expenses": 45317719, "income_tax": 5612257, "marketing_expense": 4778536, "net_income": 19053765, "net_profit": 13441508, "operational_expense": 29719743, "product_revenue": 13713606, "quarter": 2, "rd_expense": 6187190, "revenue": 64371484, "salaries_expense": 14250565, "service_revenue": 50657878 }, { "depreciation": 3719782, "expenses": 46100089, "income_tax": 4497644, "marketing_expense": 5066150, "net_income": 19438959, "net_profit": 14941315, "operational_expense": 24519311, "product_revenue": 15236046, "quarter": 3, "rd_expense": 5549061, "revenue": 65539048, "salaries_expense": 22822640, "service_revenue": 50303002 }, { "depreciation": 2484071, "expenses": 46895966, "income_tax": 4581830, "marketing_expense": 8567801, "net_income": 19831823, "net_profit": 15249993, "operational_expense": 23636288, "product_revenue": 23170202, "quarter": 4, "rd_expense": 6078188, "revenue": 66727789, "salaries_expense": 21384417, "service_revenue": 43557587 } ], "market_conditions": { "gdp_growth": [ 0.037009781313822765, 0.03924037223011157, 0.02446121342464619, 0.03050118548951695 ], "inflation_rate": [ 0.0075997684545355245, 0.003423402453614806, 0.008854072741222845, 0.008579119038464155 ], "interest_rate": [ 0.013007814632765449, 0.009869769263053245, 0.008837278340823823, 0.01228495263836133 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1993, "industry": "Advertising", "location": "New Mark", "name": "Shaw PLC", "num_employees": 92, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.shawplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 67462, "billable_hours_per_employee": 157, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 38444435, "net_revenue": 32219272, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 350209 }, { "average_project_size": 108623, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 42856295, "net_revenue": 33146042, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 360283 }, { "average_project_size": 157052, "billable_hours_per_employee": 87, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 42093904, "net_revenue": 34099471, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 370646 }, { "average_project_size": 77736, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 42406408, "net_revenue": 35080325, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 381308 } ], "balance_sheet": [ { "assets": 35311003, "current_assets": 12991963, "current_liabilities": 8338425, "equity": 25273091, "fixed_assets": 22319040, "liabilities": 17129852, "long_term_liabilities": 8791427, "quarter": 1 }, { "assets": 35899974, "current_assets": 12021953, "current_liabilities": 8462514, "equity": 26424826, "fixed_assets": 23878021, "liabilities": 17298388, "long_term_liabilities": 8835874, "quarter": 2 }, { "assets": 36498769, "current_assets": 11167397, "current_liabilities": 7032962, "equity": 26389856, "fixed_assets": 25331372, "liabilities": 17468582, "long_term_liabilities": 10435620, "quarter": 3 }, { "assets": 37107552, "current_assets": 12143825, "current_liabilities": 9756623, "equity": 27662280, "fixed_assets": 24963727, "liabilities": 17640450, "long_term_liabilities": 7883827, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69774, "financing_cash_flow": -6842, "investing_cash_flow": -105129, "net_cash_flow": 8808964, "operating_cash_flow": 8927048, "quarter": 1 }, { "change_in_working_capital": 69516, "financing_cash_flow": -157445, "investing_cash_flow": -318005, "net_cash_flow": 8961827, "operating_cash_flow": 9403160, "quarter": 2 }, { "change_in_working_capital": 12023, "financing_cash_flow": 175769, "investing_cash_flow": -161000, "net_cash_flow": 9115123, "operating_cash_flow": 9381423, "quarter": 3 }, { "change_in_working_capital": -97493, "financing_cash_flow": -27154, "investing_cash_flow": -309113, "net_cash_flow": 10120137, "operating_cash_flow": 10380357, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9124428439486695, "current_ratio": 1.5580835709381569, "debt_to_equity_ratio": 0.6777901444663021, "profit_margin": 0.2201148430665969, "quarter": 1, "return_on_assets": 0.20084221340300076, "return_on_equity": 0.28061229233891494 }, { "asset_turnover_ratio": 0.9232887466715157, "current_ratio": 1.4206124799320863, "debt_to_equity_ratio": 0.6546263729418691, "profit_margin": 0.2360233538592632, "quarter": 2, "return_on_assets": 0.21791770656992676, "return_on_equity": 0.2960564432855679 }, { "asset_turnover_ratio": 0.9342635911912536, "current_ratio": 1.587865397253675, "debt_to_equity_ratio": 0.6619430587268078, "profit_margin": 0.21582941858540855, "quarter": 3, "return_on_assets": 0.20164156769232408, "return_on_equity": 0.27888249939673787 }, { "asset_turnover_ratio": 0.9453688834014166, "current_ratio": 1.244675027414711, "debt_to_equity_ratio": 0.6377077377569744, "profit_margin": 0.23361180376749646, "quarter": 4, "return_on_assets": 0.22084933007706894, "return_on_equity": 0.2962582260030627 } ], "income_statement": [ { "depreciation": 1835108, "expenses": 22203870, "income_tax": 2923462, "marketing_expense": 3655439, "net_income": 10015402, "net_profit": 7091940, "operational_expense": 14347949, "product_revenue": 11721652, "quarter": 1, "rd_expense": 2543505, "revenue": 32219272, "salaries_expense": 7797114, "service_revenue": 20497620 }, { "depreciation": 1579920, "expenses": 22990720, "income_tax": 2332082, "marketing_expense": 2909068, "net_income": 10155322, "net_profit": 7823240, "operational_expense": 15587997, "product_revenue": 9601092, "quarter": 2, "rd_expense": 4140776, "revenue": 33146042, "salaries_expense": 11161330, "service_revenue": 23544950 }, { "depreciation": 2021754, "expenses": 23805454, "income_tax": 2934348, "marketing_expense": 4365209, "net_income": 10294017, "net_profit": 7359669, "operational_expense": 15344720, "product_revenue": 8067058, "quarter": 3, "rd_expense": 2560648, "revenue": 34099471, "salaries_expense": 9789813, "service_revenue": 26032413 }, { "depreciation": 2185179, "expenses": 24649061, "income_tax": 2236086, "marketing_expense": 4244382, "net_income": 10431264, "net_profit": 8195178, "operational_expense": 14173478, "product_revenue": 11589171, "quarter": 4, "rd_expense": 2746849, "revenue": 35080325, "salaries_expense": 9050144, "service_revenue": 23491154 } ], "market_conditions": { "gdp_growth": [ -0.00048285681130096764, 0.009503251869150213, 0.008913192969432033, 0.00024291800998490608 ], "inflation_rate": [ 0.02863925480921854, 0.021538831010804137, 0.030135892325508715, 0.02275911409565177 ], "interest_rate": [ 0.04646402344155149, 0.05262158123735119, 0.051040049546180966, 0.04597996397956083 ], "year": 1993 }, "random_event": { "description": "Shaw PLC Award Nomination in 1993", "impact": 0.1, "type": "Award Nomination" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 73504, "billable_hours_per_employee": 90, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 47440902, "net_revenue": 41410526, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 450114 }, { "average_project_size": 69522, "billable_hours_per_employee": 125, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 50840422, "net_revenue": 41828451, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 454657 }, { "average_project_size": 76703, "billable_hours_per_employee": 107, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 46495404, "net_revenue": 42250594, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 459246 }, { "average_project_size": 153489, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 50396048, "net_revenue": 42676998, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 463880 } ], "balance_sheet": [ { "assets": 61416976, "current_assets": 19798492, "current_liabilities": 11792438, "equity": 45312072, "fixed_assets": 41618484, "liabilities": 25972169, "long_term_liabilities": 14179731, "quarter": 1 }, { "assets": 62710208, "current_assets": 25712647, "current_liabilities": 12407954, "equity": 46265243, "fixed_assets": 36997561, "liabilities": 26177993, "long_term_liabilities": 13770039, "quarter": 2 }, { "assets": 64030672, "current_assets": 29072412, "current_liabilities": 11651962, "equity": 47118921, "fixed_assets": 34958260, "liabilities": 26385447, "long_term_liabilities": 14733485, "quarter": 3 }, { "assets": 65378940, "current_assets": 27067566, "current_liabilities": 12572651, "equity": 48673022, "fixed_assets": 38311374, "liabilities": 26594546, "long_term_liabilities": 14021895, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51032, "financing_cash_flow": 152466, "investing_cash_flow": -311784, "net_cash_flow": 11512323, "operating_cash_flow": 11569382, "quarter": 1 }, { "change_in_working_capital": -64667, "financing_cash_flow": -1699, "investing_cash_flow": -418898, "net_cash_flow": 11189515, "operating_cash_flow": 11622904, "quarter": 2 }, { "change_in_working_capital": 12052, "financing_cash_flow": -55878, "investing_cash_flow": -294495, "net_cash_flow": 11682777, "operating_cash_flow": 12133873, "quarter": 3 }, { "change_in_working_capital": 29736, "financing_cash_flow": -52376, "investing_cash_flow": -414624, "net_cash_flow": 12333192, "operating_cash_flow": 12473992, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6742521155714342, "current_ratio": 1.6789142330025395, "debt_to_equity_ratio": 0.5731843160913056, "profit_margin": 0.23827915153746176, "quarter": 1, "return_on_assets": 0.16066022202069993, "return_on_equity": 0.2177623879128723 }, { "asset_turnover_ratio": 0.6670118364142565, "current_ratio": 2.0722713027466093, "debt_to_equity_ratio": 0.5658241760450713, "profit_margin": 0.23268918086400092, "quarter": 2, "return_on_assets": 0.15520643784182633, "return_on_equity": 0.21037451375755228 }, { "asset_turnover_ratio": 0.6598492984737064, "current_ratio": 2.4950658095177447, "debt_to_equity_ratio": 0.5599756199850162, "profit_margin": 0.22422633868768804, "quarter": 3, "return_on_assets": 0.14795559228239866, "return_on_equity": 0.2010592729829276 }, { "asset_turnover_ratio": 0.6527636881234232, "current_ratio": 2.152892496578486, "debt_to_equity_ratio": 0.5463919211755539, "profit_margin": 0.23170861268170737, "quarter": 4, "return_on_assets": 0.1512509685840731, "return_on_equity": 0.203164455249974 } ], "income_statement": [ { "depreciation": 1702117, "expenses": 28740705, "income_tax": 2802556, "marketing_expense": 3937571, "net_income": 12669821, "net_profit": 9867265, "operational_expense": 19502975, "product_revenue": 10397102, "quarter": 1, "rd_expense": 3916619, "revenue": 41410526, "salaries_expense": 10964579, "service_revenue": 31013424 }, { "depreciation": 1889876, "expenses": 29248186, "income_tax": 2847237, "marketing_expense": 3203361, "net_income": 12580265, "net_profit": 9733028, "operational_expense": 20425703, "product_revenue": 15839116, "quarter": 2, "rd_expense": 5788293, "revenue": 41828451, "salaries_expense": 10254496, "service_revenue": 25989335 }, { "depreciation": 2660177, "expenses": 29764628, "income_tax": 3012270, "marketing_expense": 5102438, "net_income": 12485966, "net_profit": 9473696, "operational_expense": 17337845, "product_revenue": 14220902, "quarter": 3, "rd_expense": 4380051, "revenue": 42250594, "salaries_expense": 11709257, "service_revenue": 28029692 }, { "depreciation": 2585364, "expenses": 30290189, "income_tax": 2498181, "marketing_expense": 3839271, "net_income": 12386809, "net_profit": 9888628, "operational_expense": 20779426, "product_revenue": 15077450, "quarter": 4, "rd_expense": 3040586, "revenue": 42676998, "salaries_expense": 10386857, "service_revenue": 27599548 } ], "market_conditions": { "gdp_growth": [ -0.021699316964010052, -0.013976702525641264, -0.017192843341361164, -0.004918589688640456 ], "inflation_rate": [ 0.029201530892222827, 0.029652250553872172, 0.03327974613432268, 0.029184125984697096 ], "interest_rate": [ 0.052111991918023425, 0.04920493438721052, 0.053791153316447265, 0.05150917194011914 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 130807, "billable_hours_per_employee": 92, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 60120476, "net_revenue": 46968008, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 510522 }, { "average_project_size": 61119, "billable_hours_per_employee": 113, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 58910699, "net_revenue": 48474016, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 526891 }, { "average_project_size": 191588, "billable_hours_per_employee": 107, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 57707840, "net_revenue": 50028313, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 543786 }, { "average_project_size": 111543, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 61819902, "net_revenue": 51632449, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 561222 } ], "balance_sheet": [ { "assets": 61635543, "current_assets": 23975349, "current_liabilities": 13815553, "equity": 38647259, "fixed_assets": 37660194, "liabilities": 32498110, "long_term_liabilities": 18682557, "quarter": 1 }, { "assets": 62656746, "current_assets": 22998208, "current_liabilities": 15770426, "equity": 39609116, "fixed_assets": 39658538, "liabilities": 32895415, "long_term_liabilities": 17124989, "quarter": 2 }, { "assets": 63694868, "current_assets": 23668906, "current_liabilities": 15843671, "equity": 39821384, "fixed_assets": 40025962, "liabilities": 33297578, "long_term_liabilities": 17453907, "quarter": 3 }, { "assets": 64750190, "current_assets": 28381353, "current_liabilities": 19332874, "equity": 41008219, "fixed_assets": 36368837, "liabilities": 33704657, "long_term_liabilities": 14371783, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4662, "financing_cash_flow": -198054, "investing_cash_flow": -193225, "net_cash_flow": 12244934, "operating_cash_flow": 12552324, "quarter": 1 }, { "change_in_working_capital": -89798, "financing_cash_flow": -173365, "investing_cash_flow": -231851, "net_cash_flow": 11418246, "operating_cash_flow": 11764665, "quarter": 2 }, { "change_in_working_capital": 73217, "financing_cash_flow": 181702, "investing_cash_flow": -228028, "net_cash_flow": 11006376, "operating_cash_flow": 11547213, "quarter": 3 }, { "change_in_working_capital": 70602, "financing_cash_flow": -57352, "investing_cash_flow": -196416, "net_cash_flow": 12241605, "operating_cash_flow": 12240477, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7620279746703943, "current_ratio": 1.735388297522365, "debt_to_equity_ratio": 0.8408904238202248, "profit_margin": 0.20247454394914938, "quarter": 1, "return_on_assets": 0.15429126664788206, "return_on_equity": 0.2460672825464802 }, { "asset_turnover_ratio": 0.7736440063453024, "current_ratio": 1.4583124133742487, "debt_to_equity_ratio": 0.8305011149453575, "profit_margin": 0.20315595472840542, "quarter": 2, "return_on_assets": 0.15717038672898845, "return_on_equity": 0.24862420559953927 }, { "asset_turnover_ratio": 0.7854371093131083, "current_ratio": 1.4939028966203602, "debt_to_equity_ratio": 0.8361732982459876, "profit_margin": 0.1883752106532155, "quarter": 3, "return_on_assets": 0.14795688092170942, "return_on_equity": 0.23665912766869177 }, { "asset_turnover_ratio": 0.7974099998779927, "current_ratio": 1.4680358957493853, "debt_to_equity_ratio": 0.8219000439887428, "profit_margin": 0.19295396970227, "quarter": 4, "return_on_assets": 0.1538634249567453, "return_on_equity": 0.24294364015174616 } ], "income_statement": [ { "depreciation": 3042498, "expenses": 34460618, "income_tax": 2997564, "marketing_expense": 5592477, "net_income": 12507390, "net_profit": 9509826, "operational_expense": 21322124, "product_revenue": 10704682, "quarter": 1, "rd_expense": 6446036, "revenue": 46968008, "salaries_expense": 13861405, "service_revenue": 36263326 }, { "depreciation": 1916880, "expenses": 35804593, "income_tax": 2821638, "marketing_expense": 5238879, "net_income": 12669423, "net_profit": 9847785, "operational_expense": 22637883, "product_revenue": 16304660, "quarter": 2, "rd_expense": 6687352, "revenue": 48474016, "salaries_expense": 14161717, "service_revenue": 32169356 }, { "depreciation": 2123119, "expenses": 37200985, "income_tax": 3403234, "marketing_expense": 4512972, "net_income": 12827328, "net_profit": 9424094, "operational_expense": 25418326, "product_revenue": 16201508, "quarter": 3, "rd_expense": 5262160, "revenue": 50028313, "salaries_expense": 15290325, "service_revenue": 33826805 }, { "depreciation": 2277791, "expenses": 38651836, "income_tax": 3017927, "marketing_expense": 5269516, "net_income": 12980613, "net_profit": 9962686, "operational_expense": 26830014, "product_revenue": 12095611, "quarter": 4, "rd_expense": 5271704, "revenue": 51632449, "salaries_expense": 19209734, "service_revenue": 39536838 } ], "market_conditions": { "gdp_growth": [ -0.019485666117638377, -0.011174857486234384, -0.02000432823913978, -0.027882818798042903 ], "inflation_rate": [ 0.025205352218091146, 0.030867630257355654, 0.028962228202071998, 0.03159430219219196 ], "interest_rate": [ 0.045958911522217843, 0.04704460419748485, 0.04817518210539574, 0.04844018496329866 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 102965, "billable_hours_per_employee": 81, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 101746908, "net_revenue": 88828652, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 965529 }, { "average_project_size": 58648, "billable_hours_per_employee": 84, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 113736885, "net_revenue": 90839279, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 987383 }, { "average_project_size": 170394, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 114550708, "net_revenue": 92895416, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1009733 }, { "average_project_size": 109581, "billable_hours_per_employee": 160, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 115773683, "net_revenue": 94998095, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1032588 } ], "balance_sheet": [ { "assets": 126739509, "current_assets": 48043029, "current_liabilities": 34244956, "equity": 90036172, "fixed_assets": 78696480, "liabilities": 58991409, "long_term_liabilities": 24746453, "quarter": 1 }, { "assets": 128911650, "current_assets": 55600825, "current_liabilities": 33385292, "equity": 90539634, "fixed_assets": 73310825, "liabilities": 60145875, "long_term_liabilities": 26760583, "quarter": 2 }, { "assets": 131121018, "current_assets": 64991649, "current_liabilities": 27445772, "equity": 92517800, "fixed_assets": 66129369, "liabilities": 61322935, "long_term_liabilities": 33877163, "quarter": 3 }, { "assets": 133368252, "current_assets": 44102708, "current_liabilities": 28167559, "equity": 93017623, "fixed_assets": 89265544, "liabilities": 62523029, "long_term_liabilities": 34355470, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4130, "financing_cash_flow": 20880, "investing_cash_flow": -465145, "net_cash_flow": 26748724, "operating_cash_flow": 27247370, "quarter": 1 }, { "change_in_working_capital": 11579, "financing_cash_flow": -178283, "investing_cash_flow": -483279, "net_cash_flow": 25254171, "operating_cash_flow": 25358389, "quarter": 2 }, { "change_in_working_capital": -87477, "financing_cash_flow": -166356, "investing_cash_flow": -219528, "net_cash_flow": 26500109, "operating_cash_flow": 26714881, "quarter": 3 }, { "change_in_working_capital": -29675, "financing_cash_flow": -84351, "investing_cash_flow": -189923, "net_cash_flow": 27708969, "operating_cash_flow": 28289243, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7008757782074096, "current_ratio": 1.4029227837232439, "debt_to_equity_ratio": 0.6551967691385191, "profit_margin": 0.25091084349675824, "quarter": 1, "return_on_assets": 0.175857332696468, "return_on_equity": 0.24754575305578297 }, { "asset_turnover_ratio": 0.704663069629471, "current_ratio": 1.665428746287437, "debt_to_equity_ratio": 0.6643043752529417, "profit_margin": 0.23969651938783001, "quarter": 2, "return_on_assets": 0.16890528513132833, "return_on_equity": 0.24048980582360208 }, { "asset_turnover_ratio": 0.7084708265459013, "current_ratio": 2.368002219066747, "debt_to_equity_ratio": 0.6628230999872456, "profit_margin": 0.24457306913830926, "quarter": 3, "return_on_assets": 0.1732728844432858, "return_on_equity": 0.2455713062783594 }, { "asset_turnover_ratio": 0.7122991684707692, "current_ratio": 1.5657270124116895, "debt_to_equity_ratio": 0.6721632630840287, "profit_margin": 0.23339836446194, "quarter": 4, "return_on_assets": 0.1662494609286774, "return_on_equity": 0.2383677338217942 } ], "income_statement": [ { "depreciation": 4959298, "expenses": 59627137, "income_tax": 6913443, "marketing_expense": 8546191, "net_income": 29201515, "net_profit": 22288072, "operational_expense": 40765104, "product_revenue": 23121051, "quarter": 1, "rd_expense": 10227572, "revenue": 88828652, "salaries_expense": 26933675, "service_revenue": 65707601 }, { "depreciation": 3584530, "expenses": 61324397, "income_tax": 7741023, "marketing_expense": 10394951, "net_income": 29514882, "net_profit": 21773859, "operational_expense": 42412338, "product_revenue": 22397904, "quarter": 2, "rd_expense": 6287862, "revenue": 90839279, "salaries_expense": 21850834, "service_revenue": 68441375 }, { "depreciation": 3995164, "expenses": 63069970, "income_tax": 7105729, "marketing_expense": 10192753, "net_income": 29825446, "net_profit": 22719717, "operational_expense": 41416920, "product_revenue": 36270936, "quarter": 3, "rd_expense": 7603375, "revenue": 92895416, "salaries_expense": 28563005, "service_revenue": 56624480 }, { "depreciation": 6116843, "expenses": 64865230, "income_tax": 7960465, "marketing_expense": 9012277, "net_income": 30132865, "net_profit": 22172400, "operational_expense": 37629246, "product_revenue": 29070635, "quarter": 4, "rd_expense": 11063184, "revenue": 94998095, "salaries_expense": 24501457, "service_revenue": 65927460 } ], "market_conditions": { "gdp_growth": [ -0.022590964709766456, -0.02251902124225076, -0.024242172358517326, -0.012909006582997422 ], "inflation_rate": [ 0.03346026232573608, 0.040631920168694186, 0.0377021765984653, 0.04137802824631722 ], "interest_rate": [ 0.05536610947725429, 0.054670568852783395, 0.059079559427036944, 0.05904892816670434 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 77607, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 69551934, "net_revenue": 58071012, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 631207 }, { "average_project_size": 63004, "billable_hours_per_employee": 116, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 77394318, "net_revenue": 59744830, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 649400 }, { "average_project_size": 155306, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 71558586, "net_revenue": 61466893, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 668118 }, { "average_project_size": 154390, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 80290228, "net_revenue": 63238593, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 687376 } ], "balance_sheet": [ { "assets": 66273509, "current_assets": 22468833, "current_liabilities": 14977505, "equity": 38119046, "fixed_assets": 43804676, "liabilities": 36527791, "long_term_liabilities": 21550286, "quarter": 1 }, { "assets": 67376668, "current_assets": 22368946, "current_liabilities": 20783066, "equity": 39568734, "fixed_assets": 45007722, "liabilities": 36860515, "long_term_liabilities": 16077449, "quarter": 2 }, { "assets": 68498191, "current_assets": 29433100, "current_liabilities": 18164325, "equity": 40621686, "fixed_assets": 39065091, "liabilities": 37196269, "long_term_liabilities": 19031944, "quarter": 3 }, { "assets": 69638381, "current_assets": 26200584, "current_liabilities": 16355768, "equity": 41357914, "fixed_assets": 43437797, "liabilities": 37535082, "long_term_liabilities": 21179314, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66727, "financing_cash_flow": -49798, "investing_cash_flow": -140544, "net_cash_flow": 10960427, "operating_cash_flow": 11243556, "quarter": 1 }, { "change_in_working_capital": 46820, "financing_cash_flow": 117331, "investing_cash_flow": -479248, "net_cash_flow": 11527489, "operating_cash_flow": 11843420, "quarter": 2 }, { "change_in_working_capital": 49485, "financing_cash_flow": 97720, "investing_cash_flow": -338530, "net_cash_flow": 12496593, "operating_cash_flow": 12686549, "quarter": 3 }, { "change_in_working_capital": -31322, "financing_cash_flow": 42078, "investing_cash_flow": -369151, "net_cash_flow": 14219451, "operating_cash_flow": 14325337, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.876232643724961, "current_ratio": 1.5001719578794999, "debt_to_equity_ratio": 0.9582556446979287, "profit_margin": 0.14419118440711864, "quarter": 1, "return_on_assets": 0.12634502271488296, "return_on_equity": 0.21966258022302027 }, { "asset_turnover_ratio": 0.8867287708558103, "current_ratio": 1.0763063544137328, "debt_to_equity_ratio": 0.9315565921315552, "profit_margin": 0.15152074246424335, "quarter": 2, "return_on_assets": 0.13435780172447828, "return_on_equity": 0.22878116343070262 }, { "asset_turnover_ratio": 0.8973506030254143, "current_ratio": 1.6203795076337821, "debt_to_equity_ratio": 0.9156751642460138, "profit_margin": 0.15162250026205165, "quarter": 3, "return_on_assets": 0.13605854204237305, "return_on_equity": 0.22942829108570234 }, { "asset_turnover_ratio": 0.9080997015137385, "current_ratio": 1.6019170729249768, "debt_to_equity_ratio": 0.9075670982825681, "profit_margin": 0.1463444166128111, "quarter": 4, "return_on_assets": 0.13289532104429597, "return_on_equity": 0.22376890188417142 } ], "income_statement": [ { "depreciation": 2870228, "expenses": 46322416, "income_tax": 3375268, "marketing_expense": 7409531, "net_income": 11748596, "net_profit": 8373328, "operational_expense": 30594362, "product_revenue": 17746329, "quarter": 1, "rd_expense": 8772024, "revenue": 58071012, "salaries_expense": 22065485, "service_revenue": 40324683 }, { "depreciation": 2790839, "expenses": 47825446, "income_tax": 2866803, "marketing_expense": 7779485, "net_income": 11919384, "net_profit": 9052581, "operational_expense": 24660007, "product_revenue": 15222231, "quarter": 2, "rd_expense": 8274839, "revenue": 59744830, "salaries_expense": 14855231, "service_revenue": 44522599 }, { "depreciation": 3366785, "expenses": 49377245, "income_tax": 2769884, "marketing_expense": 6950931, "net_income": 12089648, "net_profit": 9319764, "operational_expense": 27978581, "product_revenue": 18355138, "quarter": 3, "rd_expense": 8542673, "revenue": 61466893, "salaries_expense": 22901023, "service_revenue": 43111755 }, { "depreciation": 5070722, "expenses": 50979396, "income_tax": 3004582, "marketing_expense": 6701686, "net_income": 12259197, "net_profit": 9254615, "operational_expense": 28234311, "product_revenue": 18809622, "quarter": 4, "rd_expense": 8773597, "revenue": 63238593, "salaries_expense": 23022079, "service_revenue": 44428971 } ], "market_conditions": { "gdp_growth": [ -0.006086549157279974, -0.015359927075444087, -0.01606612006304184, -0.0065685883607381895 ], "inflation_rate": [ 0.04124449950913501, 0.035254767856591526, 0.04073688102639321, 0.04119460945711802 ], "interest_rate": [ 0.05396433962563784, 0.05673999561194995, 0.05617049266069688, 0.06133836798108385 ], "year": 1997 }, "random_event": { "description": "Shaw PLC Industry Recognition in 1997", "impact": 0.06, "type": "Industry Recognition" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 118161, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 35578850, "net_revenue": 31417559, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 341495 }, { "average_project_size": 152894, "billable_hours_per_employee": 140, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 40350842, "net_revenue": 32598065, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 354327 }, { "average_project_size": 112008, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 42855968, "net_revenue": 33822929, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 367641 }, { "average_project_size": 155080, "billable_hours_per_employee": 87, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 44783912, "net_revenue": 35093817, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 381455 } ], "balance_sheet": [ { "assets": 43540213, "current_assets": 19559843, "current_liabilities": 8472220, "equity": 31878941, "fixed_assets": 23980370, "liabilities": 19658814, "long_term_liabilities": 11186594, "quarter": 1 }, { "assets": 44160128, "current_assets": 21300535, "current_liabilities": 10637596, "equity": 32180218, "fixed_assets": 22859593, "liabilities": 20090424, "long_term_liabilities": 9452828, "quarter": 2 }, { "assets": 44788869, "current_assets": 19076210, "current_liabilities": 9126531, "equity": 32392232, "fixed_assets": 25712659, "liabilities": 20531510, "long_term_liabilities": 11404979, "quarter": 3 }, { "assets": 45426562, "current_assets": 17390811, "current_liabilities": 9019941, "equity": 32650699, "fixed_assets": 28035751, "liabilities": 20982280, "long_term_liabilities": 11962339, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79869, "financing_cash_flow": -23431, "investing_cash_flow": -335076, "net_cash_flow": 9032327, "operating_cash_flow": 9412809, "quarter": 1 }, { "change_in_working_capital": -52344, "financing_cash_flow": -152254, "investing_cash_flow": -376345, "net_cash_flow": 9373480, "operating_cash_flow": 9725371, "quarter": 2 }, { "change_in_working_capital": -40377, "financing_cash_flow": 87670, "investing_cash_flow": -243424, "net_cash_flow": 9815243, "operating_cash_flow": 9812567, "quarter": 3 }, { "change_in_working_capital": -36269, "financing_cash_flow": -91395, "investing_cash_flow": -497404, "net_cash_flow": 9926920, "operating_cash_flow": 10449919, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7215756845286908, "current_ratio": 2.308703385889413, "debt_to_equity_ratio": 0.61667086118074, "profit_margin": 0.2545564408743531, "quarter": 1, "return_on_assets": 0.18368173807509852, "return_on_equity": 0.250872260781812 }, { "asset_turnover_ratio": 0.7381786800980287, "current_ratio": 2.0023823991811684, "debt_to_equity_ratio": 0.6243097545206189, "profit_margin": 0.24880354094637214, "quarter": 2, "return_on_assets": 0.1836614694595088, "return_on_equity": 0.25203415340443003 }, { "asset_turnover_ratio": 0.7551637215934164, "current_ratio": 2.090192867366582, "debt_to_equity_ratio": 0.6338405454739889, "profit_margin": 0.24051355812502223, "quarter": 3, "return_on_assets": 0.18162711364736628, "return_on_equity": 0.25113653792057306 }, { "asset_turnover_ratio": 0.7725395771751338, "current_ratio": 1.9280404384019807, "debt_to_equity_ratio": 0.642628814776676, "profit_margin": 0.23384224634214054, "quarter": 4, "return_on_assets": 0.18065239011484074, "return_on_equity": 0.25133970332457506 } ], "income_statement": [ { "depreciation": 1415267, "expenses": 21267945, "income_tax": 2152072, "marketing_expense": 2197225, "net_income": 10149614, "net_profit": 7997542, "operational_expense": 14393333, "product_revenue": 7248475, "quarter": 1, "rd_expense": 3938202, "revenue": 31417559, "salaries_expense": 8713696, "service_revenue": 24169084 }, { "depreciation": 1614857, "expenses": 21976358, "income_tax": 2511193, "marketing_expense": 2907487, "net_income": 10621707, "net_profit": 8110514, "operational_expense": 12836215, "product_revenue": 12514839, "quarter": 2, "rd_expense": 3358984, "revenue": 32598065, "salaries_expense": 8493575, "service_revenue": 20083226 }, { "depreciation": 1677694, "expenses": 22708367, "income_tax": 2979689, "marketing_expense": 2838856, "net_income": 11114562, "net_profit": 8134873, "operational_expense": 12465473, "product_revenue": 7588448, "quarter": 3, "rd_expense": 2513382, "revenue": 33822929, "salaries_expense": 10759509, "service_revenue": 26234481 }, { "depreciation": 2243502, "expenses": 23464759, "income_tax": 3422641, "marketing_expense": 4675321, "net_income": 11629058, "net_profit": 8206417, "operational_expense": 12253709, "product_revenue": 7174010, "quarter": 4, "rd_expense": 3748074, "revenue": 35093817, "salaries_expense": 7431832, "service_revenue": 27919807 } ], "market_conditions": { "gdp_growth": [ 0.01039348420950839, 0.013724047565938707, 0.005386965592908265, 0.010985599380150634 ], "inflation_rate": [ 0.02977643790088058, 0.030923547547183468, 0.02744453325873737, 0.024512014495216124 ], "interest_rate": [ 0.04318965378558404, 0.04510288004248973, 0.04398717327487814, 0.04663654990174701 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "Jeremybury", "name": "Valdez-Mayo", "num_employees": 711, "region": "Europe", "revenue_size": "Large", "website": "www.valdez-mayo.com" }

[ { "advertising_kpis": [ { "average_project_size": 144078, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 42936062, "net_revenue": 35103295, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 49372 }, { "average_project_size": 149873, "billable_hours_per_employee": 129, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 42069383, "net_revenue": 35107837, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 49378 }, { "average_project_size": 133295, "billable_hours_per_employee": 95, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 41898367, "net_revenue": 35112381, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 49385 }, { "average_project_size": 140118, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 40195085, "net_revenue": 35116925, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 49391 } ], "balance_sheet": [ { "assets": 37779373, "current_assets": 15997094, "current_liabilities": 7773627, "equity": 27568046, "fixed_assets": 21782279, "liabilities": 16349042, "long_term_liabilities": 8575415, "quarter": 1 }, { "assets": 39004229, "current_assets": 19274885, "current_liabilities": 8934847, "equity": 28594462, "fixed_assets": 19729344, "liabilities": 16591779, "long_term_liabilities": 7656932, "quarter": 2 }, { "assets": 40268797, "current_assets": 19487733, "current_liabilities": 9213115, "equity": 30138408, "fixed_assets": 20781064, "liabilities": 16838121, "long_term_liabilities": 7625006, "quarter": 3 }, { "assets": 41574364, "current_assets": 18044885, "current_liabilities": 9058633, "equity": 31217277, "fixed_assets": 23529479, "liabilities": 17088120, "long_term_liabilities": 8029487, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87181, "financing_cash_flow": -47553, "investing_cash_flow": -155045, "net_cash_flow": 7691042, "operating_cash_flow": 8120822, "quarter": 1 }, { "change_in_working_capital": 62146, "financing_cash_flow": 64264, "investing_cash_flow": -246945, "net_cash_flow": 7405692, "operating_cash_flow": 7844402, "quarter": 2 }, { "change_in_working_capital": 63071, "financing_cash_flow": 180165, "investing_cash_flow": -290203, "net_cash_flow": 8699598, "operating_cash_flow": 8990421, "quarter": 3 }, { "change_in_working_capital": -30003, "financing_cash_flow": 123919, "investing_cash_flow": -431003, "net_cash_flow": 8169780, "operating_cash_flow": 8564135, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9291656322618165, "current_ratio": 2.057867453635221, "debt_to_equity_ratio": 0.593043192107268, "profit_margin": 0.17484726148927046, "quarter": 1, "return_on_assets": 0.16246206627092513, "return_on_equity": 0.22263873906768727 }, { "asset_turnover_ratio": 0.9001033452039264, "current_ratio": 2.157270851979894, "debt_to_equity_ratio": 0.580244489300061, "profit_margin": 0.17608638208044547, "quarter": 2, "return_on_assets": 0.1584959415554657, "return_on_equity": 0.21619612916654982 }, { "asset_turnover_ratio": 0.871950085819549, "current_ratio": 2.1152165147184205, "debt_to_equity_ratio": 0.5586931134517789, "profit_margin": 0.19103609065987293, "quarter": 3, "return_on_assets": 0.16657393564550738, "return_on_equity": 0.2225642442693058 }, { "asset_turnover_ratio": 0.8446773833990582, "current_ratio": 1.9920097215551176, "debt_to_equity_ratio": 0.5473930349530486, "profit_margin": 0.19167489750312705, "quarter": 4, "return_on_assets": 0.16190345088622402, "return_on_equity": 0.21561883824780745 } ], "income_statement": [ { "depreciation": 1983107, "expenses": 26958359, "income_tax": 2007221, "marketing_expense": 2887483, "net_income": 8144936, "net_profit": 6137715, "operational_expense": 18744386, "product_revenue": 11005214, "quarter": 1, "rd_expense": 5046546, "revenue": 35103295, "salaries_expense": 11765476, "service_revenue": 24098081 }, { "depreciation": 1662390, "expenses": 26794128, "income_tax": 2131697, "marketing_expense": 3548665, "net_income": 8313709, "net_profit": 6182012, "operational_expense": 14604289, "product_revenue": 9761679, "quarter": 2, "rd_expense": 3250370, "revenue": 35107837, "salaries_expense": 11486405, "service_revenue": 25346158 }, { "depreciation": 2282689, "expenses": 26630899, "income_tax": 1773750, "marketing_expense": 2832571, "net_income": 8481482, "net_profit": 6707732, "operational_expense": 14885125, "product_revenue": 12232930, "quarter": 3, "rd_expense": 4615827, "revenue": 35112381, "salaries_expense": 8744011, "service_revenue": 22879451 }, { "depreciation": 1833102, "expenses": 26468663, "income_tax": 1917229, "marketing_expense": 5047406, "net_income": 8648262, "net_profit": 6731033, "operational_expense": 13368471, "product_revenue": 9397526, "quarter": 4, "rd_expense": 2961519, "revenue": 35116925, "salaries_expense": 8974060, "service_revenue": 25719399 } ], "market_conditions": { "gdp_growth": [ 0.01468348377617339, 0.018625669788735734, 0.012626472012289367, 0.019173524022882554 ], "inflation_rate": [ 0.018653816917406807, 0.017194517586490404, 0.014894441628101579, 0.01977651224351862 ], "interest_rate": [ 0.03627012971067092, 0.0421206152244013, 0.04392042214594467, 0.042721382450032264 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 86569, "billable_hours_per_employee": 93, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 79338301, "net_revenue": 68226297, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 95958 }, { "average_project_size": 163280, "billable_hours_per_employee": 81, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 86239666, "net_revenue": 68273230, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 96024 }, { "average_project_size": 82490, "billable_hours_per_employee": 96, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 85093103, "net_revenue": 68320196, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 96090 }, { "average_project_size": 154771, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 83686057, "net_revenue": 68367194, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 96156 } ], "balance_sheet": [ { "assets": 87548577, "current_assets": 27680591, "current_liabilities": 24476612, "equity": 64743163, "fixed_assets": 59867986, "liabilities": 40862943, "long_term_liabilities": 16386331, "quarter": 1 }, { "assets": 90300964, "current_assets": 34130742, "current_liabilities": 17510629, "equity": 65405916, "fixed_assets": 56170222, "liabilities": 41267566, "long_term_liabilities": 23756937, "quarter": 2 }, { "assets": 93139883, "current_assets": 28149392, "current_liabilities": 23430954, "equity": 69120889, "fixed_assets": 64990491, "liabilities": 41676196, "long_term_liabilities": 18245242, "quarter": 3 }, { "assets": 96068052, "current_assets": 37029648, "current_liabilities": 22866860, "equity": 71318870, "fixed_assets": 59038404, "liabilities": 42088872, "long_term_liabilities": 19222012, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27378, "financing_cash_flow": 103182, "investing_cash_flow": -141475, "net_cash_flow": 20383359, "operating_cash_flow": 21073285, "quarter": 1 }, { "change_in_working_capital": -47683, "financing_cash_flow": -116947, "investing_cash_flow": -251116, "net_cash_flow": 20702526, "operating_cash_flow": 20803476, "quarter": 2 }, { "change_in_working_capital": 64505, "financing_cash_flow": -183017, "investing_cash_flow": -278127, "net_cash_flow": 21073762, "operating_cash_flow": 21220197, "quarter": 3 }, { "change_in_working_capital": 83505, "financing_cash_flow": 129951, "investing_cash_flow": -204467, "net_cash_flow": 20282153, "operating_cash_flow": 20854261, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7792964698900817, "current_ratio": 1.1308996114331509, "debt_to_equity_ratio": 0.631154566853646, "profit_margin": 0.26467109888728096, "quarter": 1, "return_on_assets": 0.2062572530447868, "return_on_equity": 0.27891020709012937 }, { "asset_turnover_ratio": 0.7560631357158047, "current_ratio": 1.9491442597521769, "debt_to_equity_ratio": 0.6309454637100411, "profit_margin": 0.23980875080906527, "quarter": 2, "return_on_assets": 0.18131055610879193, "return_on_equity": 0.2503216681500187 }, { "asset_turnover_ratio": 0.7335224589019508, "current_ratio": 1.2013762649186202, "debt_to_equity_ratio": 0.6029464696265697, "profit_margin": 0.2584477655772533, "quarter": 3, "return_on_assets": 0.18957724050394179, "return_on_equity": 0.2554539192920392 }, { "asset_turnover_ratio": 0.7116537972478093, "current_ratio": 1.6193586701453544, "debt_to_equity_ratio": 0.5901505730531065, "profit_margin": 0.25362588378279793, "quarter": 4, "return_on_assets": 0.18049382327435973, "return_on_equity": 0.24312906247673302 } ], "income_statement": [ { "depreciation": 3015756, "expenses": 45284873, "income_tax": 4883895, "marketing_expense": 6591136, "net_income": 22941424, "net_profit": 18057529, "operational_expense": 23884443, "product_revenue": 16649904, "quarter": 1, "rd_expense": 7141100, "revenue": 68226297, "salaries_expense": 17080337, "service_revenue": 51576393 }, { "depreciation": 4430958, "expenses": 44988119, "income_tax": 6912593, "marketing_expense": 6106350, "net_income": 23285111, "net_profit": 16372518, "operational_expense": 26415068, "product_revenue": 25913487, "quarter": 2, "rd_expense": 7096478, "revenue": 68273230, "salaries_expense": 20578784, "service_revenue": 42359743 }, { "depreciation": 3562995, "expenses": 44693311, "income_tax": 5969683, "marketing_expense": 5071650, "net_income": 23626885, "net_profit": 17657202, "operational_expense": 24152506, "product_revenue": 22967066, "quarter": 3, "rd_expense": 7827132, "revenue": 68320196, "salaries_expense": 14235771, "service_revenue": 45353130 }, { "depreciation": 3514571, "expenses": 44400434, "income_tax": 6627070, "marketing_expense": 7545699, "net_income": 23966760, "net_profit": 17339690, "operational_expense": 26579909, "product_revenue": 14038362, "quarter": 4, "rd_expense": 6167818, "revenue": 68367194, "salaries_expense": 15013693, "service_revenue": 54328832 } ], "market_conditions": { "gdp_growth": [ 0.01784190117950881, 0.01807693990996905, 0.036468101891704616, 0.017725865813787725 ], "inflation_rate": [ 0.009793980298809686, 0.013479599037282644, 0.013202632217452003, 0.016386341594005965 ], "interest_rate": [ 0.019834967851728093, 0.019062586791368772, 0.019385454527202743, 0.025933978678208302 ], "year": 1993 }, "random_event": { "description": "Valdez-Mayo Partnership with Major Brand in 1993", "impact": -0.04, "type": "Partnership with Major Brand" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 157926, "billable_hours_per_employee": 113, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 43272266, "net_revenue": 37775528, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 53130 }, { "average_project_size": 137822, "billable_hours_per_employee": 130, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 47306483, "net_revenue": 38242227, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 53787 }, { "average_project_size": 132372, "billable_hours_per_employee": 134, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 44794693, "net_revenue": 38714692, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 54451 }, { "average_project_size": 81448, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 49897298, "net_revenue": 39192994, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 55124 } ], "balance_sheet": [ { "assets": 49706816, "current_assets": 15018176, "current_liabilities": 13188970, "equity": 30567110, "fixed_assets": 34688640, "liabilities": 29557348, "long_term_liabilities": 16368378, "quarter": 1 }, { "assets": 50788687, "current_assets": 16834450, "current_liabilities": 13540905, "equity": 32383900, "fixed_assets": 33954237, "liabilities": 29793718, "long_term_liabilities": 16252813, "quarter": 2 }, { "assets": 51894104, "current_assets": 19610924, "current_liabilities": 15490305, "equity": 32386802, "fixed_assets": 32283180, "liabilities": 30031979, "long_term_liabilities": 14541674, "quarter": 3 }, { "assets": 53023581, "current_assets": 26341453, "current_liabilities": 16030542, "equity": 33871620, "fixed_assets": 26682128, "liabilities": 30272144, "long_term_liabilities": 14241602, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36079, "financing_cash_flow": -29542, "investing_cash_flow": -468733, "net_cash_flow": 12185192, "operating_cash_flow": 12646401, "quarter": 1 }, { "change_in_working_capital": -91044, "financing_cash_flow": 104720, "investing_cash_flow": -193968, "net_cash_flow": 12480249, "operating_cash_flow": 12889749, "quarter": 2 }, { "change_in_working_capital": 4031, "financing_cash_flow": 175492, "investing_cash_flow": -174074, "net_cash_flow": 12172402, "operating_cash_flow": 12459521, "quarter": 3 }, { "change_in_working_capital": -78733, "financing_cash_flow": 104148, "investing_cash_flow": -116045, "net_cash_flow": 12911797, "operating_cash_flow": 13042757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7599667619024321, "current_ratio": 1.1386921040839428, "debt_to_equity_ratio": 0.9669657353933688, "profit_margin": 0.27577753512803316, "quarter": 1, "return_on_assets": 0.20958176037668558, "return_on_equity": 0.34081213434963264 }, { "asset_turnover_ratio": 0.7529674275690569, "current_ratio": 1.2432293114825044, "debt_to_equity_ratio": 0.9200163661572571, "profit_margin": 0.29781034979997373, "quarter": 2, "return_on_assets": 0.2242414929923272, "return_on_equity": 0.3516849730884791 }, { "asset_turnover_ratio": 0.7460325743363831, "current_ratio": 1.2660127737962552, "debt_to_equity_ratio": 0.9272906599422814, "profit_margin": 0.2718522725171106, "quarter": 3, "return_on_assets": 0.202810650705136, "return_on_equity": 0.3249680842214677 }, { "asset_turnover_ratio": 0.7391615817121066, "current_ratio": 1.6432041411949765, "debt_to_equity_ratio": 0.8937318026123344, "profit_margin": 0.2837288470485312, "quarter": 4, "return_on_assets": 0.20972146336174466, "return_on_equity": 0.3283038425679079 } ], "income_statement": [ { "depreciation": 2228759, "expenses": 23657654, "income_tax": 3700232, "marketing_expense": 3251877, "net_income": 14117874, "net_profit": 10417642, "operational_expense": 14452481, "product_revenue": 11590882, "quarter": 1, "rd_expense": 4163278, "revenue": 37775528, "salaries_expense": 10392402, "service_revenue": 26184646 }, { "depreciation": 1500818, "expenses": 23674120, "income_tax": 3179176, "marketing_expense": 2688637, "net_income": 14568107, "net_profit": 11388931, "operational_expense": 15893807, "product_revenue": 13400451, "quarter": 2, "rd_expense": 4073774, "revenue": 38242227, "salaries_expense": 10408055, "service_revenue": 24841776 }, { "depreciation": 1934844, "expenses": 23690598, "income_tax": 4499417, "marketing_expense": 3389185, "net_income": 15024094, "net_profit": 10524677, "operational_expense": 16300174, "product_revenue": 9240260, "quarter": 3, "rd_expense": 3206643, "revenue": 38714692, "salaries_expense": 11654758, "service_revenue": 29474432 }, { "depreciation": 1922574, "expenses": 23707087, "income_tax": 4365724, "marketing_expense": 4433070, "net_income": 15485907, "net_profit": 11120183, "operational_expense": 13566255, "product_revenue": 7896698, "quarter": 4, "rd_expense": 3358865, "revenue": 39192994, "salaries_expense": 11372243, "service_revenue": 31296296 } ], "market_conditions": { "gdp_growth": [ 0.015874657331730522, 0.011006496539946467, 0.01419031544521198, 0.01955933253113544 ], "inflation_rate": [ 0.006275802020928117, 0.015902618695876232, 0.01164779405824147, 0.009123793314981449 ], "interest_rate": [ 0.03285833965927012, 0.03347034091977406, 0.030917455149221208, 0.03101697188005683 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 71316, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 73329249, "net_revenue": 57928268, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 81474 }, { "average_project_size": 99933, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 66233497, "net_revenue": 57262542, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 80538 }, { "average_project_size": 108614, "billable_hours_per_employee": 139, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 66859208, "net_revenue": 56604467, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 79612 }, { "average_project_size": 163619, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 70083930, "net_revenue": 55953954, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 78698 } ], "balance_sheet": [ { "assets": 81374562, "current_assets": 38373230, "current_liabilities": 19183832, "equity": 64880436, "fixed_assets": 43001332, "liabilities": 32836028, "long_term_liabilities": 13652196, "quarter": 1 }, { "assets": 83145031, "current_assets": 37417063, "current_liabilities": 13717788, "equity": 67065432, "fixed_assets": 45727968, "liabilities": 33116393, "long_term_liabilities": 19398605, "quarter": 2 }, { "assets": 84954021, "current_assets": 40558805, "current_liabilities": 19518472, "equity": 67993840, "fixed_assets": 44395216, "liabilities": 33399151, "long_term_liabilities": 13880679, "quarter": 3 }, { "assets": 86802368, "current_assets": 41783047, "current_liabilities": 13993193, "equity": 69526409, "fixed_assets": 45019321, "liabilities": 33684325, "long_term_liabilities": 19691132, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87133, "financing_cash_flow": -154625, "investing_cash_flow": -378395, "net_cash_flow": 18772737, "operating_cash_flow": 18918045, "quarter": 1 }, { "change_in_working_capital": -59012, "financing_cash_flow": 182036, "investing_cash_flow": -440809, "net_cash_flow": 19731004, "operating_cash_flow": 20076522, "quarter": 2 }, { "change_in_working_capital": -5894, "financing_cash_flow": -38797, "investing_cash_flow": -260915, "net_cash_flow": 17986388, "operating_cash_flow": 18272376, "quarter": 3 }, { "change_in_working_capital": 89456, "financing_cash_flow": -186449, "investing_cash_flow": -294638, "net_cash_flow": 18349019, "operating_cash_flow": 18734930, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7118719483860325, "current_ratio": 2.0002901401555224, "debt_to_equity_ratio": 0.5061006063522754, "profit_margin": 0.28210582784902183, "quarter": 1, "return_on_assets": 0.20082322532193783, "return_on_equity": 0.2518771914541388 }, { "asset_turnover_ratio": 0.6887067249995974, "current_ratio": 2.727630941664939, "debt_to_equity_ratio": 0.49379228631525107, "profit_margin": 0.2975207422681305, "quarter": 2, "return_on_assets": 0.20490453602693348, "return_on_equity": 0.2540324201594646 }, { "asset_turnover_ratio": 0.6662953246203615, "current_ratio": 2.0779702939861275, "debt_to_equity_ratio": 0.49120848300375447, "profit_margin": 0.2904182456130185, "quarter": 3, "return_on_assets": 0.19350431923640202, "return_on_equity": 0.2417714604734782 }, { "asset_turnover_ratio": 0.6446132206900163, "current_ratio": 2.985955171203599, "debt_to_equity_ratio": 0.4844824504024075, "profit_margin": 0.29324765860157087, "quarter": 4, "return_on_assets": 0.18903131767096493, "return_on_equity": 0.2360019197884936 } ], "income_statement": [ { "depreciation": 2576143, "expenses": 34855689, "income_tax": 6730677, "marketing_expense": 6651229, "net_income": 23072579, "net_profit": 16341902, "operational_expense": 21633096, "product_revenue": 19081416, "quarter": 1, "rd_expense": 6483440, "revenue": 57928268, "salaries_expense": 17149872, "service_revenue": 38846852 }, { "depreciation": 3039728, "expenses": 34300158, "income_tax": 5925590, "marketing_expense": 6763004, "net_income": 22962384, "net_profit": 17036794, "operational_expense": 22181069, "product_revenue": 12827706, "quarter": 2, "rd_expense": 6235473, "revenue": 57262542, "salaries_expense": 11696729, "service_revenue": 44434836 }, { "depreciation": 1833406, "expenses": 33753482, "income_tax": 6412015, "marketing_expense": 5162891, "net_income": 22850985, "net_profit": 16438970, "operational_expense": 21219016, "product_revenue": 21157203, "quarter": 3, "rd_expense": 3855138, "revenue": 56604467, "salaries_expense": 16785458, "service_revenue": 35447264 }, { "depreciation": 2326564, "expenses": 33215519, "income_tax": 6330069, "marketing_expense": 3678126, "net_income": 22738435, "net_profit": 16408366, "operational_expense": 23179654, "product_revenue": 13211382, "quarter": 4, "rd_expense": 4944600, "revenue": 55953954, "salaries_expense": 15571101, "service_revenue": 42742572 } ], "market_conditions": { "gdp_growth": [ 0.017368684441539835, 0.03209754962268245, 0.03415467075991348, 0.028590384754820612 ], "inflation_rate": [ 0.013882951567267588, 0.014594537506382598, 0.01978646501291619, 0.016890810543861642 ], "interest_rate": [ 0.038010649488769845, 0.034386193239703856, 0.03668490298408131, 0.0303300135080038 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 93104, "billable_hours_per_employee": 97, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 60700253, "net_revenue": 47890326, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 67356 }, { "average_project_size": 196145, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 59233617, "net_revenue": 47031324, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 66148 }, { "average_project_size": 146687, "billable_hours_per_employee": 132, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 54309843, "net_revenue": 46187730, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 64962 }, { "average_project_size": 54306, "billable_hours_per_employee": 128, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 57993856, "net_revenue": 45359268, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 63796 } ], "balance_sheet": [ { "assets": 52096204, "current_assets": 23011421, "current_liabilities": 14533914, "equity": 29906033, "fixed_assets": 29084783, "liabilities": 29387841, "long_term_liabilities": 14853927, "quarter": 1 }, { "assets": 53001683, "current_assets": 22814856, "current_liabilities": 12647580, "equity": 30657005, "fixed_assets": 30186827, "liabilities": 30034185, "long_term_liabilities": 17386605, "quarter": 2 }, { "assets": 53922900, "current_assets": 18460048, "current_liabilities": 17672193, "equity": 30372676, "fixed_assets": 35462852, "liabilities": 30694744, "long_term_liabilities": 13022551, "quarter": 3 }, { "assets": 54860128, "current_assets": 17793593, "current_liabilities": 14395812, "equity": 30924272, "fixed_assets": 37066535, "liabilities": 31369832, "long_term_liabilities": 16974020, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74283, "financing_cash_flow": -118564, "investing_cash_flow": -365499, "net_cash_flow": 9301026, "operating_cash_flow": 9850351, "quarter": 1 }, { "change_in_working_capital": -74146, "financing_cash_flow": -154591, "investing_cash_flow": -262379, "net_cash_flow": 10302075, "operating_cash_flow": 10455568, "quarter": 2 }, { "change_in_working_capital": -48279, "financing_cash_flow": 141640, "investing_cash_flow": -357139, "net_cash_flow": 9124807, "operating_cash_flow": 9644385, "quarter": 3 }, { "change_in_working_capital": 56424, "financing_cash_flow": 168039, "investing_cash_flow": -158087, "net_cash_flow": 10556332, "operating_cash_flow": 10969950, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9192670928576677, "current_ratio": 1.5832913969354712, "debt_to_equity_ratio": 0.9826726600616003, "profit_margin": 0.1502948633091368, "quarter": 1, "return_on_assets": 0.13816112206563072, "return_on_equity": 0.24067618730976456 }, { "asset_turnover_ratio": 0.8873552939818911, "current_ratio": 1.8038910210490862, "debt_to_equity_ratio": 0.9796842516090531, "profit_margin": 0.1634975660051586, "quarter": 2, "return_on_assets": 0.14508043074783117, "return_on_equity": 0.25082381661222286 }, { "asset_turnover_ratio": 0.8565512982424907, "current_ratio": 1.0445816204021765, "debt_to_equity_ratio": 1.0106038730337754, "profit_margin": 0.15468437180177505, "quarter": 3, "return_on_assets": 0.13249509948463453, "return_on_equity": 0.23522853238219774 }, { "asset_turnover_ratio": 0.82681666364322, "current_ratio": 1.2360256580177624, "debt_to_equity_ratio": 1.0144080998899505, "profit_margin": 0.16389100459028572, "quarter": 4, "return_on_assets": 0.1355078136164757, "return_on_equity": 0.2403929185463121 } ], "income_statement": [ { "depreciation": 2652681, "expenses": 37697137, "income_tax": 2995519, "marketing_expense": 5235942, "net_income": 10193189, "net_profit": 7197670, "operational_expense": 25048277, "product_revenue": 18513313, "quarter": 1, "rd_expense": 5829742, "revenue": 47890326, "salaries_expense": 15496237, "service_revenue": 29377013 }, { "depreciation": 2766061, "expenses": 36939300, "income_tax": 2402517, "marketing_expense": 4619416, "net_income": 10092024, "net_profit": 7689507, "operational_expense": 22422180, "product_revenue": 15757103, "quarter": 2, "rd_expense": 4151785, "revenue": 47031324, "salaries_expense": 11521419, "service_revenue": 31274221 }, { "depreciation": 2499865, "expenses": 36196698, "income_tax": 2846512, "marketing_expense": 5918687, "net_income": 9991032, "net_profit": 7144520, "operational_expense": 22228363, "product_revenue": 13929718, "quarter": 3, "rd_expense": 4090372, "revenue": 46187730, "salaries_expense": 14693663, "service_revenue": 32258012 }, { "depreciation": 3535974, "expenses": 35469025, "income_tax": 2456267, "marketing_expense": 5816420, "net_income": 9890243, "net_profit": 7433976, "operational_expense": 19455055, "product_revenue": 11837473, "quarter": 4, "rd_expense": 5600093, "revenue": 45359268, "salaries_expense": 16601219, "service_revenue": 33521795 } ], "market_conditions": { "gdp_growth": [ 0.01896483305697657, 0.018966768723948056, 0.02399386244664034, 0.01458298158838807 ], "inflation_rate": [ 0.011850610261555223, 0.008722260557212076, 0.016091649732697787, 0.007324873144075782 ], "interest_rate": [ 0.037115989941792646, 0.03313396450946341, 0.031679521425930654, 0.03299687035127682 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2002, "industry": "Advertising", "location": "East Ericton", "name": "Hansen LLC", "num_employees": 605, "region": "Latin America", "revenue_size": "Large", "website": "www.hansenllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 80618, "billable_hours_per_employee": 147, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 81752272, "net_revenue": 69759355, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 115305 }, { "average_project_size": 84210, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 82397942, "net_revenue": 68597315, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 113384 }, { "average_project_size": 106233, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 79594992, "net_revenue": 67454633, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 111495 }, { "average_project_size": 136648, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 73485718, "net_revenue": 66330985, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 109638 } ], "balance_sheet": [ { "assets": 100117446, "current_assets": 34695351, "current_liabilities": 28232674, "equity": 63668156, "fixed_assets": 65422095, "liabilities": 52434776, "long_term_liabilities": 24202102, "quarter": 1 }, { "assets": 101732213, "current_assets": 49413462, "current_liabilities": 21740433, "equity": 62103528, "fixed_assets": 52318751, "liabilities": 53321196, "long_term_liabilities": 31580763, "quarter": 2 }, { "assets": 103373025, "current_assets": 32438678, "current_liabilities": 21863605, "equity": 63246497, "fixed_assets": 70934347, "liabilities": 54222601, "long_term_liabilities": 32358996, "quarter": 3 }, { "assets": 105040301, "current_assets": 50283640, "current_liabilities": 22591057, "equity": 63976408, "fixed_assets": 54756661, "liabilities": 55139244, "long_term_liabilities": 32548187, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87884, "financing_cash_flow": 66412, "investing_cash_flow": -409892, "net_cash_flow": 20018292, "operating_cash_flow": 20010605, "quarter": 1 }, { "change_in_working_capital": -5651, "financing_cash_flow": 36601, "investing_cash_flow": -402044, "net_cash_flow": 16676495, "operating_cash_flow": 16994562, "quarter": 2 }, { "change_in_working_capital": -6630, "financing_cash_flow": -9732, "investing_cash_flow": -471868, "net_cash_flow": 16964739, "operating_cash_flow": 17258203, "quarter": 3 }, { "change_in_working_capital": 15143, "financing_cash_flow": -174691, "investing_cash_flow": -323730, "net_cash_flow": 17178812, "operating_cash_flow": 17677505, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6967752153805442, "current_ratio": 1.2289077187658526, "debt_to_equity_ratio": 0.8235636037582116, "profit_margin": 0.2291518607074277, "quarter": 1, "return_on_assets": 0.1596673370992704, "return_on_equity": 0.25107505862114177 }, { "asset_turnover_ratio": 0.6742929596940942, "current_ratio": 2.2728830653924876, "debt_to_equity_ratio": 0.858585618517518, "profit_margin": 0.19960709832447524, "quarter": 2, "return_on_assets": 0.13459366110516047, "return_on_equity": 0.2204787946990709 }, { "asset_turnover_ratio": 0.6525361234229142, "current_ratio": 1.4836838664072096, "debt_to_equity_ratio": 0.8573218055064773, "profit_margin": 0.2089711614026571, "quarter": 3, "return_on_assets": 0.13636123156887398, "return_on_equity": 0.22287515781308806 }, { "asset_turnover_ratio": 0.6314812921185364, "current_ratio": 2.225820597947232, "debt_to_equity_ratio": 0.8618683937366411, "profit_margin": 0.21219873336721895, "quarter": 4, "return_on_assets": 0.13399953033264822, "return_on_equity": 0.22000845999356514 } ], "income_statement": [ { "depreciation": 4025119, "expenses": 49657088, "income_tax": 4116781, "marketing_expense": 6806392, "net_income": 20102267, "net_profit": 15985486, "operational_expense": 32647118, "product_revenue": 19862391, "quarter": 1, "rd_expense": 7806741, "revenue": 69759355, "salaries_expense": 24253572, "service_revenue": 49896964 }, { "depreciation": 3302051, "expenses": 49251448, "income_tax": 5653356, "marketing_expense": 5825594, "net_income": 19345867, "net_profit": 13692511, "operational_expense": 26680875, "product_revenue": 23629614, "quarter": 2, "rd_expense": 6950377, "revenue": 68597315, "salaries_expense": 22440019, "service_revenue": 44967701 }, { "depreciation": 3162130, "expenses": 48849121, "income_tax": 4509439, "marketing_expense": 6755664, "net_income": 18605512, "net_profit": 14096073, "operational_expense": 31351059, "product_revenue": 19933803, "quarter": 3, "rd_expense": 7695138, "revenue": 67454633, "salaries_expense": 21900194, "service_revenue": 47520830 }, { "depreciation": 3602154, "expenses": 48450082, "income_tax": 3805552, "marketing_expense": 7302139, "net_income": 17880903, "net_profit": 14075351, "operational_expense": 32531253, "product_revenue": 22799398, "quarter": 4, "rd_expense": 7290496, "revenue": 66330985, "salaries_expense": 17556960, "service_revenue": 43531587 } ], "market_conditions": { "gdp_growth": [ 0.0056288591703363994, 0.006157670220476729, 0.0003634156642790473, 0.002672860234827488 ], "inflation_rate": [ 0.029447098393091738, 0.022927820248493287, 0.023554198864525318, 0.02603177159820678 ], "interest_rate": [ 0.049925877863796736, 0.050221537631545174, 0.04296137120405435, 0.04316727202708956 ], "year": 2002 }, "random_event": { "description": "Hansen LLC New Ad Campaign Launch in 2002", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 146891, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 82897486, "net_revenue": 64972219, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 107392 }, { "average_project_size": 120286, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 80964131, "net_revenue": 65661072, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 108531 }, { "average_project_size": 105126, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 79740004, "net_revenue": 66357229, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 109681 }, { "average_project_size": 165600, "billable_hours_per_employee": 146, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 77240660, "net_revenue": 67060767, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 110844 } ], "balance_sheet": [ { "assets": 73593877, "current_assets": 22147787, "current_liabilities": 22908010, "equity": 49091686, "fixed_assets": 51446090, "liabilities": 39301008, "long_term_liabilities": 16392998, "quarter": 1 }, { "assets": 75198926, "current_assets": 25655778, "current_liabilities": 19414372, "equity": 49335492, "fixed_assets": 49543148, "liabilities": 40337890, "long_term_liabilities": 20923518, "quarter": 2 }, { "assets": 76838980, "current_assets": 26111144, "current_liabilities": 19848251, "equity": 50133659, "fixed_assets": 50727836, "liabilities": 41402129, "long_term_liabilities": 21553878, "quarter": 3 }, { "assets": 78514802, "current_assets": 31265174, "current_liabilities": 21504631, "equity": 52672657, "fixed_assets": 47249628, "liabilities": 42494445, "long_term_liabilities": 20989814, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52746, "financing_cash_flow": -139966, "investing_cash_flow": -213620, "net_cash_flow": 18914682, "operating_cash_flow": 18904431, "quarter": 1 }, { "change_in_working_capital": -5733, "financing_cash_flow": -172180, "investing_cash_flow": -240759, "net_cash_flow": 18620940, "operating_cash_flow": 18771286, "quarter": 2 }, { "change_in_working_capital": -83012, "financing_cash_flow": -139331, "investing_cash_flow": -319793, "net_cash_flow": 17351705, "operating_cash_flow": 17484553, "quarter": 3 }, { "change_in_working_capital": 65757, "financing_cash_flow": 133840, "investing_cash_flow": -191925, "net_cash_flow": 19593837, "operating_cash_flow": 20018625, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8828481614034276, "current_ratio": 0.966814096903223, "debt_to_equity_ratio": 0.8005634192315171, "profit_margin": 0.2277714572131206, "quarter": 1, "return_on_assets": 0.20108761222078297, "return_on_equity": 0.30145261256661665 }, { "asset_turnover_ratio": 0.8731650236600453, "current_ratio": 1.3214837956128584, "debt_to_equity_ratio": 0.8176241558511264, "profit_margin": 0.22044196902542193, "quarter": 2, "return_on_assets": 0.19248221709974953, "return_on_equity": 0.2933882974147699 }, { "asset_turnover_ratio": 0.8635881033298464, "current_ratio": 1.3155387847523694, "debt_to_equity_ratio": 0.825834974462965, "profit_margin": 0.221480134440213, "quarter": 3, "return_on_assets": 0.1912676092264629, "return_on_equity": 0.2931525105717897 }, { "asset_turnover_ratio": 0.8541162340318963, "current_ratio": 1.453880980333957, "debt_to_equity_ratio": 0.806764788797345, "profit_margin": 0.24831657532339288, "quarter": 4, "return_on_assets": 0.21209121816291404, "return_on_equity": 0.3161469526779331 } ], "income_statement": [ { "depreciation": 4105614, "expenses": 45702232, "income_tax": 4471170, "marketing_expense": 4983466, "net_income": 19269987, "net_profit": 14798817, "operational_expense": 25917565, "product_revenue": 18814616, "quarter": 1, "rd_expense": 7825094, "revenue": 64972219, "salaries_expense": 15725897, "service_revenue": 46157603 }, { "depreciation": 4296830, "expenses": 45742568, "income_tax": 5444048, "marketing_expense": 8136239, "net_income": 19918504, "net_profit": 14474456, "operational_expense": 30078657, "product_revenue": 20619769, "quarter": 2, "rd_expense": 4748458, "revenue": 65661072, "salaries_expense": 18338512, "service_revenue": 45041303 }, { "depreciation": 2787745, "expenses": 45782941, "income_tax": 5877480, "marketing_expense": 6755147, "net_income": 20574288, "net_profit": 14696808, "operational_expense": 29981806, "product_revenue": 18346866, "quarter": 3, "rd_expense": 6382105, "revenue": 66357229, "salaries_expense": 22612197, "service_revenue": 48010363 }, { "depreciation": 3366325, "expenses": 45823349, "income_tax": 4585118, "marketing_expense": 6948169, "net_income": 21237418, "net_profit": 16652300, "operational_expense": 26634641, "product_revenue": 18290657, "quarter": 4, "rd_expense": 8664321, "revenue": 67060767, "salaries_expense": 18747507, "service_revenue": 48770110 } ], "market_conditions": { "gdp_growth": [ -0.018144447128959865, -0.014908889911511736, -0.02632730738074264, -0.026473377516005564 ], "inflation_rate": [ 0.03556486030754405, 0.031209092046349217, 0.02940166674109023, 0.0307362113178767 ], "interest_rate": [ 0.057285424361144296, 0.05770951180200565, 0.055276793812659, 0.05522652345194426 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 83581, "billable_hours_per_employee": 99, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 80773310, "net_revenue": 72566820, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 119945 }, { "average_project_size": 78853, "billable_hours_per_employee": 83, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 79840551, "net_revenue": 70382078, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 116334 }, { "average_project_size": 188230, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 81124455, "net_revenue": 68263111, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 112832 }, { "average_project_size": 188457, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 80375517, "net_revenue": 66207939, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 109435 } ], "balance_sheet": [ { "assets": 91047477, "current_assets": 29164015, "current_liabilities": 23685731, "equity": 60799392, "fixed_assets": 61883462, "liabilities": 42892865, "long_term_liabilities": 19207134, "quarter": 1 }, { "assets": 93548519, "current_assets": 40783431, "current_liabilities": 17859547, "equity": 60525977, "fixed_assets": 52765088, "liabilities": 44046909, "long_term_liabilities": 26187362, "quarter": 2 }, { "assets": 96118264, "current_assets": 45258198, "current_liabilities": 19170179, "equity": 61239556, "fixed_assets": 50860066, "liabilities": 45232003, "long_term_liabilities": 26061824, "quarter": 3 }, { "assets": 98758599, "current_assets": 32627780, "current_liabilities": 26784122, "equity": 62996530, "fixed_assets": 66130819, "liabilities": 46448981, "long_term_liabilities": 19664859, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35050, "financing_cash_flow": 155292, "investing_cash_flow": -249753, "net_cash_flow": 16587759, "operating_cash_flow": 16994034, "quarter": 1 }, { "change_in_working_capital": 11559, "financing_cash_flow": -132076, "investing_cash_flow": -300997, "net_cash_flow": 14616478, "operating_cash_flow": 15098304, "quarter": 2 }, { "change_in_working_capital": 40633, "financing_cash_flow": 170003, "investing_cash_flow": -295627, "net_cash_flow": 13565225, "operating_cash_flow": 14120980, "quarter": 3 }, { "change_in_working_capital": 67135, "financing_cash_flow": -112055, "investing_cash_flow": -326910, "net_cash_flow": 13653707, "operating_cash_flow": 13558441, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7970217560229593, "current_ratio": 1.231290476109857, "debt_to_equity_ratio": 0.7054818081075548, "profit_margin": 0.174250160059377, "quarter": 1, "return_on_assets": 0.13888116855780638, "return_on_equity": 0.20797543501750806 }, { "asset_turnover_ratio": 0.7523590833116236, "current_ratio": 2.283564695117967, "debt_to_equity_ratio": 0.7277356134209945, "profit_margin": 0.15663599759018199, "quarter": 2, "return_on_assets": 0.117846515560551, "return_on_equity": 0.18214273517633595 }, { "asset_turnover_ratio": 0.7101991667265235, "current_ratio": 2.360864653376476, "debt_to_equity_ratio": 0.7386076247842163, "profit_margin": 0.15166749432207977, "quarter": 3, "return_on_assets": 0.10771412808704077, "return_on_equity": 0.16906221527798143 }, { "asset_turnover_ratio": 0.6704017642048568, "current_ratio": 1.218176201557027, "debt_to_equity_ratio": 0.7373260241476792, "profit_margin": 0.16141435848048374, "quarter": 4, "return_on_assets": 0.10821247069331147, "return_on_equity": 0.16964286763096317 } ], "income_statement": [ { "depreciation": 4349254, "expenses": 55734811, "income_tax": 4187229, "marketing_expense": 7636428, "net_income": 16832009, "net_profit": 12644780, "operational_expense": 29378571, "product_revenue": 22338967, "quarter": 1, "rd_expense": 5937099, "revenue": 72566820, "salaries_expense": 21796437, "service_revenue": 50227853 }, { "depreciation": 4073937, "expenses": 54643664, "income_tax": 4714047, "marketing_expense": 10754690, "net_income": 15738414, "net_profit": 11024367, "operational_expense": 27729337, "product_revenue": 18766399, "quarter": 2, "rd_expense": 9811949, "revenue": 70382078, "salaries_expense": 26298441, "service_revenue": 51615679 }, { "depreciation": 3767685, "expenses": 53573879, "income_tax": 4335937, "marketing_expense": 7038785, "net_income": 14689232, "net_profit": 10353295, "operational_expense": 33550012, "product_revenue": 19506196, "quarter": 3, "rd_expense": 7502634, "revenue": 68263111, "salaries_expense": 21402375, "service_revenue": 48756915 }, { "depreciation": 2871529, "expenses": 52525039, "income_tax": 2995988, "marketing_expense": 6371556, "net_income": 13682900, "net_profit": 10686912, "operational_expense": 34619890, "product_revenue": 16620856, "quarter": 4, "rd_expense": 6408990, "revenue": 66207939, "salaries_expense": 22195449, "service_revenue": 49587083 } ], "market_conditions": { "gdp_growth": [ -0.016665179506998654, -0.0017974331259902922, -0.001235454747176238, -0.015108074397819356 ], "inflation_rate": [ 0.026799109586143784, 0.029555463847632604, 0.023079028005731913, 0.024387856779485868 ], "interest_rate": [ 0.04649028932095343, 0.04647093385442511, 0.046790926077279194, 0.04110562991939756 ], "year": 2004 }, "random_event": { "description": "Hansen LLC Senior Leadership Change in 2004", "impact": 0.01, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 111350, "billable_hours_per_employee": 109, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 90329759, "net_revenue": 72105480, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 119183 }, { "average_project_size": 146073, "billable_hours_per_employee": 135, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 81479292, "net_revenue": 71799642, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 118677 }, { "average_project_size": 186578, "billable_hours_per_employee": 113, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 84684218, "net_revenue": 71495102, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 118174 }, { "average_project_size": 123777, "billable_hours_per_employee": 136, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 82860300, "net_revenue": 71191854, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 117672 } ], "balance_sheet": [ { "assets": 77239385, "current_assets": 34872992, "current_liabilities": 26185673, "equity": 51473881, "fixed_assets": 42366393, "liabilities": 43748530, "long_term_liabilities": 17562857, "quarter": 1 }, { "assets": 78230667, "current_assets": 25897274, "current_liabilities": 21275219, "equity": 51475546, "fixed_assets": 52333393, "liabilities": 44966295, "long_term_liabilities": 23691076, "quarter": 2 }, { "assets": 79234671, "current_assets": 31571912, "current_liabilities": 26509755, "equity": 50503492, "fixed_assets": 47662759, "liabilities": 46217957, "long_term_liabilities": 19708202, "quarter": 3 }, { "assets": 80251561, "current_assets": 27708835, "current_liabilities": 20408667, "equity": 50701042, "fixed_assets": 52542726, "liabilities": 47504459, "long_term_liabilities": 27095792, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61112, "financing_cash_flow": -140695, "investing_cash_flow": -422570, "net_cash_flow": 21023399, "operating_cash_flow": 21428035, "quarter": 1 }, { "change_in_working_capital": 74793, "financing_cash_flow": -26828, "investing_cash_flow": -294077, "net_cash_flow": 20101697, "operating_cash_flow": 20740559, "quarter": 2 }, { "change_in_working_capital": -16853, "financing_cash_flow": 138241, "investing_cash_flow": -444914, "net_cash_flow": 19713689, "operating_cash_flow": 20208284, "quarter": 3 }, { "change_in_working_capital": -34607, "financing_cash_flow": -106996, "investing_cash_flow": -103253, "net_cash_flow": 21976135, "operating_cash_flow": 22294311, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9335325494888391, "current_ratio": 1.3317584772405888, "debt_to_equity_ratio": 0.8499170676483477, "profit_margin": 0.2493988806398626, "quarter": 1, "return_on_assets": 0.23282197288339362, "return_on_equity": 0.34936215514816144 }, { "asset_turnover_ratio": 0.9177940666158452, "current_ratio": 1.217250642637333, "debt_to_equity_ratio": 0.873546732267784, "profit_margin": 0.25363878555271907, "quarter": 2, "return_on_assets": 0.2327881724439343, "return_on_equity": 0.35378301766823417 }, { "asset_turnover_ratio": 0.9023209296849355, "current_ratio": 1.1909544995794945, "debt_to_equity_ratio": 0.9151437884730822, "profit_margin": 0.2445870767482785, "quarter": 3, "return_on_assets": 0.22069603848042735, "return_on_equity": 0.34624888908671897 }, { "asset_turnover_ratio": 0.8871086507588307, "current_ratio": 1.3576994029056382, "debt_to_equity_ratio": 0.9369523214138281, "profit_margin": 0.2521909318445338, "quarter": 4, "return_on_assets": 0.2237207572822166, "return_on_equity": 0.3541138266941338 } ], "income_statement": [ { "depreciation": 3445009, "expenses": 47566543, "income_tax": 6555911, "marketing_expense": 7334947, "net_income": 24538937, "net_profit": 17983026, "operational_expense": 24411909, "product_revenue": 22401103, "quarter": 1, "rd_expense": 9054571, "revenue": 72105480, "salaries_expense": 16350217, "service_revenue": 49704377 }, { "depreciation": 2529385, "expenses": 47437282, "income_tax": 6151186, "marketing_expense": 4776675, "net_income": 24362360, "net_profit": 18211174, "operational_expense": 32885104, "product_revenue": 14875772, "quarter": 2, "rd_expense": 9191304, "revenue": 71799642, "salaries_expense": 17010579, "service_revenue": 56923870 }, { "depreciation": 2721506, "expenses": 47308373, "income_tax": 6699951, "marketing_expense": 7479060, "net_income": 24186729, "net_profit": 17486778, "operational_expense": 25413336, "product_revenue": 27844522, "quarter": 3, "rd_expense": 5703979, "revenue": 71495102, "salaries_expense": 18232258, "service_revenue": 43650580 }, { "depreciation": 4340371, "expenses": 47179815, "income_tax": 6058099, "marketing_expense": 7488466, "net_income": 24012039, "net_profit": 17953940, "operational_expense": 31993834, "product_revenue": 22873586, "quarter": 4, "rd_expense": 5712775, "revenue": 71191854, "salaries_expense": 18536592, "service_revenue": 48318268 } ], "market_conditions": { "gdp_growth": [ 0.003208091104667273, -0.008588855987339494, 0.002357657216158703, -0.014305828545755295 ], "inflation_rate": [ 0.02507653801533989, 0.03233064588144022, 0.02686093183283632, 0.024697133326303917 ], "interest_rate": [ 0.04514500008062916, 0.04080665242507724, 0.0443681543700377, 0.044198206452705245 ], "year": 2005 }, "random_event": { "description": "Hansen LLC Data Privacy Regulation Impact in 2005", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 95807, "billable_hours_per_employee": 105, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 87681733, "net_revenue": 73049578, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 120743 }, { "average_project_size": 54751, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 81597230, "net_revenue": 74084501, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 122454 }, { "average_project_size": 118792, "billable_hours_per_employee": 121, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 89894821, "net_revenue": 75134087, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 124189 }, { "average_project_size": 160557, "billable_hours_per_employee": 152, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 91743655, "net_revenue": 76198543, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 125948 } ], "balance_sheet": [ { "assets": 88567888, "current_assets": 30159132, "current_liabilities": 17938458, "equity": 70998548, "fixed_assets": 58408756, "liabilities": 37365049, "long_term_liabilities": 19426591, "quarter": 1 }, { "assets": 90173216, "current_assets": 34016554, "current_liabilities": 15462037, "equity": 74019618, "fixed_assets": 56156662, "liabilities": 37797232, "long_term_liabilities": 22335195, "quarter": 2 }, { "assets": 91807641, "current_assets": 39747005, "current_liabilities": 19397367, "equity": 74354568, "fixed_assets": 52060636, "liabilities": 38234415, "long_term_liabilities": 18837048, "quarter": 3 }, { "assets": 93471690, "current_assets": 43577182, "current_liabilities": 18800563, "equity": 75122333, "fixed_assets": 49894508, "liabilities": 38676654, "long_term_liabilities": 19876091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57522, "financing_cash_flow": -17861, "investing_cash_flow": -351255, "net_cash_flow": 22133955, "operating_cash_flow": 22559525, "quarter": 1 }, { "change_in_working_capital": 22026, "financing_cash_flow": 48785, "investing_cash_flow": -188998, "net_cash_flow": 23745523, "operating_cash_flow": 24138698, "quarter": 2 }, { "change_in_working_capital": -69728, "financing_cash_flow": 150401, "investing_cash_flow": -362230, "net_cash_flow": 23516512, "operating_cash_flow": 24035376, "quarter": 3 }, { "change_in_working_capital": -7557, "financing_cash_flow": 183352, "investing_cash_flow": -491016, "net_cash_flow": 23304884, "operating_cash_flow": 23629905, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8247862701659997, "current_ratio": 1.681255546045262, "debt_to_equity_ratio": 0.5262790585520143, "profit_margin": 0.27099005281043514, "quarter": 1, "return_on_assets": 0.22350887490960605, "return_on_equity": 0.2788185048516767 }, { "asset_turnover_ratio": 0.8215798913060837, "current_ratio": 2.2000046953709917, "debt_to_equity_ratio": 0.5106380311230463, "profit_margin": 0.2921479352341187, "quarter": 2, "return_on_assets": 0.24002286887494398, "return_on_equity": 0.2924040218635011 }, { "asset_turnover_ratio": 0.8183859881553868, "current_ratio": 2.049092796976002, "debt_to_equity_ratio": 0.5142174318059383, "profit_margin": 0.27659006490622556, "quarter": 3, "return_on_assets": 0.226357433582244, "return_on_equity": 0.27948978198622576 }, { "asset_turnover_ratio": 0.8152045073754417, "current_ratio": 2.317865800082689, "debt_to_equity_ratio": 0.5148489464511172, "profit_margin": 0.266767528612719, "quarter": 4, "return_on_assets": 0.21747009174649565, "return_on_equity": 0.2705892667098079 } ], "income_statement": [ { "depreciation": 2763816, "expenses": 45852532, "income_tax": 7401337, "marketing_expense": 8713110, "net_income": 27197046, "net_profit": 19795709, "operational_expense": 27612519, "product_revenue": 18518015, "quarter": 1, "rd_expense": 8671862, "revenue": 73049578, "salaries_expense": 15328402, "service_revenue": 54531563 }, { "depreciation": 2495064, "expenses": 46344537, "income_tax": 6096330, "marketing_expense": 9111949, "net_income": 27739964, "net_profit": 21643634, "operational_expense": 27245604, "product_revenue": 25554086, "quarter": 2, "rd_expense": 4946548, "revenue": 74084501, "salaries_expense": 18146816, "service_revenue": 48530415 }, { "depreciation": 3254034, "expenses": 46841821, "income_tax": 7510924, "marketing_expense": 7602185, "net_income": 28292266, "net_profit": 20781342, "operational_expense": 30554129, "product_revenue": 16554305, "quarter": 3, "rd_expense": 9038248, "revenue": 75134087, "salaries_expense": 22448655, "service_revenue": 58579782 }, { "depreciation": 3302608, "expenses": 47344441, "income_tax": 8526805, "marketing_expense": 7121884, "net_income": 28854102, "net_profit": 20327297, "operational_expense": 30157167, "product_revenue": 22940022, "quarter": 4, "rd_expense": 8265568, "revenue": 76198543, "salaries_expense": 15130356, "service_revenue": 53258521 } ], "market_conditions": { "gdp_growth": [ -0.0009100655540043396, 0.010076485218254416, 0.011353824121346565, -0.006365903215792687 ], "inflation_rate": [ 0.03132878130853133, 0.03142484063074396, 0.03456583425537067, 0.02957270864492135 ], "interest_rate": [ 0.05842165745044348, 0.06387641938351668, 0.05715827211538906, 0.06067883126560564 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 76112, "billable_hours_per_employee": 94, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 56162284, "net_revenue": 46744902, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 77264 }, { "average_project_size": 98570, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 54894183, "net_revenue": 45699576, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 75536 }, { "average_project_size": 191339, "billable_hours_per_employee": 104, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 55490927, "net_revenue": 44677627, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 73847 }, { "average_project_size": 152414, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 56488437, "net_revenue": 43678531, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 72196 } ], "balance_sheet": [ { "assets": 60577380, "current_assets": 19151562, "current_liabilities": 17852361, "equity": 36889694, "fixed_assets": 41425818, "liabilities": 33746289, "long_term_liabilities": 15893928, "quarter": 1 }, { "assets": 61918048, "current_assets": 18820059, "current_liabilities": 20377604, "equity": 38003876, "fixed_assets": 43097989, "liabilities": 34250725, "long_term_liabilities": 13873121, "quarter": 2 }, { "assets": 63288388, "current_assets": 20136241, "current_liabilities": 16099680, "equity": 39006726, "fixed_assets": 43152147, "liabilities": 34762701, "long_term_liabilities": 18663021, "quarter": 3 }, { "assets": 64689055, "current_assets": 20720918, "current_liabilities": 15664881, "equity": 39840769, "fixed_assets": 43968137, "liabilities": 35282329, "long_term_liabilities": 19617448, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28914, "financing_cash_flow": -139796, "investing_cash_flow": -208926, "net_cash_flow": 11965700, "operating_cash_flow": 12208574, "quarter": 1 }, { "change_in_working_capital": 30247, "financing_cash_flow": 6487, "investing_cash_flow": -400216, "net_cash_flow": 11945408, "operating_cash_flow": 12419037, "quarter": 2 }, { "change_in_working_capital": 59603, "financing_cash_flow": -127935, "investing_cash_flow": -493018, "net_cash_flow": 12484307, "operating_cash_flow": 13091840, "quarter": 3 }, { "change_in_working_capital": -49187, "financing_cash_flow": 76297, "investing_cash_flow": -218134, "net_cash_flow": 12989543, "operating_cash_flow": 13180967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7716560537943371, "current_ratio": 1.0727747439120237, "debt_to_equity_ratio": 0.9147890736095561, "profit_margin": 0.21518074848033697, "quarter": 1, "return_on_assets": 0.1660455272248486, "return_on_equity": 0.27266702185168573 }, { "asset_turnover_ratio": 0.738065515243633, "current_ratio": 0.9235658421863532, "debt_to_equity_ratio": 0.9012429416410053, "profit_margin": 0.22618487751396205, "quarter": 2, "return_on_assets": 0.16693925816266042, "return_on_equity": 0.2719868099769613 }, { "asset_turnover_ratio": 0.7059371934074226, "current_ratio": 1.250723057849597, "debt_to_equity_ratio": 0.891197610381348, "profit_margin": 0.23459256240265403, "quarter": 3, "return_on_assets": 0.1656076150967852, "return_on_equity": 0.2686982496300766 }, { "asset_turnover_ratio": 0.6752074365593994, "current_ratio": 1.3227625540213168, "debt_to_equity_ratio": 0.8855835337917298, "profit_margin": 0.2388826446567079, "quarter": 4, "return_on_assets": 0.16129533813718566, "return_on_equity": 0.2618936145534741 } ], "income_statement": [ { "depreciation": 2149971, "expenses": 32657431, "income_tax": 4028868, "marketing_expense": 4579781, "net_income": 14087471, "net_profit": 10058603, "operational_expense": 21236078, "product_revenue": 16337228, "quarter": 1, "rd_expense": 4615471, "revenue": 46744902, "salaries_expense": 15951734, "service_revenue": 30407674 }, { "depreciation": 2082484, "expenses": 31844139, "income_tax": 3518884, "marketing_expense": 6368520, "net_income": 13855437, "net_profit": 10336553, "operational_expense": 21661490, "product_revenue": 14721465, "quarter": 2, "rd_expense": 3510129, "revenue": 45699576, "salaries_expense": 12514508, "service_revenue": 30978111 }, { "depreciation": 2610801, "expenses": 31051101, "income_tax": 3145487, "marketing_expense": 5426398, "net_income": 13626526, "net_profit": 10481039, "operational_expense": 16296609, "product_revenue": 12208059, "quarter": 3, "rd_expense": 4126345, "revenue": 44677627, "salaries_expense": 15103862, "service_revenue": 32469568 }, { "depreciation": 2746924, "expenses": 30277813, "income_tax": 2966675, "marketing_expense": 3350172, "net_income": 13400718, "net_profit": 10434043, "operational_expense": 18019207, "product_revenue": 12143747, "quarter": 4, "rd_expense": 3495802, "revenue": 43678531, "salaries_expense": 9467449, "service_revenue": 31534784 } ], "market_conditions": { "gdp_growth": [ -0.00019899879238787638, 0.0019524630653648678, -0.016239681949212936, -0.00841099353927159 ], "inflation_rate": [ 0.0359713527169884, 0.03348916052951408, 0.034063568973906236, 0.03317266170240756 ], "interest_rate": [ 0.04305803594540036, 0.0437718776608549, 0.04424485848418757, 0.041285303569782716 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 90866, "billable_hours_per_employee": 136, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 56406419, "net_revenue": 46219322, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 76396 }, { "average_project_size": 56524, "billable_hours_per_employee": 120, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 54792204, "net_revenue": 46325399, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 76571 }, { "average_project_size": 65837, "billable_hours_per_employee": 112, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 58364884, "net_revenue": 46431721, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 76747 }, { "average_project_size": 76729, "billable_hours_per_employee": 119, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 57280874, "net_revenue": 46538286, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 76923 } ], "balance_sheet": [ { "assets": 54802102, "current_assets": 23697906, "current_liabilities": 16093665, "equity": 33405441, "fixed_assets": 31104196, "liabilities": 28883845, "long_term_liabilities": 12790180, "quarter": 1 }, { "assets": 55995108, "current_assets": 26715841, "current_liabilities": 12126449, "equity": 33807042, "fixed_assets": 29279267, "liabilities": 29320123, "long_term_liabilities": 17193674, "quarter": 2 }, { "assets": 57214085, "current_assets": 22851571, "current_liabilities": 14552561, "equity": 34460378, "fixed_assets": 34362514, "liabilities": 29762990, "long_term_liabilities": 15210429, "quarter": 3 }, { "assets": 58459598, "current_assets": 23438943, "current_liabilities": 17392272, "equity": 35522349, "fixed_assets": 35020655, "liabilities": 30212547, "long_term_liabilities": 12820275, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45445, "financing_cash_flow": -75613, "investing_cash_flow": -211531, "net_cash_flow": 9443902, "operating_cash_flow": 9672944, "quarter": 1 }, { "change_in_working_capital": 45336, "financing_cash_flow": 110346, "investing_cash_flow": -488277, "net_cash_flow": 9999242, "operating_cash_flow": 10181367, "quarter": 2 }, { "change_in_working_capital": 73082, "financing_cash_flow": 13937, "investing_cash_flow": -217831, "net_cash_flow": 9842517, "operating_cash_flow": 10268739, "quarter": 3 }, { "change_in_working_capital": -77435, "financing_cash_flow": -154835, "investing_cash_flow": -487806, "net_cash_flow": 10789636, "operating_cash_flow": 10802330, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8433859343570435, "current_ratio": 1.472499023684164, "debt_to_equity_ratio": 0.8646449241607078, "profit_margin": 0.16199251040506393, "quarter": 1, "return_on_assets": 0.1366222047468179, "return_on_equity": 0.2241306738025102 }, { "asset_turnover_ratio": 0.8273115394294802, "current_ratio": 2.203105047487521, "debt_to_equity_ratio": 0.8672785687668267, "profit_margin": 0.15395565184446658, "quarter": 2, "return_on_assets": 0.12736928733131472, "return_on_equity": 0.21096365070922207 }, { "asset_turnover_ratio": 0.8115435386234001, "current_ratio": 1.5702783173353474, "debt_to_equity_ratio": 0.863687275862151, "profit_margin": 0.15095893171825356, "quarter": 3, "return_on_assets": 0.12250974563343973, "return_on_equity": 0.20340122212240389 }, { "asset_turnover_ratio": 0.7960760523874968, "current_ratio": 1.347664238461772, "debt_to_equity_ratio": 0.8505222163095126, "profit_margin": 0.15632930701401423, "quarter": 4, "return_on_assets": 0.12445001760018945, "return_on_equity": 0.20480903444758117 } ], "income_statement": [ { "depreciation": 2185760, "expenses": 36440850, "income_tax": 2291288, "marketing_expense": 6627949, "net_income": 9778472, "net_profit": 7487184, "operational_expense": 23871718, "product_revenue": 17428619, "quarter": 1, "rd_expense": 6253412, "revenue": 46219322, "salaries_expense": 11676238, "service_revenue": 28790703 }, { "depreciation": 3049310, "expenses": 36500393, "income_tax": 2692949, "marketing_expense": 5092569, "net_income": 9825006, "net_profit": 7132057, "operational_expense": 21712301, "product_revenue": 15961139, "quarter": 2, "rd_expense": 4734253, "revenue": 46325399, "salaries_expense": 11076393, "service_revenue": 30364260 }, { "depreciation": 3259456, "expenses": 36560033, "income_tax": 2862405, "marketing_expense": 6410999, "net_income": 9871688, "net_profit": 7009283, "operational_expense": 19364545, "product_revenue": 16092223, "quarter": 3, "rd_expense": 6617728, "revenue": 46431721, "salaries_expense": 11696726, "service_revenue": 30339498 }, { "depreciation": 3527032, "expenses": 36619771, "income_tax": 2643217, "marketing_expense": 6620465, "net_income": 9918515, "net_profit": 7275298, "operational_expense": 22918410, "product_revenue": 18208578, "quarter": 4, "rd_expense": 4105910, "revenue": 46538286, "salaries_expense": 13564987, "service_revenue": 28329708 } ], "market_conditions": { "gdp_growth": [ 0.006429028048912296, 0.005567602699655616, 0.013879306276677035, 0.003871151718098361 ], "inflation_rate": [ 0.030375591300179982, 0.02199375282676578, 0.02620905334704085, 0.028828863648682927 ], "interest_rate": [ 0.05329057531208593, 0.04828114619590862, 0.05272313837925422, 0.05509490618019683 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 133201, "billable_hours_per_employee": 91, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 38466552, "net_revenue": 34803888, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 57527 }, { "average_project_size": 57472, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 44428417, "net_revenue": 34624628, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 57231 }, { "average_project_size": 57342, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 39587508, "net_revenue": 34446292, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 56936 }, { "average_project_size": 181850, "billable_hours_per_employee": 144, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 40517507, "net_revenue": 34268875, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 56643 } ], "balance_sheet": [ { "assets": 51852860, "current_assets": 22720401, "current_liabilities": 11100441, "equity": 38914945, "fixed_assets": 29132459, "liabilities": 22092405, "long_term_liabilities": 10991964, "quarter": 1 }, { "assets": 53410692, "current_assets": 21569819, "current_liabilities": 10742801, "equity": 39835924, "fixed_assets": 31840873, "liabilities": 22318690, "long_term_liabilities": 11575889, "quarter": 2 }, { "assets": 55015326, "current_assets": 22368202, "current_liabilities": 11023808, "equity": 41306603, "fixed_assets": 32647124, "liabilities": 22547293, "long_term_liabilities": 11523485, "quarter": 3 }, { "assets": 56668169, "current_assets": 21318626, "current_liabilities": 9580501, "equity": 42334565, "fixed_assets": 35349543, "liabilities": 22778237, "long_term_liabilities": 13197736, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86147, "financing_cash_flow": -101631, "investing_cash_flow": -251489, "net_cash_flow": 11127205, "operating_cash_flow": 11366557, "quarter": 1 }, { "change_in_working_capital": 94796, "financing_cash_flow": -50702, "investing_cash_flow": -359864, "net_cash_flow": 9693978, "operating_cash_flow": 9982761, "quarter": 2 }, { "change_in_working_capital": 83792, "financing_cash_flow": -5204, "investing_cash_flow": -460491, "net_cash_flow": 9542780, "operating_cash_flow": 10035775, "quarter": 3 }, { "change_in_working_capital": 61509, "financing_cash_flow": -86599, "investing_cash_flow": -338868, "net_cash_flow": 10558597, "operating_cash_flow": 10525737, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6712047898611572, "current_ratio": 2.0468016540964453, "debt_to_equity_ratio": 0.5677100404484704, "profit_margin": 0.26303067059634255, "quarter": 1, "return_on_assets": 0.17654744598465735, "return_on_equity": 0.2352435548861755 }, { "asset_turnover_ratio": 0.64827147343457, "current_ratio": 2.007839389373405, "debt_to_equity_ratio": 0.5602654026551511, "profit_margin": 0.2525347564744955, "quarter": 2, "return_on_assets": 0.16371107867316154, "return_on_equity": 0.21949841053015365 }, { "asset_turnover_ratio": 0.6261217465111449, "current_ratio": 2.029081239441035, "debt_to_equity_ratio": 0.545852027580191, "profit_margin": 0.25658988201110294, "quarter": 3, "return_on_assets": 0.1606565050618804, "return_on_equity": 0.2139747487829004 }, { "asset_turnover_ratio": 0.6047288205129762, "current_ratio": 2.225209934219515, "debt_to_equity_ratio": 0.5380529361763845, "profit_margin": 0.2464228253772556, "quarter": 4, "return_on_assets": 0.14901898453786286, "return_on_equity": 0.19947371609936232 } ], "income_statement": [ { "depreciation": 2212067, "expenses": 23180113, "income_tax": 2469285, "marketing_expense": 4366027, "net_income": 11623775, "net_profit": 9154490, "operational_expense": 12023700, "product_revenue": 7607603, "quarter": 1, "rd_expense": 3060082, "revenue": 34803888, "salaries_expense": 10731073, "service_revenue": 27196285 }, { "depreciation": 1238839, "expenses": 23023728, "income_tax": 2856978, "marketing_expense": 2374071, "net_income": 11600900, "net_profit": 8743922, "operational_expense": 14787651, "product_revenue": 7789957, "quarter": 2, "rd_expense": 2795842, "revenue": 34624628, "salaries_expense": 7532487, "service_revenue": 26834671 }, { "depreciation": 1197205, "expenses": 22868399, "income_tax": 2739323, "marketing_expense": 4096513, "net_income": 11577893, "net_profit": 8838570, "operational_expense": 15259362, "product_revenue": 7823170, "quarter": 3, "rd_expense": 4028765, "revenue": 34446292, "salaries_expense": 10624369, "service_revenue": 26623122 }, { "depreciation": 2081104, "expenses": 22714118, "income_tax": 3110124, "marketing_expense": 4365733, "net_income": 11554757, "net_profit": 8444633, "operational_expense": 12570634, "product_revenue": 12365001, "quarter": 4, "rd_expense": 3889410, "revenue": 34268875, "salaries_expense": 7001389, "service_revenue": 21903874 } ], "market_conditions": { "gdp_growth": [ -0.011432713993309217, -0.011809632490623067, -0.00924361262543537, -0.0006649364198306612 ], "inflation_rate": [ 0.01790686528195449, 0.02509862490010826, 0.025368051898249186, 0.02306715575211612 ], "interest_rate": [ 0.052554938407187037, 0.04626376031745429, 0.053056377284188716, 0.05087056856582078 ], "year": 2009 }, "random_event": { "description": "Hansen LLC Introduction of New Service in 2009", "impact": 0.09, "type": "Introduction of New Service" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 94419, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 88891603, "net_revenue": 73469973, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 121438 }, { "average_project_size": 105937, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 94047400, "net_revenue": 74354251, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 122900 }, { "average_project_size": 116762, "billable_hours_per_employee": 80, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 84762205, "net_revenue": 75249172, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 124379 }, { "average_project_size": 80640, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 85862750, "net_revenue": 76154864, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 125876 } ], "balance_sheet": [ { "assets": 94347454, "current_assets": 43118075, "current_liabilities": 23207721, "equity": 70225035, "fixed_assets": 51229379, "liabilities": 38696373, "long_term_liabilities": 15488652, "quarter": 1 }, { "assets": 96569710, "current_assets": 43840093, "current_liabilities": 17111642, "equity": 72440400, "fixed_assets": 52729617, "liabilities": 39761579, "long_term_liabilities": 22649937, "quarter": 2 }, { "assets": 98844309, "current_assets": 46203845, "current_liabilities": 19302352, "equity": 73260842, "fixed_assets": 52640464, "liabilities": 40856106, "long_term_liabilities": 21553754, "quarter": 3 }, { "assets": 101172484, "current_assets": 30392555, "current_liabilities": 19968058, "equity": 77124319, "fixed_assets": 70779929, "liabilities": 41980763, "long_term_liabilities": 22012705, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11079, "financing_cash_flow": 103608, "investing_cash_flow": -381795, "net_cash_flow": 18136395, "operating_cash_flow": 18541305, "quarter": 1 }, { "change_in_working_capital": 24142, "financing_cash_flow": 55198, "investing_cash_flow": -369820, "net_cash_flow": 19166959, "operating_cash_flow": 19698834, "quarter": 2 }, { "change_in_working_capital": -96083, "financing_cash_flow": -42964, "investing_cash_flow": -124147, "net_cash_flow": 18187196, "operating_cash_flow": 18651895, "quarter": 3 }, { "change_in_working_capital": -80742, "financing_cash_flow": 48601, "investing_cash_flow": -359764, "net_cash_flow": 22722363, "operating_cash_flow": 22844301, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7787170706270463, "current_ratio": 1.8579193967386973, "debt_to_equity_ratio": 0.5510338727492268, "profit_margin": 0.198366127070715, "quarter": 1, "return_on_assets": 0.15447108938413961, "return_on_equity": 0.2075321713972802 }, { "asset_turnover_ratio": 0.7699541709299945, "current_ratio": 2.562003868477379, "debt_to_equity_ratio": 0.5488867952137205, "profit_margin": 0.21024042055107245, "quarter": 2, "return_on_assets": 0.1618754887013744, "return_on_equity": 0.2157949017399131 }, { "asset_turnover_ratio": 0.7612898786110185, "current_ratio": 2.3936898985159942, "debt_to_equity_ratio": 0.5576799949965086, "profit_margin": 0.20296089105139922, "quarter": 3, "return_on_assets": 0.15451207211130386, "return_on_equity": 0.20846933481872895 }, { "asset_turnover_ratio": 0.7527230822957752, "current_ratio": 1.522058629837714, "debt_to_equity_ratio": 0.5443258824755393, "profit_margin": 0.23547541231246896, "quarter": 4, "return_on_assets": 0.1772477781607102, "return_on_equity": 0.23251547932630692 } ], "income_statement": [ { "depreciation": 3967351, "expenses": 53548134, "income_tax": 5347885, "marketing_expense": 6638229, "net_income": 19921839, "net_profit": 14573954, "operational_expense": 35115365, "product_revenue": 24054867, "quarter": 1, "rd_expense": 10465614, "revenue": 73469973, "salaries_expense": 23023126, "service_revenue": 49415106 }, { "depreciation": 4066565, "expenses": 53566382, "income_tax": 5155600, "marketing_expense": 10519411, "net_income": 20787869, "net_profit": 15632269, "operational_expense": 31665988, "product_revenue": 27819132, "quarter": 2, "rd_expense": 7826874, "revenue": 74354251, "salaries_expense": 26133476, "service_revenue": 46535119 }, { "depreciation": 3379256, "expenses": 53584638, "income_tax": 6391895, "marketing_expense": 9996481, "net_income": 21664534, "net_profit": 15272639, "operational_expense": 27279170, "product_revenue": 28059658, "quarter": 3, "rd_expense": 5611900, "revenue": 75249172, "salaries_expense": 21733895, "service_revenue": 47189514 }, { "depreciation": 4911703, "expenses": 53602899, "income_tax": 4619367, "marketing_expense": 5617892, "net_income": 22551965, "net_profit": 17932598, "operational_expense": 28422450, "product_revenue": 27972897, "quarter": 4, "rd_expense": 7739589, "revenue": 76154864, "salaries_expense": 17871838, "service_revenue": 48181967 } ], "market_conditions": { "gdp_growth": [ 0.0055377751280893655, 0.006602899832467335, -0.002742483228911491, 0.005204193748560555 ], "inflation_rate": [ 0.033462568997019965, 0.034163755098007675, 0.0381164922609489, 0.03217270971736854 ], "interest_rate": [ 0.05073819462279375, 0.0529796937900321, 0.052361450214641905, 0.051539287107766556 ], "year": 2010 }, "random_event": { "description": "Hansen LLC Technology Adoption in 2010", "impact": 0.08, "type": "Technology Adoption" }, "year": 2010 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1999, "industry": "Advertising", "location": "East John", "name": "Decker-Campbell", "num_employees": 408, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.decker-campbell.com" }

[ { "advertising_kpis": [ { "average_project_size": 52406, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 80023973, "net_revenue": 68147861, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 167029 }, { "average_project_size": 172755, "billable_hours_per_employee": 89, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 84937679, "net_revenue": 68400635, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 167649 }, { "average_project_size": 99567, "billable_hours_per_employee": 132, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 83242350, "net_revenue": 68654347, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 168270 }, { "average_project_size": 92423, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 82177832, "net_revenue": 68908999, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 168895 } ], "balance_sheet": [ { "assets": 76678517, "current_assets": 28053884, "current_liabilities": 18681458, "equity": 62059972, "fixed_assets": 48624633, "liabilities": 33633088, "long_term_liabilities": 14951630, "quarter": 1 }, { "assets": 77750881, "current_assets": 30211656, "current_liabilities": 13674996, "equity": 62785427, "fixed_assets": 47539225, "liabilities": 34119429, "long_term_liabilities": 20444433, "quarter": 2 }, { "assets": 78838242, "current_assets": 35189015, "current_liabilities": 17370822, "equity": 64771027, "fixed_assets": 43649227, "liabilities": 34612802, "long_term_liabilities": 17241980, "quarter": 3 }, { "assets": 79940810, "current_assets": 33545544, "current_liabilities": 19388465, "equity": 66452412, "fixed_assets": 46395266, "liabilities": 35113310, "long_term_liabilities": 15724845, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41398, "financing_cash_flow": 158699, "investing_cash_flow": -454200, "net_cash_flow": 21659478, "operating_cash_flow": 22132421, "quarter": 1 }, { "change_in_working_capital": -7557, "financing_cash_flow": -28963, "investing_cash_flow": -233818, "net_cash_flow": 22909679, "operating_cash_flow": 23173903, "quarter": 2 }, { "change_in_working_capital": -4498, "financing_cash_flow": -92202, "investing_cash_flow": -256955, "net_cash_flow": 22726631, "operating_cash_flow": 23041990, "quarter": 3 }, { "change_in_working_capital": 64762, "financing_cash_flow": -45582, "investing_cash_flow": -424946, "net_cash_flow": 23353164, "operating_cash_flow": 23739987, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8887477701218452, "current_ratio": 1.501696709111248, "debt_to_equity_ratio": 0.5419449431914021, "profit_margin": 0.2790189262139864, "quarter": 1, "return_on_assets": 0.24797744849447206, "return_on_equity": 0.3063898095216672 }, { "asset_turnover_ratio": 0.8797409639641254, "current_ratio": 2.2092625109360178, "debt_to_equity_ratio": 0.5434291145300326, "profit_margin": 0.2800262746098775, "quarter": 2, "return_on_assets": 0.24635058476057653, "return_on_equity": 0.30507039475896214 }, { "asset_turnover_ratio": 0.8708254428098485, "current_ratio": 2.0257541640804333, "debt_to_equity_ratio": 0.5343871110766856, "profit_margin": 0.2992612689186309, "quarter": 3, "return_on_assets": 0.2606043270219039, "return_on_equity": 0.3172033539008112 }, { "asset_turnover_ratio": 0.8620002599423249, "current_ratio": 1.7301804964962415, "debt_to_equity_ratio": 0.528397825499547, "profit_margin": 0.3138184027314052, "quarter": 4, "return_on_assets": 0.2705115447291565, "return_on_equity": 0.3254195197609983 } ], "income_statement": [ { "depreciation": 3117878, "expenses": 41141166, "income_tax": 7992152, "marketing_expense": 7225470, "net_income": 27006695, "net_profit": 19014543, "operational_expense": 26905443, "product_revenue": 23771785, "quarter": 1, "rd_expense": 6713017, "revenue": 68147861, "salaries_expense": 12725763, "service_revenue": 44376076 }, { "depreciation": 4019928, "expenses": 41129026, "income_tax": 8117634, "marketing_expense": 7693235, "net_income": 27271609, "net_profit": 19153975, "operational_expense": 24834519, "product_revenue": 14081760, "quarter": 2, "rd_expense": 6398873, "revenue": 68400635, "salaries_expense": 16269663, "service_revenue": 54318875 }, { "depreciation": 2496403, "expenses": 41116889, "income_tax": 6991871, "marketing_expense": 6986162, "net_income": 27537458, "net_profit": 20545587, "operational_expense": 22312382, "product_revenue": 25616933, "quarter": 3, "rd_expense": 8024394, "revenue": 68654347, "salaries_expense": 20350548, "service_revenue": 43037414 }, { "depreciation": 2115075, "expenses": 41104757, "income_tax": 6179330, "marketing_expense": 4312231, "net_income": 27804242, "net_profit": 21624912, "operational_expense": 25797060, "product_revenue": 26388473, "quarter": 4, "rd_expense": 5155177, "revenue": 68908999, "salaries_expense": 13558348, "service_revenue": 42520526 } ], "market_conditions": { "gdp_growth": [ -0.0026182362438606135, 0.006351211593590152, 0.011677747198801913, -0.0012747884438321002 ], "inflation_rate": [ 0.03474518257715823, 0.03579186027457422, 0.03892071490845348, 0.03792147106809825 ], "interest_rate": [ 0.060036217824106564, 0.057888741756297095, 0.05496407246448619, 0.057790006153759906 ], "year": 1999 }, "random_event": { "description": "Decker-Campbell New Ad Campaign Launch in 1999", "impact": 0.03, "type": "New Ad Campaign Launch" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 101949, "billable_hours_per_employee": 81, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 60235789, "net_revenue": 51244696, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 125600 }, { "average_project_size": 199853, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 57248062, "net_revenue": 51997862, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 127446 }, { "average_project_size": 158352, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 68334595, "net_revenue": 52762098, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 129319 }, { "average_project_size": 136736, "billable_hours_per_employee": 97, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 67109405, "net_revenue": 53537566, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 131220 } ], "balance_sheet": [ { "assets": 55466022, "current_assets": 26518493, "current_liabilities": 16965062, "equity": 33667702, "fixed_assets": 28947529, "liabilities": 32892908, "long_term_liabilities": 15927846, "quarter": 1 }, { "assets": 56469827, "current_assets": 18851293, "current_liabilities": 15830276, "equity": 34686082, "fixed_assets": 37618534, "liabilities": 33457471, "long_term_liabilities": 17627195, "quarter": 2 }, { "assets": 57491799, "current_assets": 27589298, "current_liabilities": 18429317, "equity": 34471792, "fixed_assets": 29902501, "liabilities": 34031723, "long_term_liabilities": 15602406, "quarter": 3 }, { "assets": 58532266, "current_assets": 26227365, "current_liabilities": 14128426, "equity": 35130635, "fixed_assets": 32304901, "liabilities": 34615832, "long_term_liabilities": 20487406, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86963, "financing_cash_flow": -33665, "investing_cash_flow": -131203, "net_cash_flow": 14237859, "operating_cash_flow": 14599054, "quarter": 1 }, { "change_in_working_capital": -91218, "financing_cash_flow": 196584, "investing_cash_flow": -328528, "net_cash_flow": 13840188, "operating_cash_flow": 14271380, "quarter": 2 }, { "change_in_working_capital": 99538, "financing_cash_flow": 89507, "investing_cash_flow": -446522, "net_cash_flow": 13356305, "operating_cash_flow": 13911764, "quarter": 3 }, { "change_in_working_capital": -53574, "financing_cash_flow": -29510, "investing_cash_flow": -166918, "net_cash_flow": 13457974, "operating_cash_flow": 13563160, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9238934784254043, "current_ratio": 1.5631238482948073, "debt_to_equity_ratio": 0.9769870245376414, "profit_margin": 0.21650217224432358, "quarter": 1, "return_on_assets": 0.20002494500146414, "return_on_equity": 0.3295320838945289 }, { "asset_turnover_ratio": 0.9208078855987996, "current_ratio": 1.190837923482825, "debt_to_equity_ratio": 0.964579135804384, "profit_margin": 0.22450396133594877, "quarter": 2, "return_on_assets": 0.20672501794630962, "return_on_equity": 0.3365536067175301 }, { "asset_turnover_ratio": 0.9177325969570025, "current_ratio": 1.497033123907956, "debt_to_equity_ratio": 0.987233938984083, "profit_margin": 0.2087050442914533, "quarter": 3, "return_on_assets": 0.19153542229562168, "return_on_equity": 0.3194413565735138 }, { "asset_turnover_ratio": 0.9146675783917199, "current_ratio": 1.8563543454876006, "debt_to_equity_ratio": 0.9853460377246241, "profit_margin": 0.20946415457139012, "quarter": 4, "return_on_assets": 0.1915900710216823, "return_on_equity": 0.31921429828979747 } ], "income_statement": [ { "depreciation": 3504466, "expenses": 36748680, "income_tax": 3401428, "marketing_expense": 6696069, "net_income": 14496016, "net_profit": 11094588, "operational_expense": 23731928, "product_revenue": 16800188, "quarter": 1, "rd_expense": 4109136, "revenue": 51244696, "salaries_expense": 13958867, "service_revenue": 34444508 }, { "depreciation": 2597654, "expenses": 37065754, "income_tax": 3258382, "marketing_expense": 4696128, "net_income": 14932108, "net_profit": 11673726, "operational_expense": 24149114, "product_revenue": 17485568, "quarter": 2, "rd_expense": 5912997, "revenue": 51997862, "salaries_expense": 17581411, "service_revenue": 34512294 }, { "depreciation": 2900048, "expenses": 37385565, "income_tax": 4364817, "marketing_expense": 5032115, "net_income": 15376533, "net_profit": 11011716, "operational_expense": 23783975, "product_revenue": 11413107, "quarter": 3, "rd_expense": 6358975, "revenue": 52762098, "salaries_expense": 17005260, "service_revenue": 41348991 }, { "depreciation": 2348959, "expenses": 37708135, "income_tax": 4615230, "marketing_expense": 5469669, "net_income": 15829431, "net_profit": 11214201, "operational_expense": 19169739, "product_revenue": 20400876, "quarter": 4, "rd_expense": 4296844, "revenue": 53537566, "salaries_expense": 18117504, "service_revenue": 33136690 } ], "market_conditions": { "gdp_growth": [ -0.012797842577573385, -0.01633069552113241, -0.020072354762827274, -0.016665140914968433 ], "inflation_rate": [ 0.0314181016528812, 0.03461658560842516, 0.036575541278099005, 0.03825675429528283 ], "interest_rate": [ 0.05094530777082469, 0.04680396681763336, 0.05323853635402827, 0.04786811258525 ], "year": 2000 }, "random_event": { "description": "Decker-Campbell Award Nomination in 2000", "impact": -0.03, "type": "Award Nomination" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 174247, "billable_hours_per_employee": 128, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 23946330, "net_revenue": 20912041, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 51255 }, { "average_project_size": 78614, "billable_hours_per_employee": 129, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 26322907, "net_revenue": 20792767, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 50963 }, { "average_project_size": 103920, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 25853833, "net_revenue": 20674174, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 50672 }, { "average_project_size": 153639, "billable_hours_per_employee": 103, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 22799421, "net_revenue": 20556257, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 50383 } ], "balance_sheet": [ { "assets": 24952499, "current_assets": 12241459, "current_liabilities": 5931828, "equity": 17999543, "fixed_assets": 12711040, "liabilities": 11246580, "long_term_liabilities": 5314752, "quarter": 1 }, { "assets": 25566863, "current_assets": 8636059, "current_liabilities": 5364594, "equity": 18485253, "fixed_assets": 16930804, "liabilities": 11533639, "long_term_liabilities": 6169045, "quarter": 2 }, { "assets": 26196353, "current_assets": 11706030, "current_liabilities": 5748735, "equity": 18698893, "fixed_assets": 14490323, "liabilities": 11828024, "long_term_liabilities": 6079289, "quarter": 3 }, { "assets": 26841343, "current_assets": 12373735, "current_liabilities": 6823606, "equity": 19259008, "fixed_assets": 14467608, "liabilities": 12129923, "long_term_liabilities": 5306317, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71119, "financing_cash_flow": 165811, "investing_cash_flow": -426983, "net_cash_flow": 4825302, "operating_cash_flow": 5221210, "quarter": 1 }, { "change_in_working_capital": 73358, "financing_cash_flow": 161929, "investing_cash_flow": -289771, "net_cash_flow": 5759053, "operating_cash_flow": 5774435, "quarter": 2 }, { "change_in_working_capital": 13961, "financing_cash_flow": -7809, "investing_cash_flow": -170535, "net_cash_flow": 5485589, "operating_cash_flow": 5807234, "quarter": 3 }, { "change_in_working_capital": -7775, "financing_cash_flow": -98186, "investing_cash_flow": -344876, "net_cash_flow": 5155106, "operating_cash_flow": 5591743, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8380740141498453, "current_ratio": 2.0636908217837737, "debt_to_equity_ratio": 0.6248258636344267, "profit_margin": 0.20531826616062965, "quarter": 1, "return_on_assets": 0.17207190349952523, "return_on_equity": 0.23854072295057713 }, { "asset_turnover_ratio": 0.8132701692812294, "current_ratio": 1.6098252728911078, "debt_to_equity_ratio": 0.6239373082965107, "profit_margin": 0.21411431196242425, "quarter": 2, "return_on_assets": 0.1741327827352147, "return_on_equity": 0.24084219999585615 }, { "asset_turnover_ratio": 0.7892004661870299, "current_ratio": 2.0362792857907, "debt_to_equity_ratio": 0.6325520981375743, "profit_margin": 0.20946732865845089, "quarter": 3, "return_on_assets": 0.16531171342820125, "return_on_equity": 0.23159467247606583 }, { "asset_turnover_ratio": 0.7658430876577227, "current_ratio": 1.8133718447401566, "debt_to_equity_ratio": 0.6298311418739739, "profit_margin": 0.2212264616072858, "quarter": 4, "return_on_assets": 0.16942475642891638, "return_on_equity": 0.23612784209861692 } ], "income_statement": [ { "depreciation": 927586, "expenses": 15250007, "income_tax": 1368410, "marketing_expense": 2791204, "net_income": 5662034, "net_profit": 4293624, "operational_expense": 9213980, "product_revenue": 7114718, "quarter": 1, "rd_expense": 1533654, "revenue": 20912041, "salaries_expense": 6603667, "service_revenue": 13797323 }, { "depreciation": 1322406, "expenses": 15119365, "income_tax": 1221373, "marketing_expense": 2198451, "net_income": 5673402, "net_profit": 4452029, "operational_expense": 9917467, "product_revenue": 5615908, "quarter": 2, "rd_expense": 2867244, "revenue": 20792767, "salaries_expense": 4930148, "service_revenue": 15176859 }, { "depreciation": 1476670, "expenses": 14989844, "income_tax": 1353766, "marketing_expense": 1670157, "net_income": 5684330, "net_profit": 4330564, "operational_expense": 8878037, "product_revenue": 4437429, "quarter": 3, "rd_expense": 2012456, "revenue": 20674174, "salaries_expense": 6991384, "service_revenue": 16236745 }, { "depreciation": 1044155, "expenses": 14861431, "income_tax": 1147238, "marketing_expense": 2759300, "net_income": 5694826, "net_profit": 4547588, "operational_expense": 8481977, "product_revenue": 4307351, "quarter": 4, "rd_expense": 2455593, "revenue": 20556257, "salaries_expense": 6787248, "service_revenue": 16248906 } ], "market_conditions": { "gdp_growth": [ -0.0028336124015658284, -0.010099607609113485, 0.0013218540943425068, -0.0169891964665458 ], "inflation_rate": [ 0.024924725800132018, 0.02490566155246712, 0.025842412526272843, 0.028337370885379375 ], "interest_rate": [ 0.05017569265070414, 0.052852782447723026, 0.05493956752354865, 0.05183395639289699 ], "year": 2001 }, "random_event": { "description": "Decker-Campbell Expansion to New Market in 2001", "impact": -0.06, "type": "Expansion to New Market" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 96846, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 68896377, "net_revenue": 60571073, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 148459 }, { "average_project_size": 124213, "billable_hours_per_employee": 159, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 71172305, "net_revenue": 59748021, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 146441 }, { "average_project_size": 134065, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 73266861, "net_revenue": 58936153, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 144451 }, { "average_project_size": 131782, "billable_hours_per_employee": 152, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 64201929, "net_revenue": 58135316, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 142489 } ], "balance_sheet": [ { "assets": 84268630, "current_assets": 32294554, "current_liabilities": 19008553, "equity": 61447144, "fixed_assets": 51974076, "liabilities": 36309898, "long_term_liabilities": 17301345, "quarter": 1 }, { "assets": 87228147, "current_assets": 34502735, "current_liabilities": 19358171, "equity": 63104790, "fixed_assets": 52725412, "liabilities": 36973585, "long_term_liabilities": 17615414, "quarter": 2 }, { "assets": 90291602, "current_assets": 35560511, "current_liabilities": 17955473, "equity": 64741500, "fixed_assets": 54731091, "liabilities": 37649403, "long_term_liabilities": 19693930, "quarter": 3 }, { "assets": 93462646, "current_assets": 35762796, "current_liabilities": 22677785, "equity": 67489924, "fixed_assets": 57699850, "liabilities": 38337574, "long_term_liabilities": 15659789, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56128, "financing_cash_flow": -140853, "investing_cash_flow": -261164, "net_cash_flow": 16684339, "operating_cash_flow": 16938067, "quarter": 1 }, { "change_in_working_capital": -71594, "financing_cash_flow": -147845, "investing_cash_flow": -296652, "net_cash_flow": 16061378, "operating_cash_flow": 16706069, "quarter": 2 }, { "change_in_working_capital": -18895, "financing_cash_flow": 134026, "investing_cash_flow": -163485, "net_cash_flow": 14345660, "operating_cash_flow": 14715575, "quarter": 3 }, { "change_in_working_capital": 91183, "financing_cash_flow": 151147, "investing_cash_flow": -369023, "net_cash_flow": 16153213, "operating_cash_flow": 16231412, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7187855433273331, "current_ratio": 1.698948573308026, "debt_to_equity_ratio": 0.5909127037702517, "profit_margin": 0.22268735440760642, "quarter": 1, "return_on_assets": 0.16006445102999775, "return_on_equity": 0.21951243169251283 }, { "asset_turnover_ratio": 0.6849626302390672, "current_ratio": 1.7823344467821882, "debt_to_equity_ratio": 0.5859077417102568, "profit_margin": 0.2150737009347975, "quarter": 2, "return_on_assets": 0.1473174478875494, "return_on_equity": 0.2036331631877707 }, { "asset_turnover_ratio": 0.6527312805901927, "current_ratio": 1.9804831095232078, "debt_to_equity_ratio": 0.5815343018002364, "profit_margin": 0.2052950588749829, "quarter": 3, "return_on_assets": 0.13400250667830657, "return_on_equity": 0.18688632484573264 }, { "asset_turnover_ratio": 0.622016586177113, "current_ratio": 1.5769968716080516, "debt_to_equity_ratio": 0.5680488542260027, "profit_margin": 0.21269088827176927, "quarter": 4, "return_on_assets": 0.13229726023378366, "return_on_equity": 0.18321034114662804 } ], "income_statement": [ { "depreciation": 3449655, "expenses": 43538025, "income_tax": 3544636, "marketing_expense": 5523635, "net_income": 17033048, "net_profit": 13488412, "operational_expense": 26820476, "product_revenue": 18790711, "quarter": 1, "rd_expense": 5857723, "revenue": 60571073, "salaries_expense": 21361114, "service_revenue": 41780362 }, { "depreciation": 3855841, "expenses": 42902295, "income_tax": 3995498, "marketing_expense": 5102459, "net_income": 16845726, "net_profit": 12850228, "operational_expense": 23638768, "product_revenue": 18652727, "quarter": 2, "rd_expense": 7958305, "revenue": 59748021, "salaries_expense": 14103250, "service_revenue": 41095294 }, { "depreciation": 2616274, "expenses": 42275849, "income_tax": 4561003, "marketing_expense": 8099416, "net_income": 16660304, "net_profit": 12099301, "operational_expense": 26903953, "product_revenue": 13370915, "quarter": 3, "rd_expense": 6979978, "revenue": 58936153, "salaries_expense": 19421765, "service_revenue": 45565238 }, { "depreciation": 3866560, "expenses": 41658550, "income_tax": 4111914, "marketing_expense": 4932214, "net_income": 16476766, "net_profit": 12364852, "operational_expense": 26818352, "product_revenue": 16363489, "quarter": 4, "rd_expense": 4973812, "revenue": 58135316, "salaries_expense": 14875725, "service_revenue": 41771827 } ], "market_conditions": { "gdp_growth": [ -0.020833308713571794, -0.01132499001591696, -0.017522658519549737, -0.006487568344210205 ], "inflation_rate": [ 0.030361766122088973, 0.029929684349669645, 0.027902560736470437, 0.03367382725089238 ], "interest_rate": [ 0.047838144277186044, 0.0493862257171014, 0.054303447649237634, 0.054936027144319714 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 194425, "billable_hours_per_employee": 83, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 72968466, "net_revenue": 62539366, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 153283 }, { "average_project_size": 135788, "billable_hours_per_employee": 137, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 80924799, "net_revenue": 62755270, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 153812 }, { "average_project_size": 106241, "billable_hours_per_employee": 148, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 70847815, "net_revenue": 62971920, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 154343 }, { "average_project_size": 82520, "billable_hours_per_employee": 158, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 75731170, "net_revenue": 63189318, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 154876 } ], "balance_sheet": [ { "assets": 76026510, "current_assets": 25952681, "current_liabilities": 24329029, "equity": 41742212, "fixed_assets": 50073829, "liabilities": 43412971, "long_term_liabilities": 19083942, "quarter": 1 }, { "assets": 78648574, "current_assets": 30246126, "current_liabilities": 25963669, "equity": 44177926, "fixed_assets": 48402448, "liabilities": 43885164, "long_term_liabilities": 17921495, "quarter": 2 }, { "assets": 81361069, "current_assets": 35678876, "current_liabilities": 23744219, "equity": 46812885, "fixed_assets": 45682193, "liabilities": 44362493, "long_term_liabilities": 20618274, "quarter": 3 }, { "assets": 84167116, "current_assets": 33525584, "current_liabilities": 24194747, "equity": 49609131, "fixed_assets": 50641532, "liabilities": 44845014, "long_term_liabilities": 20650267, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90399, "financing_cash_flow": -169845, "investing_cash_flow": -191600, "net_cash_flow": 11526722, "operating_cash_flow": 11825685, "quarter": 1 }, { "change_in_working_capital": 16583, "financing_cash_flow": -169920, "investing_cash_flow": -165770, "net_cash_flow": 12663797, "operating_cash_flow": 12770900, "quarter": 2 }, { "change_in_working_capital": -66972, "financing_cash_flow": -136179, "investing_cash_flow": -318813, "net_cash_flow": 14522629, "operating_cash_flow": 14684165, "quarter": 3 }, { "change_in_working_capital": -23207, "financing_cash_flow": 101615, "investing_cash_flow": -209028, "net_cash_flow": 14844464, "operating_cash_flow": 15142325, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8225994590571105, "current_ratio": 1.0667372298335458, "debt_to_equity_ratio": 1.0400256459815787, "profit_margin": 0.1459668299163762, "quarter": 1, "return_on_assets": 0.12007223532949231, "return_on_equity": 0.2186916448031072 }, { "asset_turnover_ratio": 0.7979199978883279, "current_ratio": 1.1649403633977926, "debt_to_equity_ratio": 0.9933731157954314, "profit_margin": 0.1500195282404171, "quarter": 2, "return_on_assets": 0.11970358165680156, "return_on_equity": 0.21310452645513508 }, { "asset_turnover_ratio": 0.7739809810021056, "current_ratio": 1.5026342201442802, "debt_to_equity_ratio": 0.9476556080660271, "profit_margin": 0.15585214806853595, "quarter": 3, "return_on_assets": 0.12062659845337086, "return_on_equity": 0.20964973639202114 }, { "asset_turnover_ratio": 0.7507601662387957, "current_ratio": 1.3856554895986306, "debt_to_equity_ratio": 0.9039669330228743, "profit_margin": 0.16279696198018787, "quarter": 4, "return_on_assets": 0.12222147423941673, "return_on_equity": 0.20736160445946936 } ], "income_statement": [ { "depreciation": 2697012, "expenses": 49863217, "income_tax": 3547476, "marketing_expense": 5313999, "net_income": 12676149, "net_profit": 9128673, "operational_expense": 27975011, "product_revenue": 20992811, "quarter": 1, "rd_expense": 6763865, "revenue": 62539366, "salaries_expense": 14987649, "service_revenue": 41546555 }, { "depreciation": 3356384, "expenses": 49883767, "income_tax": 3456987, "marketing_expense": 6384544, "net_income": 12871503, "net_profit": 9414516, "operational_expense": 33247363, "product_revenue": 18387143, "quarter": 2, "rd_expense": 8693486, "revenue": 62755270, "salaries_expense": 24286367, "service_revenue": 44368127 }, { "depreciation": 4869856, "expenses": 49904327, "income_tax": 3253284, "marketing_expense": 6381977, "net_income": 13067593, "net_profit": 9814309, "operational_expense": 25455160, "product_revenue": 25119358, "quarter": 3, "rd_expense": 5154944, "revenue": 62971920, "salaries_expense": 15924869, "service_revenue": 37852562 }, { "depreciation": 4855296, "expenses": 49924895, "income_tax": 2977394, "marketing_expense": 6921353, "net_income": 13264423, "net_profit": 10287029, "operational_expense": 31388629, "product_revenue": 13375829, "quarter": 4, "rd_expense": 7712193, "revenue": 63189318, "salaries_expense": 17762763, "service_revenue": 49813489 } ], "market_conditions": { "gdp_growth": [ -0.01696184312656318, -0.014010379786090732, 0.0015274115922877217, -0.01439651942287037 ], "inflation_rate": [ 0.02955342269213697, 0.035067221432795295, 0.03221017583683455, 0.03748456257292201 ], "interest_rate": [ 0.0582438637554032, 0.05423675606554184, 0.060355060860463244, 0.05133415877587808 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 70117, "billable_hours_per_employee": 150, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 84916990, "net_revenue": 68474856, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 167831 }, { "average_project_size": 79506, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 75335831, "net_revenue": 67394470, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 165183 }, { "average_project_size": 78216, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 73285697, "net_revenue": 66331131, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 162576 }, { "average_project_size": 171940, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 79948604, "net_revenue": 65284569, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 160011 } ], "balance_sheet": [ { "assets": 74603758, "current_assets": 30432052, "current_liabilities": 17312217, "equity": 53378583, "fixed_assets": 44171706, "liabilities": 38752887, "long_term_liabilities": 21440670, "quarter": 1 }, { "assets": 75948778, "current_assets": 27203956, "current_liabilities": 21509156, "equity": 53711794, "fixed_assets": 48744822, "liabilities": 39567386, "long_term_liabilities": 18058230, "quarter": 2 }, { "assets": 77318047, "current_assets": 28994491, "current_liabilities": 22308884, "equity": 54405683, "fixed_assets": 48323556, "liabilities": 40399005, "long_term_liabilities": 18090121, "quarter": 3 }, { "assets": 78712002, "current_assets": 24924978, "current_liabilities": 24417740, "equity": 54276189, "fixed_assets": 53787024, "liabilities": 41248103, "long_term_liabilities": 16830363, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33303, "financing_cash_flow": -194030, "investing_cash_flow": -266938, "net_cash_flow": 21498150, "operating_cash_flow": 21689695, "quarter": 1 }, { "change_in_working_capital": -92561, "financing_cash_flow": 140394, "investing_cash_flow": -240963, "net_cash_flow": 20391192, "operating_cash_flow": 20704897, "quarter": 2 }, { "change_in_working_capital": -94985, "financing_cash_flow": -29616, "investing_cash_flow": -364397, "net_cash_flow": 19250031, "operating_cash_flow": 19698852, "quarter": 3 }, { "change_in_working_capital": -43011, "financing_cash_flow": 122573, "investing_cash_flow": -484628, "net_cash_flow": 20383236, "operating_cash_flow": 20779109, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9178472752002654, "current_ratio": 1.7578367923646059, "debt_to_equity_ratio": 0.7260006695943952, "profit_margin": 0.25597296619360543, "quarter": 1, "return_on_assets": 0.2349440895457304, "return_on_equity": 0.32836600402075117 }, { "asset_turnover_ratio": 0.8873674043840442, "current_ratio": 1.2647616670779644, "debt_to_equity_ratio": 0.7366610394730067, "profit_margin": 0.25714872451701154, "quarter": 2, "return_on_assets": 0.22818539621532818, "return_on_equity": 0.3226554302021638 }, { "asset_turnover_ratio": 0.8578997216523071, "current_ratio": 1.2996836148325484, "debt_to_equity_ratio": 0.7425511963520428, "profit_margin": 0.26362645618088437, "quarter": 3, "return_on_assets": 0.22616506337776482, "return_on_equity": 0.32141202969550076 }, { "asset_turnover_ratio": 0.829410602464412, "current_ratio": 1.0207733393835794, "debt_to_equity_ratio": 0.7599668244946233, "profit_margin": 0.2575231828519845, "quarter": 4, "return_on_assets": 0.21359245823781742, "return_on_equity": 0.30975443025301574 } ], "income_statement": [ { "depreciation": 4161983, "expenses": 45305380, "income_tax": 5641764, "marketing_expense": 5344571, "net_income": 23169476, "net_profit": 17527712, "operational_expense": 26898904, "product_revenue": 22102842, "quarter": 1, "rd_expense": 7708648, "revenue": 68474856, "salaries_expense": 17910798, "service_revenue": 46372014 }, { "depreciation": 3374495, "expenses": 44495168, "income_tax": 5568900, "marketing_expense": 5921898, "net_income": 22899302, "net_profit": 17330402, "operational_expense": 28740246, "product_revenue": 23511127, "quarter": 2, "rd_expense": 7253067, "revenue": 67394470, "salaries_expense": 21423903, "service_revenue": 43883343 }, { "depreciation": 2212211, "expenses": 43699445, "income_tax": 5145045, "marketing_expense": 4739494, "net_income": 22631686, "net_profit": 17486641, "operational_expense": 25136650, "product_revenue": 20345853, "quarter": 3, "rd_expense": 8247472, "revenue": 66331131, "salaries_expense": 15905423, "service_revenue": 45985278 }, { "depreciation": 3966819, "expenses": 42917953, "income_tax": 5554326, "marketing_expense": 5326493, "net_income": 22366616, "net_profit": 16812290, "operational_expense": 25113758, "product_revenue": 21541026, "quarter": 4, "rd_expense": 7405208, "revenue": 65284569, "salaries_expense": 17585711, "service_revenue": 43743543 } ], "market_conditions": { "gdp_growth": [ -0.015739707114752102, -0.006765274285946093, -0.026613765478370754, -0.014226001373603957 ], "inflation_rate": [ 0.03637699197608317, 0.03465356503433518, 0.03284711914243899, 0.033438429962191235 ], "interest_rate": [ 0.04225406052431878, 0.044003364681763836, 0.0399342991700223, 0.04025042918627062 ], "year": 2004 }, "random_event": { "description": "Decker-Campbell Expansion to New Market in 2004", "impact": -0.06, "type": "Expansion to New Market" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 173726, "billable_hours_per_employee": 149, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 67268713, "net_revenue": 53941005, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 132208 }, { "average_project_size": 79904, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 66359676, "net_revenue": 53878775, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 132056 }, { "average_project_size": 178321, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 61706849, "net_revenue": 53816618, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 131903 }, { "average_project_size": 87446, "billable_hours_per_employee": 83, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 69169194, "net_revenue": 53754532, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 131751 } ], "balance_sheet": [ { "assets": 60871397, "current_assets": 21068598, "current_liabilities": 15565820, "equity": 39554174, "fixed_assets": 39802799, "liabilities": 35510423, "long_term_liabilities": 19944603, "quarter": 1 }, { "assets": 62865470, "current_assets": 24433499, "current_liabilities": 15712563, "equity": 41250028, "fixed_assets": 38431971, "liabilities": 36157151, "long_term_liabilities": 20444588, "quarter": 2 }, { "assets": 64924867, "current_assets": 24974908, "current_liabilities": 15970713, "equity": 43218353, "fixed_assets": 39949959, "liabilities": 36815658, "long_term_liabilities": 20844945, "quarter": 3 }, { "assets": 67051727, "current_assets": 32429150, "current_liabilities": 18748580, "equity": 44332254, "fixed_assets": 34622577, "liabilities": 37486158, "long_term_liabilities": 18737578, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25032, "financing_cash_flow": -169954, "investing_cash_flow": -210354, "net_cash_flow": 15917139, "operating_cash_flow": 16273368, "quarter": 1 }, { "change_in_working_capital": 68517, "financing_cash_flow": 174915, "investing_cash_flow": -179961, "net_cash_flow": 17387174, "operating_cash_flow": 17745213, "quarter": 2 }, { "change_in_working_capital": 88059, "financing_cash_flow": 44285, "investing_cash_flow": -399208, "net_cash_flow": 17231023, "operating_cash_flow": 17527783, "quarter": 3 }, { "change_in_working_capital": 17976, "financing_cash_flow": 155831, "investing_cash_flow": -379720, "net_cash_flow": 16202010, "operating_cash_flow": 16785710, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8861469862438018, "current_ratio": 1.3535167437372397, "debt_to_equity_ratio": 0.897766769191034, "profit_margin": 0.26312450055389214, "quarter": 1, "return_on_assets": 0.2331669831727371, "return_on_equity": 0.35882938675448006 }, { "asset_turnover_ratio": 0.8570487900591534, "current_ratio": 1.5550295009159232, "debt_to_equity_ratio": 0.876536398957111, "profit_margin": 0.2698968007346121, "quarter": 2, "return_on_assets": 0.2313147265104357, "return_on_equity": 0.35252603949747624 }, { "asset_turnover_ratio": 0.8289060954102532, "current_ratio": 1.5637941775047863, "debt_to_equity_ratio": 0.8518524063145118, "profit_margin": 0.28075238767326477, "quarter": 3, "return_on_assets": 0.23271736544335161, "return_on_equity": 0.34960018027526407 }, { "asset_turnover_ratio": 0.8016875091077073, "current_ratio": 1.729685661527433, "debt_to_equity_ratio": 0.8455730222965879, "profit_margin": 0.2747058610797691, "quarter": 4, "return_on_assets": 0.2202282575063279, "return_on_equity": 0.33309122969475 } ], "income_statement": [ { "depreciation": 2080168, "expenses": 34787185, "income_tax": 4960620, "marketing_expense": 3851955, "net_income": 19153820, "net_profit": 14193200, "operational_expense": 17653965, "product_revenue": 13600623, "quarter": 1, "rd_expense": 3563928, "revenue": 53941005, "salaries_expense": 12186428, "service_revenue": 40340382 }, { "depreciation": 3203504, "expenses": 34809311, "income_tax": 4527755, "marketing_expense": 6198979, "net_income": 19069464, "net_profit": 14541709, "operational_expense": 18535229, "product_revenue": 17488152, "quarter": 2, "rd_expense": 3698478, "revenue": 53878775, "salaries_expense": 14446799, "service_revenue": 36390623 }, { "depreciation": 2418639, "expenses": 34831452, "income_tax": 3876022, "marketing_expense": 5669795, "net_income": 18985166, "net_profit": 15109144, "operational_expense": 21105830, "product_revenue": 19954481, "quarter": 3, "rd_expense": 5654815, "revenue": 53816618, "salaries_expense": 14825802, "service_revenue": 33862137 }, { "depreciation": 2019025, "expenses": 34853607, "income_tax": 4134240, "marketing_expense": 5795074, "net_income": 18900925, "net_profit": 14766685, "operational_expense": 22656032, "product_revenue": 20890069, "quarter": 4, "rd_expense": 4799672, "revenue": 53754532, "salaries_expense": 12961695, "service_revenue": 32864463 } ], "market_conditions": { "gdp_growth": [ -0.011137144350296805, -0.010065680561797135, -0.016454210497413815, -0.006839429625688854 ], "inflation_rate": [ 0.031439699455591365, 0.03503138018303252, 0.03437868931223993, 0.030140542572692816 ], "interest_rate": [ 0.04636632065073172, 0.04365191886154293, 0.04487033700000714, 0.046065640106886276 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 2007, "industry": "Advertising", "location": "Jillianfurt", "name": "Bryant, Howard and Thomas", "num_employees": 618, "region": "Latin America", "revenue_size": "Medium", "website": "www.bryant,howardandthomas.com" }

[ { "advertising_kpis": [ { "average_project_size": 179206, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 18996435, "net_revenue": 15459453, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 25015 }, { "average_project_size": 161736, "billable_hours_per_employee": 127, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 17389593, "net_revenue": 15211105, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 24613 }, { "average_project_size": 112258, "billable_hours_per_employee": 93, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 18705610, "net_revenue": 14966748, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 24218 }, { "average_project_size": 107752, "billable_hours_per_employee": 101, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 16878386, "net_revenue": 14726316, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 23829 } ], "balance_sheet": [ { "assets": 22169991, "current_assets": 10539878, "current_liabilities": 5714152, "equity": 14824644, "fixed_assets": 11630113, "liabilities": 9705103, "long_term_liabilities": 3990951, "quarter": 1 }, { "assets": 22836564, "current_assets": 9701974, "current_liabilities": 5609348, "equity": 15252777, "fixed_assets": 13134590, "liabilities": 9854449, "long_term_liabilities": 4245101, "quarter": 2 }, { "assets": 23523178, "current_assets": 10577194, "current_liabilities": 4302298, "equity": 15753141, "fixed_assets": 12945984, "liabilities": 10006093, "long_term_liabilities": 5703795, "quarter": 3 }, { "assets": 24230436, "current_assets": 8777045, "current_liabilities": 5012537, "equity": 16234935, "fixed_assets": 15453391, "liabilities": 10160071, "long_term_liabilities": 5147534, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18376, "financing_cash_flow": -43532, "investing_cash_flow": -377351, "net_cash_flow": 2856428, "operating_cash_flow": 3184317, "quarter": 1 }, { "change_in_working_capital": 17334, "financing_cash_flow": 153792, "investing_cash_flow": -152376, "net_cash_flow": 3007019, "operating_cash_flow": 3142517, "quarter": 2 }, { "change_in_working_capital": 54004, "financing_cash_flow": -11184, "investing_cash_flow": -257385, "net_cash_flow": 2667330, "operating_cash_flow": 3224055, "quarter": 3 }, { "change_in_working_capital": 627, "financing_cash_flow": -132703, "investing_cash_flow": -201835, "net_cash_flow": 2653170, "operating_cash_flow": 3015720, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.697314356149265, "current_ratio": 1.8445218118103963, "debt_to_equity_ratio": 0.6546601051600295, "profit_margin": 0.15264162321913977, "quarter": 1, "return_on_assets": 0.10643919521663316, "return_on_equity": 0.15917792022526814 }, { "asset_turnover_ratio": 0.6660855372112897, "current_ratio": 1.729608146971805, "debt_to_equity_ratio": 0.6460757277183033, "profit_margin": 0.1492765975910363, "quarter": 2, "return_on_assets": 0.09943098269949893, "return_on_equity": 0.14886876009529282 }, { "asset_turnover_ratio": 0.6362553563128247, "current_ratio": 2.4584986906997144, "debt_to_equity_ratio": 0.635180818860188, "profit_margin": 0.1494015934523652, "quarter": 3, "return_on_assets": 0.0950575640757384, "return_on_equity": 0.14194350193399527 }, { "asset_turnover_ratio": 0.6077610819714511, "current_ratio": 1.7510184962225714, "debt_to_equity_ratio": 0.6258153174004084, "profit_margin": 0.14698652398875592, "quarter": 4, "return_on_assets": 0.08933268885462894, "return_on_equity": 0.13332791292358115 } ], "income_statement": [ { "depreciation": 824561, "expenses": 12363704, "income_tax": 735993, "marketing_expense": 1602731, "net_income": 3095749, "net_profit": 2359756, "operational_expense": 7497369, "product_revenue": 3293751, "quarter": 1, "rd_expense": 2025640, "revenue": 15459453, "salaries_expense": 4325898, "service_revenue": 12165702 }, { "depreciation": 871855, "expenses": 12118315, "income_tax": 822128, "marketing_expense": 1494911, "net_income": 3092790, "net_profit": 2270662, "operational_expense": 7794774, "product_revenue": 5455187, "quarter": 2, "rd_expense": 1863035, "revenue": 15211105, "salaries_expense": 5423116, "service_revenue": 9755918 }, { "depreciation": 987999, "expenses": 11877796, "income_tax": 852896, "marketing_expense": 1750075, "net_income": 3088952, "net_profit": 2236056, "operational_expense": 6004844, "product_revenue": 3549277, "quarter": 3, "rd_expense": 2253633, "revenue": 14966748, "salaries_expense": 3674246, "service_revenue": 11417471 }, { "depreciation": 851150, "expenses": 11642051, "income_tax": 919695, "marketing_expense": 1705455, "net_income": 3084265, "net_profit": 2164570, "operational_expense": 7790961, "product_revenue": 4492382, "quarter": 4, "rd_expense": 1444463, "revenue": 14726316, "salaries_expense": 4386225, "service_revenue": 10233934 } ], "market_conditions": { "gdp_growth": [ 0.023214491025481933, 0.012528694135228967, 0.022011000580573974, 0.021076215478772337 ], "inflation_rate": [ 0.02028891885421788, 0.01905120765655293, 0.01704944358970837, 0.0171446586875689 ], "interest_rate": [ 0.02877284160038708, 0.029649054978239695, 0.022411493086643253, 0.024845279316620512 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 109434, "billable_hours_per_employee": 101, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 18623081, "net_revenue": 15371086, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 24872 }, { "average_project_size": 187906, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 19933585, "net_revenue": 15394935, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 24911 }, { "average_project_size": 139562, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 18552816, "net_revenue": 15418822, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 24950 }, { "average_project_size": 161315, "billable_hours_per_employee": 90, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 17593198, "net_revenue": 15442746, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 24988 } ], "balance_sheet": [ { "assets": 15958810, "current_assets": 6286988, "current_liabilities": 3041532, "equity": 12478338, "fixed_assets": 9671822, "liabilities": 7251743, "long_term_liabilities": 4210211, "quarter": 1 }, { "assets": 16265075, "current_assets": 6083604, "current_liabilities": 4406652, "equity": 12744197, "fixed_assets": 10181471, "liabilities": 7361931, "long_term_liabilities": 2955279, "quarter": 2 }, { "assets": 16577216, "current_assets": 7248675, "current_liabilities": 3519785, "equity": 12797893, "fixed_assets": 9328541, "liabilities": 7473792, "long_term_liabilities": 3954007, "quarter": 3 }, { "assets": 16895349, "current_assets": 5235844, "current_liabilities": 3679597, "equity": 13151142, "fixed_assets": 11659505, "liabilities": 7587354, "long_term_liabilities": 3907757, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24685, "financing_cash_flow": -169907, "investing_cash_flow": -392319, "net_cash_flow": 4064710, "operating_cash_flow": 4485337, "quarter": 1 }, { "change_in_working_capital": -98210, "financing_cash_flow": -139075, "investing_cash_flow": -339325, "net_cash_flow": 4434571, "operating_cash_flow": 4703216, "quarter": 2 }, { "change_in_working_capital": 39134, "financing_cash_flow": 102325, "investing_cash_flow": -274543, "net_cash_flow": 4081534, "operating_cash_flow": 4693139, "quarter": 3 }, { "change_in_working_capital": -3072, "financing_cash_flow": -181420, "investing_cash_flow": -449576, "net_cash_flow": 4664728, "operating_cash_flow": 4818502, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9631724420555167, "current_ratio": 2.067046475263124, "debt_to_equity_ratio": 0.5811465437143953, "profit_margin": 0.2453483768160558, "quarter": 1, "return_on_assets": 0.23631279525227758, "return_on_equity": 0.3022254245717659 }, { "asset_turnover_ratio": 0.9465025522476841, "current_ratio": 1.3805501319368991, "debt_to_equity_ratio": 0.577669271747761, "profit_margin": 0.24950108590909933, "quarter": 2, "return_on_assets": 0.2361534146015312, "return_on_equity": 0.301396235478783 }, { "asset_turnover_ratio": 0.9301213183202777, "current_ratio": 2.0594084581870766, "debt_to_equity_ratio": 0.5839861295918007, "profit_margin": 0.23960773397604565, "quarter": 3, "return_on_assets": 0.22286426140553395, "return_on_equity": 0.28867790971529456 }, { "asset_turnover_ratio": 0.9140234984195946, "current_ratio": 1.422939522996676, "debt_to_equity_ratio": 0.5769349916531964, "profit_margin": 0.2488642240181895, "quarter": 4, "return_on_assets": 0.2274677486685833, "return_on_equity": 0.29222914633573266 } ], "income_statement": [ { "depreciation": 714066, "expenses": 10331738, "income_tax": 1268077, "marketing_expense": 1865584, "net_income": 5039348, "net_profit": 3771271, "operational_expense": 6308633, "product_revenue": 4091062, "quarter": 1, "rd_expense": 1283679, "revenue": 15371086, "salaries_expense": 4681358, "service_revenue": 11280024 }, { "depreciation": 862163, "expenses": 10432556, "income_tax": 1121326, "marketing_expense": 1122695, "net_income": 4962379, "net_profit": 3841053, "operational_expense": 5940804, "product_revenue": 3161221, "quarter": 2, "rd_expense": 1996312, "revenue": 15394935, "salaries_expense": 3876670, "service_revenue": 12233714 }, { "depreciation": 998670, "expenses": 10534359, "income_tax": 1189994, "marketing_expense": 1240984, "net_income": 4884463, "net_profit": 3694469, "operational_expense": 6555858, "product_revenue": 3139846, "quarter": 3, "rd_expense": 1887471, "revenue": 15418822, "salaries_expense": 5192983, "service_revenue": 12278976 }, { "depreciation": 975355, "expenses": 10637155, "income_tax": 962444, "marketing_expense": 1277360, "net_income": 4805591, "net_profit": 3843147, "operational_expense": 7377632, "product_revenue": 4369198, "quarter": 4, "rd_expense": 1895381, "revenue": 15442746, "salaries_expense": 4600335, "service_revenue": 11073548 } ], "market_conditions": { "gdp_growth": [ 0.025495582176639088, 0.017701191342014727, 0.02418752901847386, 0.03106846761193585 ], "inflation_rate": [ 0.0140862443636397, 0.011180790808731944, 0.015075919156374462, 0.011152616411201462 ], "interest_rate": [ 0.02632988134726914, 0.020335619580008426, 0.01867856044275402, 0.018252203994797104 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 169382, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 23782469, "net_revenue": 18520757, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 29969 }, { "average_project_size": 99609, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 20250620, "net_revenue": 18233351, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 29504 }, { "average_project_size": 188691, "billable_hours_per_employee": 120, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 20896303, "net_revenue": 17950406, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 29046 }, { "average_project_size": 113871, "billable_hours_per_employee": 130, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 22941831, "net_revenue": 17671852, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 28595 } ], "balance_sheet": [ { "assets": 26789579, "current_assets": 12189740, "current_liabilities": 5668284, "equity": 19876812, "fixed_assets": 14599839, "liabilities": 12371436, "long_term_liabilities": 6703152, "quarter": 1 }, { "assets": 27381042, "current_assets": 12734057, "current_liabilities": 6990853, "equity": 19971814, "fixed_assets": 14646985, "liabilities": 12650335, "long_term_liabilities": 5659482, "quarter": 2 }, { "assets": 27985563, "current_assets": 11645628, "current_liabilities": 6406931, "equity": 20191252, "fixed_assets": 16339935, "liabilities": 12935521, "long_term_liabilities": 6528590, "quarter": 3 }, { "assets": 28603431, "current_assets": 13247788, "current_liabilities": 7745385, "equity": 20300888, "fixed_assets": 15355643, "liabilities": 13227136, "long_term_liabilities": 5481751, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35130, "financing_cash_flow": -25413, "investing_cash_flow": -218350, "net_cash_flow": 6117978, "operating_cash_flow": 6268837, "quarter": 1 }, { "change_in_working_capital": 96898, "financing_cash_flow": 56650, "investing_cash_flow": -166227, "net_cash_flow": 6014661, "operating_cash_flow": 6312502, "quarter": 2 }, { "change_in_working_capital": 44610, "financing_cash_flow": 156128, "investing_cash_flow": -388170, "net_cash_flow": 5299198, "operating_cash_flow": 5721141, "quarter": 3 }, { "change_in_working_capital": 83950, "financing_cash_flow": 160754, "investing_cash_flow": -451729, "net_cash_flow": 5251358, "operating_cash_flow": 5615776, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6913418460215445, "current_ratio": 2.150516805438824, "debt_to_equity_ratio": 0.6224054440923423, "profit_margin": 0.2947324993249466, "quarter": 1, "return_on_assets": 0.20376091016585218, "return_on_equity": 0.2746249750714551 }, { "asset_turnover_ratio": 0.6659115091383301, "current_ratio": 1.821531220868183, "debt_to_equity_ratio": 0.6334094138869909, "profit_margin": 0.287446174869337, "quarter": 2, "return_on_assets": 0.1914137161032805, "return_on_equity": 0.2624251858143682 }, { "asset_turnover_ratio": 0.6414166475764664, "current_ratio": 1.8176609050417432, "debt_to_equity_ratio": 0.6406497724856289, "profit_margin": 0.28641190622652213, "quarter": 3, "return_on_assets": 0.1837093647178011, "return_on_equity": 0.2546256170741666 }, { "asset_turnover_ratio": 0.617822805942406, "current_ratio": 1.7104105218785122, "debt_to_equity_ratio": 0.6515545526875475, "profit_margin": 0.2786687552611916, "quarter": 4, "return_on_assets": 0.17216791230394704, "return_on_equity": 0.24258017678832572 } ], "income_statement": [ { "depreciation": 810168, "expenses": 11553930, "income_tax": 1508158, "marketing_expense": 1841443, "net_income": 6966827, "net_profit": 5458669, "operational_expense": 7399296, "product_revenue": 3752106, "quarter": 1, "rd_expense": 1385508, "revenue": 18520757, "salaries_expense": 5019737, "service_revenue": 14768651 }, { "depreciation": 1071395, "expenses": 11296178, "income_tax": 1696066, "marketing_expense": 1870792, "net_income": 6937173, "net_profit": 5241107, "operational_expense": 5938809, "product_revenue": 6734750, "quarter": 2, "rd_expense": 1608856, "revenue": 18233351, "salaries_expense": 4368809, "service_revenue": 11498601 }, { "depreciation": 579931, "expenses": 11044177, "income_tax": 1765019, "marketing_expense": 1451036, "net_income": 6906229, "net_profit": 5141210, "operational_expense": 7526768, "product_revenue": 4185656, "quarter": 3, "rd_expense": 1154164, "revenue": 17950406, "salaries_expense": 4727143, "service_revenue": 13764750 }, { "depreciation": 691183, "expenses": 10797797, "income_tax": 1949462, "marketing_expense": 1888461, "net_income": 6874055, "net_profit": 4924593, "operational_expense": 6819027, "product_revenue": 6570256, "quarter": 4, "rd_expense": 2131747, "revenue": 17671852, "salaries_expense": 3260154, "service_revenue": 11101596 } ], "market_conditions": { "gdp_growth": [ 0.027947200034729815, 0.020335157459219943, 0.026673859440113253, 0.020294232232799567 ], "inflation_rate": [ 0.019436941160330103, 0.017501466516862758, 0.010568630088499502, 0.015645329157036387 ], "interest_rate": [ 0.033953284875108354, 0.04044818120284694, 0.03287716373817204, 0.031530325861804015 ], "year": 2009 }, "random_event": { "description": "Bryant, Howard and Thomas Industry Recognition in 2009", "impact": 0, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 76649, "billable_hours_per_employee": 80, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 7973670, "net_revenue": 6890019, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 11149 }, { "average_project_size": 124518, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 8947825, "net_revenue": 6902403, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 11169 }, { "average_project_size": 51944, "billable_hours_per_employee": 118, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 8385819, "net_revenue": 6914810, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 11189 }, { "average_project_size": 116936, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 8820162, "net_revenue": 6927239, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 11209 } ], "balance_sheet": [ { "assets": 9331458, "current_assets": 2819120, "current_liabilities": 1535219, "equity": 7081160, "fixed_assets": 6512338, "liabilities": 3809600, "long_term_liabilities": 2274381, "quarter": 1 }, { "assets": 9571178, "current_assets": 2933714, "current_liabilities": 2221790, "equity": 7262803, "fixed_assets": 6637464, "liabilities": 3874321, "long_term_liabilities": 1652531, "quarter": 2 }, { "assets": 9817056, "current_assets": 2975776, "current_liabilities": 2317648, "equity": 7487310, "fixed_assets": 6841280, "liabilities": 3940142, "long_term_liabilities": 1622494, "quarter": 3 }, { "assets": 10069251, "current_assets": 4926322, "current_liabilities": 1798541, "equity": 7720915, "fixed_assets": 5142929, "liabilities": 4007081, "long_term_liabilities": 2208540, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90382, "financing_cash_flow": 10044, "investing_cash_flow": -300717, "net_cash_flow": 1466684, "operating_cash_flow": 1906775, "quarter": 1 }, { "change_in_working_capital": 61786, "financing_cash_flow": 81251, "investing_cash_flow": -194279, "net_cash_flow": 1901012, "operating_cash_flow": 1989524, "quarter": 2 }, { "change_in_working_capital": -90528, "financing_cash_flow": -172219, "investing_cash_flow": -187433, "net_cash_flow": 1570915, "operating_cash_flow": 1935325, "quarter": 3 }, { "change_in_working_capital": 73750, "financing_cash_flow": 58482, "investing_cash_flow": -450211, "net_cash_flow": 1809707, "operating_cash_flow": 2123816, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7383646799889149, "current_ratio": 1.8362982740573168, "debt_to_equity_ratio": 0.5379909506352066, "profit_margin": 0.22631316401304555, "quarter": 1, "return_on_assets": 0.1671016469237712, "return_on_equity": 0.22020431680685085 }, { "asset_turnover_ratio": 0.721165461555516, "current_ratio": 1.320428123269976, "debt_to_equity_ratio": 0.533447072707328, "profit_margin": 0.2268696858181129, "quarter": 2, "return_on_assets": 0.16361058168597428, "return_on_equity": 0.21561179616189508 }, { "asset_turnover_ratio": 0.7043669711163917, "current_ratio": 1.283963742552795, "debt_to_equity_ratio": 0.5262426692630597, "profit_margin": 0.23289085311093147, "quarter": 3, "return_on_assets": 0.16404062480645928, "return_on_equity": 0.2150833877587545 }, { "asset_turnover_ratio": 0.687959710210819, "current_ratio": 2.7390657204923325, "debt_to_equity_ratio": 0.5189904305383494, "profit_margin": 0.23945254379125652, "quarter": 4, "return_on_assets": 0.1647337026358763, "return_on_equity": 0.21483787867111606 } ], "income_statement": [ { "depreciation": 347473, "expenses": 4687316, "income_tax": 643401, "marketing_expense": 867954, "net_income": 2202703, "net_profit": 1559302, "operational_expense": 2738011, "product_revenue": 2071328, "quarter": 1, "rd_expense": 771578, "revenue": 6890019, "salaries_expense": 2096485, "service_revenue": 4818691 }, { "depreciation": 423578, "expenses": 4708722, "income_tax": 627735, "marketing_expense": 483683, "net_income": 2193681, "net_profit": 1565946, "operational_expense": 2415276, "product_revenue": 2257984, "quarter": 2, "rd_expense": 916597, "revenue": 6902403, "salaries_expense": 2189861, "service_revenue": 4644419 }, { "depreciation": 324929, "expenses": 4730226, "income_tax": 574188, "marketing_expense": 732259, "net_income": 2184584, "net_profit": 1610396, "operational_expense": 2815936, "product_revenue": 2685184, "quarter": 3, "rd_expense": 877825, "revenue": 6914810, "salaries_expense": 1983090, "service_revenue": 4229626 }, { "depreciation": 465071, "expenses": 4751828, "income_tax": 516666, "marketing_expense": 870542, "net_income": 2175411, "net_profit": 1658745, "operational_expense": 2591484, "product_revenue": 1588962, "quarter": 4, "rd_expense": 607684, "revenue": 6927239, "salaries_expense": 2303279, "service_revenue": 5338277 } ], "market_conditions": { "gdp_growth": [ 0.0202164652170632, 0.0333535532087477, 0.023112319003756102, 0.02586715161592829 ], "inflation_rate": [ 0.014862836419985922, 0.015080519046554691, 0.011487877091561582, 0.009856309087622637 ], "interest_rate": [ 0.02484222530966525, 0.021089682798025592, 0.018812222876921456, 0.02022350567277854 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 166659, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 21090067, "net_revenue": 16822190, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 27220 }, { "average_project_size": 198152, "billable_hours_per_employee": 87, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 19492781, "net_revenue": 16838329, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 27246 }, { "average_project_size": 61146, "billable_hours_per_employee": 100, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 21500021, "net_revenue": 16854484, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 27273 }, { "average_project_size": 150881, "billable_hours_per_employee": 143, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 18856473, "net_revenue": 16870655, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 27299 } ], "balance_sheet": [ { "assets": 19608629, "current_assets": 7702774, "current_liabilities": 5406167, "equity": 14184672, "fixed_assets": 11905855, "liabilities": 9539494, "long_term_liabilities": 4133327, "quarter": 1 }, { "assets": 20195270, "current_assets": 9849822, "current_liabilities": 5298689, "equity": 14529025, "fixed_assets": 10345448, "liabilities": 9659023, "long_term_liabilities": 4360334, "quarter": 2 }, { "assets": 20799462, "current_assets": 7908852, "current_liabilities": 5765507, "equity": 15424758, "fixed_assets": 12890610, "liabilities": 9780049, "long_term_liabilities": 4014542, "quarter": 3 }, { "assets": 21421730, "current_assets": 7810742, "current_liabilities": 5185610, "equity": 15472557, "fixed_assets": 13610988, "liabilities": 9902591, "long_term_liabilities": 4716981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75154, "financing_cash_flow": 177864, "investing_cash_flow": -173840, "net_cash_flow": 4459212, "operating_cash_flow": 4927871, "quarter": 1 }, { "change_in_working_capital": 5381, "financing_cash_flow": 199004, "investing_cash_flow": -149490, "net_cash_flow": 4321728, "operating_cash_flow": 4674278, "quarter": 2 }, { "change_in_working_capital": -90679, "financing_cash_flow": -17562, "investing_cash_flow": -197283, "net_cash_flow": 4909933, "operating_cash_flow": 5404232, "quarter": 3 }, { "change_in_working_capital": -47087, "financing_cash_flow": 66293, "investing_cash_flow": -221430, "net_cash_flow": 4567228, "operating_cash_flow": 4883399, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8578973063338594, "current_ratio": 1.424812441051118, "debt_to_equity_ratio": 0.6725212962273643, "profit_margin": 0.24464929952639936, "quarter": 1, "return_on_assets": 0.20988397506016357, "return_on_equity": 0.2901397367524607 }, { "asset_turnover_ratio": 0.8337758792033976, "current_ratio": 1.8589167999858078, "debt_to_equity_ratio": 0.6648087535123658, "profit_margin": 0.2371243607367453, "quarter": 2, "return_on_assets": 0.19770857235382344, "return_on_equity": 0.2748138983861615 }, { "asset_turnover_ratio": 0.8103326903359327, "current_ratio": 1.3717530825996742, "debt_to_equity_ratio": 0.6340487805384045, "profit_margin": 0.26137525183209404, "quarter": 3, "return_on_assets": 0.2118009110043327, "return_on_equity": 0.2856022117170331 }, { "asset_turnover_ratio": 0.7875486713724802, "current_ratio": 1.5062339821158939, "debt_to_equity_ratio": 0.6400099867138961, "profit_margin": 0.2343369596497587, "quarter": 4, "return_on_assets": 0.18455176122563396, "return_on_equity": 0.255511613238846 } ], "income_statement": [ { "depreciation": 812334, "expenses": 11119802, "income_tax": 1586851, "marketing_expense": 1226368, "net_income": 5702388, "net_profit": 4115537, "operational_expense": 6676333, "product_revenue": 6608244, "quarter": 1, "rd_expense": 1598869, "revenue": 16822190, "salaries_expense": 5081021, "service_revenue": 10213946 }, { "depreciation": 681500, "expenses": 11157361, "income_tax": 1688190, "marketing_expense": 1495134, "net_income": 5680968, "net_profit": 3992778, "operational_expense": 6923148, "product_revenue": 3872517, "quarter": 2, "rd_expense": 2092532, "revenue": 16838329, "salaries_expense": 4784228, "service_revenue": 12965812 }, { "depreciation": 998887, "expenses": 11195047, "income_tax": 1254092, "marketing_expense": 1892007, "net_income": 5659437, "net_profit": 4405345, "operational_expense": 6304079, "product_revenue": 5675710, "quarter": 3, "rd_expense": 2138112, "revenue": 16854484, "salaries_expense": 5281563, "service_revenue": 11178774 }, { "depreciation": 929981, "expenses": 11232860, "income_tax": 1684377, "marketing_expense": 1180445, "net_income": 5637795, "net_profit": 3953418, "operational_expense": 6494314, "product_revenue": 4608890, "quarter": 4, "rd_expense": 2085324, "revenue": 16870655, "salaries_expense": 3880926, "service_revenue": 12261765 } ], "market_conditions": { "gdp_growth": [ 0.03792132773381589, 0.02655863063885678, 0.026789624775415084, 0.0354680248691919 ], "inflation_rate": [ 0.018194997703173333, 0.015225780775761992, 0.01815586736396453, 0.022382729528508234 ], "interest_rate": [ 0.03494173461874338, 0.03152438590953124, 0.04092672910200781, 0.03135506771261979 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 89103, "billable_hours_per_employee": 146, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 22143520, "net_revenue": 17383820, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 28129 }, { "average_project_size": 62386, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 21124853, "net_revenue": 17705116, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 28649 }, { "average_project_size": 164629, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 20749268, "net_revenue": 18032350, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 29179 }, { "average_project_size": 103143, "billable_hours_per_employee": 115, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 21976443, "net_revenue": 18365633, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 29718 } ], "balance_sheet": [ { "assets": 20395755, "current_assets": 7741230, "current_liabilities": 4151348, "equity": 16012077, "fixed_assets": 12654525, "liabilities": 8778904, "long_term_liabilities": 4627556, "quarter": 1 }, { "assets": 21112802, "current_assets": 7195729, "current_liabilities": 4222108, "equity": 16550304, "fixed_assets": 13917073, "liabilities": 8933006, "long_term_liabilities": 4710898, "quarter": 2 }, { "assets": 21855059, "current_assets": 6820307, "current_liabilities": 4375912, "equity": 17198576, "fixed_assets": 15034752, "liabilities": 9089814, "long_term_liabilities": 4713902, "quarter": 3 }, { "assets": 22623410, "current_assets": 9045938, "current_liabilities": 5006193, "equity": 17812550, "fixed_assets": 13577472, "liabilities": 9249374, "long_term_liabilities": 4243181, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56404, "financing_cash_flow": 39803, "investing_cash_flow": -328049, "net_cash_flow": 4654520, "operating_cash_flow": 5181799, "quarter": 1 }, { "change_in_working_capital": 11440, "financing_cash_flow": 142261, "investing_cash_flow": -410219, "net_cash_flow": 4650872, "operating_cash_flow": 4967683, "quarter": 2 }, { "change_in_working_capital": -38730, "financing_cash_flow": 67942, "investing_cash_flow": -291009, "net_cash_flow": 5014173, "operating_cash_flow": 5343979, "quarter": 3 }, { "change_in_working_capital": -36983, "financing_cash_flow": -198214, "investing_cash_flow": -403872, "net_cash_flow": 5132935, "operating_cash_flow": 5480810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.852325398103674, "current_ratio": 1.8647509194603777, "debt_to_equity_ratio": 0.5482676607163456, "profit_margin": 0.25283430224196984, "quarter": 1, "return_on_assets": 0.21549709731265157, "return_on_equity": 0.27449443317066236 }, { "asset_turnover_ratio": 0.8385962223299399, "current_ratio": 1.7042977110012345, "debt_to_equity_ratio": 0.5397487562766219, "profit_margin": 0.24685000651789007, "quarter": 2, "return_on_assets": 0.20700748294802368, "return_on_equity": 0.2640741825648641 }, { "asset_turnover_ratio": 0.8250881409196836, "current_ratio": 1.5586024124799585, "debt_to_equity_ratio": 0.528521314787922, "profit_margin": 0.24585431183400944, "quarter": 3, "return_on_assets": 0.20285147708821102, "return_on_equity": 0.2577731435439771 }, { "asset_turnover_ratio": 0.8117977351778534, "current_ratio": 1.8069495123340231, "debt_to_equity_ratio": 0.5192616441778409, "profit_margin": 0.24167498065544488, "quarter": 4, "return_on_assets": 0.19619120194524167, "return_on_equity": 0.24917903388341367 } ], "income_statement": [ { "depreciation": 786573, "expenses": 11820535, "income_tax": 1168059, "marketing_expense": 1809012, "net_income": 5563285, "net_profit": 4395226, "operational_expense": 7173035, "product_revenue": 6655006, "quarter": 1, "rd_expense": 1493751, "revenue": 17383820, "salaries_expense": 5638288, "service_revenue": 10728814 }, { "depreciation": 597175, "expenses": 11939647, "income_tax": 1394961, "marketing_expense": 1376999, "net_income": 5765469, "net_profit": 4370508, "operational_expense": 7819998, "product_revenue": 5498714, "quarter": 2, "rd_expense": 1279044, "revenue": 17705116, "salaries_expense": 4932587, "service_revenue": 12206402 }, { "depreciation": 910648, "expenses": 12059960, "income_tax": 1539059, "marketing_expense": 2291204, "net_income": 5972390, "net_profit": 4433331, "operational_expense": 7174616, "product_revenue": 3746334, "quarter": 3, "rd_expense": 1874605, "revenue": 18032350, "salaries_expense": 5735858, "service_revenue": 14286016 }, { "depreciation": 1042296, "expenses": 12181485, "income_tax": 1745634, "marketing_expense": 1571793, "net_income": 6184148, "net_profit": 4438514, "operational_expense": 6396663, "product_revenue": 4914691, "quarter": 4, "rd_expense": 1578119, "revenue": 18365633, "salaries_expense": 5869047, "service_revenue": 13450942 } ], "market_conditions": { "gdp_growth": [ 0.030530765574699407, 0.015638679387797526, 0.024303001745587534, 0.018310332927038542 ], "inflation_rate": [ 0.013008507079118395, 0.016056040253294577, 0.018460147780102864, 0.01893428101313758 ], "interest_rate": [ 0.02330311017086573, 0.02946848741165356, 0.02767897122776483, 0.02519971631705134 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 143337, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 14766117, "net_revenue": 13152301, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 21282 }, { "average_project_size": 66524, "billable_hours_per_employee": 126, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 14669161, "net_revenue": 12819370, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 20743 }, { "average_project_size": 179356, "billable_hours_per_employee": 134, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 16211365, "net_revenue": 12494868, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 20218 }, { "average_project_size": 148615, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 15716029, "net_revenue": 12178580, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 19706 } ], "balance_sheet": [ { "assets": 13371461, "current_assets": 4219537, "current_liabilities": 3659291, "equity": 9208460, "fixed_assets": 9151924, "liabilities": 6299895, "long_term_liabilities": 2640604, "quarter": 1 }, { "assets": 13711786, "current_assets": 5784012, "current_liabilities": 3572236, "equity": 9353874, "fixed_assets": 7927774, "liabilities": 6427591, "long_term_liabilities": 2855355, "quarter": 2 }, { "assets": 14060772, "current_assets": 4472282, "current_liabilities": 3375757, "equity": 9382925, "fixed_assets": 9588490, "liabilities": 6557874, "long_term_liabilities": 3182117, "quarter": 3 }, { "assets": 14418641, "current_assets": 5432255, "current_liabilities": 3129565, "equity": 9627158, "fixed_assets": 8986386, "liabilities": 6690799, "long_term_liabilities": 3561234, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82063, "financing_cash_flow": -107902, "investing_cash_flow": -249681, "net_cash_flow": 2463271, "operating_cash_flow": 2863062, "quarter": 1 }, { "change_in_working_capital": -3493, "financing_cash_flow": -149622, "investing_cash_flow": -477103, "net_cash_flow": 2410503, "operating_cash_flow": 2636943, "quarter": 2 }, { "change_in_working_capital": 32272, "financing_cash_flow": 166824, "investing_cash_flow": -416232, "net_cash_flow": 2249496, "operating_cash_flow": 2427273, "quarter": 3 }, { "change_in_working_capital": -8434, "financing_cash_flow": -87095, "investing_cash_flow": -434578, "net_cash_flow": 2284482, "operating_cash_flow": 2549080, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9836098688093994, "current_ratio": 1.1531023359443127, "debt_to_equity_ratio": 0.684142082389455, "profit_margin": 0.16247301517810459, "quarter": 1, "return_on_assets": 0.159810061144403, "return_on_equity": 0.2320576947719814 }, { "asset_turnover_ratio": 0.9349161371100745, "current_ratio": 1.6191573009174085, "debt_to_equity_ratio": 0.6871581763876657, "profit_margin": 0.16144935359537949, "quarter": 2, "return_on_assets": 0.1509416060023107, "return_on_equity": 0.22126436597285787 }, { "asset_turnover_ratio": 0.8886331419071443, "current_ratio": 1.3248234396018435, "debt_to_equity_ratio": 0.6989157432250604, "profit_margin": 0.1504639344729372, "quarter": 3, "return_on_assets": 0.13370723883439686, "return_on_equity": 0.20036683656748827 }, { "asset_turnover_ratio": 0.8446413222993762, "current_ratio": 1.7357859638639874, "debt_to_equity_ratio": 0.6949921254019099, "profit_margin": 0.15595545621903376, "quarter": 4, "return_on_assets": 0.13172642276064714, "return_on_equity": 0.19728729911776663 } ], "income_statement": [ { "depreciation": 726168, "expenses": 10312029, "income_tax": 703378, "marketing_expense": 1871304, "net_income": 2840272, "net_profit": 2136894, "operational_expense": 6156769, "product_revenue": 3967980, "quarter": 1, "rd_expense": 1278841, "revenue": 13152301, "salaries_expense": 4971587, "service_revenue": 9184321 }, { "depreciation": 567264, "expenses": 10062486, "income_tax": 687205, "marketing_expense": 1124092, "net_income": 2756884, "net_profit": 2069679, "operational_expense": 5919662, "product_revenue": 2820137, "quarter": 2, "rd_expense": 1742718, "revenue": 12819370, "salaries_expense": 3251821, "service_revenue": 9999233 }, { "depreciation": 547246, "expenses": 9818982, "income_tax": 795859, "marketing_expense": 1297418, "net_income": 2675886, "net_profit": 1880027, "operational_expense": 5706093, "product_revenue": 4428376, "quarter": 3, "rd_expense": 1160898, "revenue": 12494868, "salaries_expense": 3306741, "service_revenue": 8066492 }, { "depreciation": 649764, "expenses": 9581371, "income_tax": 697893, "marketing_expense": 1064270, "net_income": 2597209, "net_profit": 1899316, "operational_expense": 6413066, "product_revenue": 4185088, "quarter": 4, "rd_expense": 1406304, "revenue": 12178580, "salaries_expense": 4088327, "service_revenue": 7993492 } ], "market_conditions": { "gdp_growth": [ 0.025865511421431744, 0.025020315268775677, 0.025365857513049796, 0.012552055393139024 ], "inflation_rate": [ 0.023787018851179884, 0.02462684878943604, 0.01690461225468232, 0.019742812958913645 ], "interest_rate": [ 0.03051732543526916, 0.02919261843032566, 0.02831335644290963, 0.027620968238859248 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 137228, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 19629222, "net_revenue": 17497250, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 28313 }, { "average_project_size": 96909, "billable_hours_per_employee": 92, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 20011611, "net_revenue": 17212209, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 27851 }, { "average_project_size": 121983, "billable_hours_per_employee": 159, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 19531988, "net_revenue": 16931812, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 27398 }, { "average_project_size": 189576, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 18687099, "net_revenue": 16655982, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 26951 } ], "balance_sheet": [ { "assets": 25773237, "current_assets": 11369680, "current_liabilities": 6606908, "equity": 16987515, "fixed_assets": 14403557, "liabilities": 11919255, "long_term_liabilities": 5312347, "quarter": 1 }, { "assets": 26500249, "current_assets": 9523032, "current_liabilities": 7265821, "equity": 17686139, "fixed_assets": 16977217, "liabilities": 12202882, "long_term_liabilities": 4937061, "quarter": 2 }, { "assets": 27247768, "current_assets": 13169588, "current_liabilities": 5723064, "equity": 17721524, "fixed_assets": 14078180, "liabilities": 12493258, "long_term_liabilities": 6770194, "quarter": 3 }, { "assets": 28016374, "current_assets": 12457500, "current_liabilities": 7055642, "equity": 18401306, "fixed_assets": 15558874, "liabilities": 12790543, "long_term_liabilities": 5734901, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86396, "financing_cash_flow": -176465, "investing_cash_flow": -263514, "net_cash_flow": 4315069, "operating_cash_flow": 4335199, "quarter": 1 }, { "change_in_working_capital": 59786, "financing_cash_flow": -34703, "investing_cash_flow": -411543, "net_cash_flow": 3947733, "operating_cash_flow": 4236943, "quarter": 2 }, { "change_in_working_capital": 82181, "financing_cash_flow": -198074, "investing_cash_flow": -302911, "net_cash_flow": 3263540, "operating_cash_flow": 3720551, "quarter": 3 }, { "change_in_working_capital": -52630, "financing_cash_flow": -97164, "investing_cash_flow": -480680, "net_cash_flow": 3607707, "operating_cash_flow": 4103256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6788922167595789, "current_ratio": 1.720877602654676, "debt_to_equity_ratio": 0.701647945564728, "profit_margin": 0.17908717084113218, "quarter": 1, "return_on_assets": 0.12158088640553766, "return_on_equity": 0.1844609408733414 }, { "asset_turnover_ratio": 0.6495112178002553, "current_ratio": 1.3106615205631957, "debt_to_equity_ratio": 0.6899686811236755, "profit_margin": 0.19688187611479735, "quarter": 2, "return_on_assets": 0.12787698711812104, "return_on_equity": 0.19160609333670847 }, { "asset_turnover_ratio": 0.6214017970205853, "current_ratio": 2.301142884301137, "debt_to_equity_ratio": 0.7049765020209323, "profit_margin": 0.17523310558846272, "quarter": 3, "return_on_assets": 0.1088901667101687, "return_on_equity": 0.16742431407140831 }, { "asset_turnover_ratio": 0.5945088397235131, "current_ratio": 1.7656082890826943, "debt_to_equity_ratio": 0.6950888703225738, "profit_margin": 0.1906507223650938, "quarter": 4, "return_on_assets": 0.11334353974572156, "return_on_equity": 0.17256791447302708 } ], "income_statement": [ { "depreciation": 1201666, "expenses": 13072630, "income_tax": 1291087, "marketing_expense": 1978055, "net_income": 4424620, "net_profit": 3133533, "operational_expense": 7780581, "product_revenue": 4621029, "quarter": 1, "rd_expense": 1966041, "revenue": 17497250, "salaries_expense": 6148301, "service_revenue": 12876221 }, { "depreciation": 848171, "expenses": 12921525, "income_tax": 901912, "marketing_expense": 2442162, "net_income": 4290684, "net_profit": 3388772, "operational_expense": 8942772, "product_revenue": 5911531, "quarter": 2, "rd_expense": 1587899, "revenue": 17212209, "salaries_expense": 4060838, "service_revenue": 11300678 }, { "depreciation": 753537, "expenses": 12772167, "income_tax": 1192631, "marketing_expense": 1443964, "net_income": 4159645, "net_profit": 2967014, "operational_expense": 6481296, "product_revenue": 3705491, "quarter": 3, "rd_expense": 2151388, "revenue": 16931812, "salaries_expense": 6230080, "service_revenue": 13226321 }, { "depreciation": 927781, "expenses": 12624536, "income_tax": 855971, "marketing_expense": 2413431, "net_income": 4031446, "net_profit": 3175475, "operational_expense": 7666518, "product_revenue": 3828179, "quarter": 4, "rd_expense": 2114203, "revenue": 16655982, "salaries_expense": 5616331, "service_revenue": 12827803 } ], "market_conditions": { "gdp_growth": [ 0.0027793588002186786, 0.008689515829935011, 0.012424792893645736, 0.015962318167729264 ], "inflation_rate": [ 0.008457976159226986, 0.01341723629506079, 0.014333118830874996, 0.01815068128370795 ], "interest_rate": [ 0.03269850550896726, 0.033616717726148604, 0.04061819185057947, 0.03750338582252341 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1992, "industry": "Advertising", "location": "Lake Andrew", "name": "Gay, Cooper and Ramirez", "num_employees": 547, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.gay,cooperandramirez.com" }

[ { "advertising_kpis": [ { "average_project_size": 89541, "billable_hours_per_employee": 158, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 89451053, "net_revenue": 77223934, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 141177 }, { "average_project_size": 157660, "billable_hours_per_employee": 114, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 88639642, "net_revenue": 78316418, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 143174 }, { "average_project_size": 143920, "billable_hours_per_employee": 87, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 101577159, "net_revenue": 79424358, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 145200 }, { "average_project_size": 96358, "billable_hours_per_employee": 150, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 96947288, "net_revenue": 80547972, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 147254 } ], "balance_sheet": [ { "assets": 96647004, "current_assets": 31667490, "current_liabilities": 27950862, "equity": 54630908, "fixed_assets": 64979514, "liabilities": 56168909, "long_term_liabilities": 28218047, "quarter": 1 }, { "assets": 98091878, "current_assets": 30011820, "current_liabilities": 31136938, "equity": 53921237, "fixed_assets": 68080058, "liabilities": 57399995, "long_term_liabilities": 26263057, "quarter": 2 }, { "assets": 99558353, "current_assets": 44467111, "current_liabilities": 24367513, "equity": 53574307, "fixed_assets": 55091242, "liabilities": 58658062, "long_term_liabilities": 34290549, "quarter": 3 }, { "assets": 101046752, "current_assets": 50245614, "current_liabilities": 27680674, "equity": 53649810, "fixed_assets": 50801138, "liabilities": 59943704, "long_term_liabilities": 32263030, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13053, "financing_cash_flow": 183404, "investing_cash_flow": -228475, "net_cash_flow": 17971041, "operating_cash_flow": 18260401, "quarter": 1 }, { "change_in_working_capital": -11829, "financing_cash_flow": -128110, "investing_cash_flow": -277032, "net_cash_flow": 16953081, "operating_cash_flow": 17331188, "quarter": 2 }, { "change_in_working_capital": 15822, "financing_cash_flow": -164855, "investing_cash_flow": -403423, "net_cash_flow": 17361737, "operating_cash_flow": 17653216, "quarter": 3 }, { "change_in_working_capital": -30149, "financing_cash_flow": 2678, "investing_cash_flow": -406845, "net_cash_flow": 15647918, "operating_cash_flow": 16298926, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7990308111361631, "current_ratio": 1.1329700672558864, "debt_to_equity_ratio": 1.0281525798546127, "profit_margin": 0.18326977488611237, "quarter": 1, "return_on_assets": 0.1464381968839924, "return_on_equity": 0.2590623791206253 }, { "asset_turnover_ratio": 0.7983985993213424, "current_ratio": 0.9638654899206852, "debt_to_equity_ratio": 1.0645155451459691, "profit_margin": 0.16892184726834672, "quarter": 2, "return_on_assets": 0.13486696625382175, "return_on_equity": 0.24534589219457262 }, { "asset_turnover_ratio": 0.7977668935523672, "current_ratio": 1.824852253079746, "debt_to_equity_ratio": 1.0948916614077715, "profit_margin": 0.15957341449332207, "quarter": 3, "return_on_assets": 0.12730238717388184, "return_on_equity": 0.23656892099416238 }, { "asset_turnover_ratio": 0.7971356862613457, "current_ratio": 1.815187520361679, "debt_to_equity_ratio": 1.1173143763230475, "profit_margin": 0.1557675716528282, "quarter": 4, "return_on_assets": 0.12416789012674054, "return_on_equity": 0.2338640528270277 } ], "income_statement": [ { "depreciation": 4107588, "expenses": 59515964, "income_tax": 3555157, "marketing_expense": 9924482, "net_income": 17707970, "net_profit": 14152813, "operational_expense": 34476700, "product_revenue": 29607919, "quarter": 1, "rd_expense": 7006811, "revenue": 77223934, "salaries_expense": 22241309, "service_revenue": 47616015 }, { "depreciation": 4101834, "expenses": 60814669, "income_tax": 4272395, "marketing_expense": 11187667, "net_income": 17501749, "net_profit": 13229354, "operational_expense": 35819933, "product_revenue": 27072451, "quarter": 2, "rd_expense": 6657133, "revenue": 78316418, "salaries_expense": 22941240, "service_revenue": 51243967 }, { "depreciation": 4979200, "expenses": 62141715, "income_tax": 4608627, "marketing_expense": 10016867, "net_income": 17282643, "net_profit": 12674016, "operational_expense": 34636387, "product_revenue": 23849000, "quarter": 3, "rd_expense": 7995074, "revenue": 79424358, "salaries_expense": 25163484, "service_revenue": 55575358 }, { "depreciation": 3752164, "expenses": 63497718, "income_tax": 4503492, "marketing_expense": 8737640, "net_income": 17050254, "net_profit": 12546762, "operational_expense": 40763007, "product_revenue": 27408722, "quarter": 4, "rd_expense": 10089769, "revenue": 80547972, "salaries_expense": 20352689, "service_revenue": 53139250 } ], "market_conditions": { "gdp_growth": [ 0.023347194320531967, 0.034217047159273484, 0.03613160338167061, 0.022713885619466526 ], "inflation_rate": [ 0.0030630499432548336, 0.0036707112410419625, 0.010943735218973481, 0.0055205376463623255 ], "interest_rate": [ 0.012001467214482602, 0.01793874376091894, 0.014435823769835654, 0.010116788822837936 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 90495, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 30182238, "net_revenue": 24635149, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 45037 }, { "average_project_size": 139460, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 29553827, "net_revenue": 25165057, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 46006 }, { "average_project_size": 127741, "billable_hours_per_employee": 81, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 31583809, "net_revenue": 25706364, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 46995 }, { "average_project_size": 121613, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 29763521, "net_revenue": 26259314, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 48006 } ], "balance_sheet": [ { "assets": 28261060, "current_assets": 13666306, "current_liabilities": 4934545, "equity": 22599403, "fixed_assets": 14594754, "liabilities": 12187979, "long_term_liabilities": 7253434, "quarter": 1 }, { "assets": 29063068, "current_assets": 10766295, "current_liabilities": 5220473, "equity": 23612995, "fixed_assets": 18296773, "liabilities": 12402126, "long_term_liabilities": 7181653, "quarter": 2 }, { "assets": 29887837, "current_assets": 9003915, "current_liabilities": 5703707, "equity": 24284598, "fixed_assets": 20883922, "liabilities": 12620035, "long_term_liabilities": 6916328, "quarter": 3 }, { "assets": 30736011, "current_assets": 11552803, "current_liabilities": 6959580, "equity": 25536220, "fixed_assets": 19183208, "liabilities": 12841773, "long_term_liabilities": 5882193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55189, "financing_cash_flow": 172079, "investing_cash_flow": -362418, "net_cash_flow": 8021562, "operating_cash_flow": 8087239, "quarter": 1 }, { "change_in_working_capital": -2949, "financing_cash_flow": 135298, "investing_cash_flow": -387517, "net_cash_flow": 7239564, "operating_cash_flow": 7817260, "quarter": 2 }, { "change_in_working_capital": -52130, "financing_cash_flow": -106109, "investing_cash_flow": -277104, "net_cash_flow": 8397782, "operating_cash_flow": 8579578, "quarter": 3 }, { "change_in_working_capital": 51724, "financing_cash_flow": 37487, "investing_cash_flow": -120173, "net_cash_flow": 8616215, "operating_cash_flow": 8743161, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8716993983948231, "current_ratio": 2.769516946344597, "debt_to_equity_ratio": 0.5393053524466996, "profit_margin": 0.264919120237511, "quarter": 1, "return_on_assets": 0.23092983773432418, "return_on_equity": 0.28878293820416406 }, { "asset_turnover_ratio": 0.8658775116240309, "current_ratio": 2.06232174747384, "debt_to_equity_ratio": 0.525224606196715, "profit_margin": 0.2762581861030555, "quarter": 2, "return_on_assets": 0.23920575074868214, "return_on_equity": 0.29441640079964443 }, { "asset_turnover_ratio": 0.8600944926191882, "current_ratio": 1.5786075617138118, "debt_to_equity_ratio": 0.5196723865884048, "profit_margin": 0.2729594897201331, "quarter": 3, "return_on_assets": 0.2347709538164304, "return_on_equity": 0.2889401751678162 }, { "asset_turnover_ratio": 0.8543500976753294, "current_ratio": 1.6599856600541987, "debt_to_equity_ratio": 0.5028846477669757, "profit_margin": 0.29101986441839267, "quarter": 4, "return_on_assets": 0.2486328495913149, "return_on_equity": 0.2992605013584626 } ], "income_statement": [ { "depreciation": 1560917, "expenses": 15690616, "income_tax": 2418211, "marketing_expense": 1902423, "net_income": 8944533, "net_profit": 6526322, "operational_expense": 9982556, "product_revenue": 7936132, "quarter": 1, "rd_expense": 2791168, "revenue": 24635149, "salaries_expense": 6299287, "service_revenue": 16699017 }, { "depreciation": 865207, "expenses": 15986347, "income_tax": 2226657, "marketing_expense": 2805391, "net_income": 9178710, "net_profit": 6952053, "operational_expense": 11015332, "product_revenue": 10054450, "quarter": 2, "rd_expense": 2404775, "revenue": 25165057, "salaries_expense": 5616609, "service_revenue": 15110607 }, { "depreciation": 1562782, "expenses": 16287652, "income_tax": 2401916, "marketing_expense": 2174580, "net_income": 9418712, "net_profit": 7016796, "operational_expense": 11076961, "product_revenue": 9340515, "quarter": 3, "rd_expense": 2123947, "revenue": 25706364, "salaries_expense": 6736583, "service_revenue": 16365849 }, { "depreciation": 1101179, "expenses": 16594637, "income_tax": 2022695, "marketing_expense": 1681044, "net_income": 9664677, "net_profit": 7641982, "operational_expense": 11005920, "product_revenue": 9319768, "quarter": 4, "rd_expense": 1759916, "revenue": 26259314, "salaries_expense": 6586979, "service_revenue": 16939546 } ], "market_conditions": { "gdp_growth": [ 0.049725288831857783, 0.06115085690888301, 0.061754120595464465, 0.055996817855491446 ], "inflation_rate": [ 0.008231545710729784, 0.0060885352712065225, 0.00934484411459912, 0.00901705685781793 ], "interest_rate": [ 0.014477115970671098, 0.017257999465065434, 0.015127785745734723, 0.0165629148500959 ], "year": 1993 }, "random_event": { "description": "Gay, Cooper and Ramirez Partnership with Major Brand in 1993", "impact": 0.04, "type": "Partnership with Major Brand" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 153398, "billable_hours_per_employee": 145, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 86789401, "net_revenue": 78217121, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 142993 }, { "average_project_size": 146041, "billable_hours_per_employee": 122, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 102217785, "net_revenue": 82095601, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 150083 }, { "average_project_size": 90022, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 107812213, "net_revenue": 86166401, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 157525 }, { "average_project_size": 132069, "billable_hours_per_employee": 91, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 110450374, "net_revenue": 90439056, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 165336 } ], "balance_sheet": [ { "assets": 116549154, "current_assets": 46098083, "current_liabilities": 35340499, "equity": 71237691, "fixed_assets": 70451071, "liabilities": 66315861, "long_term_liabilities": 30975362, "quarter": 1 }, { "assets": 118742074, "current_assets": 37631084, "current_liabilities": 28674126, "equity": 72992306, "fixed_assets": 81110990, "liabilities": 67303900, "long_term_liabilities": 38629774, "quarter": 2 }, { "assets": 120976256, "current_assets": 54426400, "current_liabilities": 37523843, "equity": 75578557, "fixed_assets": 66549856, "liabilities": 68306661, "long_term_liabilities": 30782818, "quarter": 3 }, { "assets": 123252474, "current_assets": 47198965, "current_liabilities": 41301088, "equity": 80214075, "fixed_assets": 76053509, "liabilities": 69324362, "long_term_liabilities": 28023274, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50810, "financing_cash_flow": -128447, "investing_cash_flow": -243579, "net_cash_flow": 24573046, "operating_cash_flow": 24826282, "quarter": 1 }, { "change_in_working_capital": 52116, "financing_cash_flow": 130347, "investing_cash_flow": -401465, "net_cash_flow": 24513431, "operating_cash_flow": 24645184, "quarter": 2 }, { "change_in_working_capital": -34976, "financing_cash_flow": -22905, "investing_cash_flow": -425699, "net_cash_flow": 25086415, "operating_cash_flow": 25640731, "quarter": 3 }, { "change_in_working_capital": 86229, "financing_cash_flow": 123251, "investing_cash_flow": -230580, "net_cash_flow": 30980951, "operating_cash_flow": 31007584, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6711084406498566, "current_ratio": 1.304398192000628, "debt_to_equity_ratio": 0.9309097483240999, "profit_margin": 0.2685396461984327, "quarter": 1, "return_on_assets": 0.18021922321289435, "return_on_equity": 0.29484950600097354 }, { "asset_turnover_ratio": 0.6913775230168204, "current_ratio": 1.3123707414831056, "debt_to_equity_ratio": 0.922068416361582, "profit_margin": 0.2625491711790989, "quarter": 2, "return_on_assets": 0.18152059563992456, "return_on_equity": 0.29529320528659553 }, { "asset_turnover_ratio": 0.712258784070818, "current_ratio": 1.4504484522014442, "debt_to_equity_ratio": 0.9037836088879019, "profit_margin": 0.2658688506672108, "quarter": 3, "return_on_assets": 0.18936742429853343, "return_on_equity": 0.30311457256322055 }, { "asset_turnover_ratio": 0.7337707152231281, "current_ratio": 1.1428019765484143, "debt_to_equity_ratio": 0.8642418677769457, "profit_margin": 0.29064835661265637, "quarter": 4, "return_on_assets": 0.21326925251009565, "return_on_equity": 0.32769763909887384 } ], "income_statement": [ { "depreciation": 3821884, "expenses": 49185613, "income_tax": 8027110, "marketing_expense": 5340504, "net_income": 29031508, "net_profit": 21004398, "operational_expense": 31781710, "product_revenue": 16342284, "quarter": 1, "rd_expense": 4996593, "revenue": 78217121, "salaries_expense": 23743133, "service_revenue": 61874837 }, { "depreciation": 3091052, "expenses": 51326906, "income_tax": 9214563, "marketing_expense": 9503471, "net_income": 30768695, "net_profit": 21554132, "operational_expense": 34939164, "product_revenue": 17493268, "quarter": 2, "rd_expense": 5588043, "revenue": 82095601, "salaries_expense": 16697208, "service_revenue": 64602333 }, { "depreciation": 2731769, "expenses": 53561422, "income_tax": 9696017, "marketing_expense": 10638920, "net_income": 32604979, "net_profit": 22908962, "operational_expense": 37097144, "product_revenue": 23027250, "quarter": 3, "rd_expense": 5914347, "revenue": 86166401, "salaries_expense": 23620928, "service_revenue": 63139151 }, { "depreciation": 4721621, "expenses": 55893216, "income_tax": 8259877, "marketing_expense": 7674467, "net_income": 34545840, "net_profit": 26285963, "operational_expense": 32043451, "product_revenue": 19607740, "quarter": 4, "rd_expense": 10595267, "revenue": 90439056, "salaries_expense": 25043878, "service_revenue": 70831316 } ], "market_conditions": { "gdp_growth": [ 0.05335170639567973, 0.054545824134051846, 0.051277468822906326, 0.05844083215483 ], "inflation_rate": [ 0.002398916272257987, 0.007319089607375378, 0.008695430026640617, 0.006355982263278176 ], "interest_rate": [ 0.0185468917302984, 0.010363513528110527, 0.010136210747282569, 0.012332750452261423 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 87471, "billable_hours_per_employee": 149, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 83506189, "net_revenue": 67575867, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 123539 }, { "average_project_size": 110519, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 76131237, "net_revenue": 68700030, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 125594 }, { "average_project_size": 97368, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 84937780, "net_revenue": 69842895, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 127684 }, { "average_project_size": 92960, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 79162419, "net_revenue": 71004772, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 129808 } ], "balance_sheet": [ { "assets": 72954808, "current_assets": 32622880, "current_liabilities": 21692260, "equity": 45589388, "fixed_assets": 40331928, "liabilities": 38992676, "long_term_liabilities": 17300416, "quarter": 1 }, { "assets": 74009128, "current_assets": 25942580, "current_liabilities": 23378292, "equity": 46128149, "fixed_assets": 48066548, "liabilities": 39583425, "long_term_liabilities": 16205133, "quarter": 2 }, { "assets": 75078684, "current_assets": 36154748, "current_liabilities": 17190329, "equity": 47391744, "fixed_assets": 38923936, "liabilities": 40183125, "long_term_liabilities": 22992796, "quarter": 3 }, { "assets": 76163698, "current_assets": 27302954, "current_liabilities": 17645836, "equity": 47551587, "fixed_assets": 48860744, "liabilities": 40791910, "long_term_liabilities": 23146074, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1851, "financing_cash_flow": -148629, "investing_cash_flow": -270441, "net_cash_flow": 16281009, "operating_cash_flow": 16478952, "quarter": 1 }, { "change_in_working_capital": 81199, "financing_cash_flow": 132293, "investing_cash_flow": -212572, "net_cash_flow": 16468387, "operating_cash_flow": 16761765, "quarter": 2 }, { "change_in_working_capital": -52103, "financing_cash_flow": -107729, "investing_cash_flow": -457746, "net_cash_flow": 17140940, "operating_cash_flow": 17464921, "quarter": 3 }, { "change_in_working_capital": -82678, "financing_cash_flow": -32611, "investing_cash_flow": -173807, "net_cash_flow": 17317179, "operating_cash_flow": 17418499, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9262702329365324, "current_ratio": 1.5038949376413522, "debt_to_equity_ratio": 0.8553015890452401, "profit_margin": 0.17206225411802709, "quarter": 1, "return_on_assets": 0.15937614420148977, "return_on_equity": 0.25504303764727004 }, { "asset_turnover_ratio": 0.9282642811302951, "current_ratio": 1.1096867127846637, "debt_to_equity_ratio": 0.8581186511515995, "profit_margin": 0.17034120654678025, "quarter": 2, "return_on_assets": 0.1581216576420141, "return_on_equity": 0.2536942464350781 }, { "asset_turnover_ratio": 0.9302626428561268, "current_ratio": 2.1032027950134053, "debt_to_equity_ratio": 0.847892936795067, "profit_margin": 0.17891848555246742, "quarter": 3, "return_on_assets": 0.1664411832258541, "return_on_equity": 0.2636785217273287 }, { "asset_turnover_ratio": 0.9322652899548024, "current_ratio": 1.5472746091485832, "debt_to_equity_ratio": 0.8578453964112701, "profit_margin": 0.17153493570826478, "quarter": 4, "return_on_assets": 0.15991606657544385, "return_on_equity": 0.25613864370078754 } ], "income_statement": [ { "depreciation": 4851696, "expenses": 51866594, "income_tax": 4082017, "marketing_expense": 7658275, "net_income": 15709273, "net_profit": 11627256, "operational_expense": 30581155, "product_revenue": 21448725, "quarter": 1, "rd_expense": 8364833, "revenue": 67575867, "salaries_expense": 15970347, "service_revenue": 46127142 }, { "depreciation": 5059319, "expenses": 52525698, "income_tax": 4471886, "marketing_expense": 5882903, "net_income": 16174332, "net_profit": 11702446, "operational_expense": 26536076, "product_revenue": 22248644, "quarter": 2, "rd_expense": 5777364, "revenue": 68700030, "salaries_expense": 23228087, "service_revenue": 46451386 }, { "depreciation": 4968736, "expenses": 53193179, "income_tax": 4153531, "marketing_expense": 6261631, "net_income": 16649716, "net_profit": 12496185, "operational_expense": 26677815, "product_revenue": 23221351, "quarter": 3, "rd_expense": 10536149, "revenue": 69842895, "salaries_expense": 20811539, "service_revenue": 46621544 }, { "depreciation": 5238700, "expenses": 53869141, "income_tax": 4955832, "marketing_expense": 5934017, "net_income": 17135631, "net_profit": 12179799, "operational_expense": 36846510, "product_revenue": 22521520, "quarter": 4, "rd_expense": 9619513, "revenue": 71004772, "salaries_expense": 23373692, "service_revenue": 48483252 } ], "market_conditions": { "gdp_growth": [ 0.034132418588522354, 0.03827257282436804, 0.0386354012453816, 0.03730170243021025 ], "inflation_rate": [ 0.006886523036964343, 0.012463419283936988, 0.004025069768039877, 0.010074239101595044 ], "interest_rate": [ 0.00650522549045981, 0.012574180169665631, 0.0064219661069445395, 0.013945445991357105 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 79704, "billable_hours_per_employee": 157, "client_concentration": 0.23, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 64952187, "net_revenue": 57163575, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 104504 }, { "average_project_size": 54477, "billable_hours_per_employee": 148, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 71042240, "net_revenue": 57883607, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 105820 }, { "average_project_size": 71494, "billable_hours_per_employee": 157, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 64687337, "net_revenue": 58612709, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 107153 }, { "average_project_size": 114442, "billable_hours_per_employee": 105, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 74832521, "net_revenue": 59350995, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 108503 } ], "balance_sheet": [ { "assets": 77968316, "current_assets": 28910347, "current_liabilities": 13192337, "equity": 59032188, "fixed_assets": 49057969, "liabilities": 32939573, "long_term_liabilities": 19747236, "quarter": 1 }, { "assets": 80456132, "current_assets": 24669816, "current_liabilities": 14910957, "equity": 61038133, "fixed_assets": 55786316, "liabilities": 33358915, "long_term_liabilities": 18447958, "quarter": 2 }, { "assets": 83023329, "current_assets": 36096755, "current_liabilities": 14214412, "equity": 64497759, "fixed_assets": 46926574, "liabilities": 33783596, "long_term_liabilities": 19569184, "quarter": 3 }, { "assets": 85672440, "current_assets": 32621422, "current_liabilities": 15827386, "equity": 65827617, "fixed_assets": 53051018, "liabilities": 34213684, "long_term_liabilities": 18386298, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53781, "financing_cash_flow": -163748, "investing_cash_flow": -274070, "net_cash_flow": 16714927, "operating_cash_flow": 17254725, "quarter": 1 }, { "change_in_working_capital": -6100, "financing_cash_flow": 46613, "investing_cash_flow": -450513, "net_cash_flow": 16343374, "operating_cash_flow": 16836081, "quarter": 2 }, { "change_in_working_capital": -83947, "financing_cash_flow": -28484, "investing_cash_flow": -418207, "net_cash_flow": 17861511, "operating_cash_flow": 18285998, "quarter": 3 }, { "change_in_working_capital": 49631, "financing_cash_flow": -19209, "investing_cash_flow": -445665, "net_cash_flow": 17153805, "operating_cash_flow": 17374281, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7331641611959402, "current_ratio": 2.1914500061664586, "debt_to_equity_ratio": 0.5579934289408348, "profit_margin": 0.24497147003139674, "quarter": 1, "return_on_assets": 0.17960430234250538, "return_on_equity": 0.2372171094183397 }, { "asset_turnover_ratio": 0.7194430748920418, "current_ratio": 1.6544756986422804, "debt_to_equity_ratio": 0.5465258087104335, "profit_margin": 0.24084394049596805, "quarter": 2, "return_on_assets": 0.1732735051195352, "return_on_equity": 0.22839682858582847 }, { "asset_turnover_ratio": 0.7059787857940507, "current_ratio": 2.5394476394802683, "debt_to_equity_ratio": 0.5237948809973382, "profit_margin": 0.26031941297918854, "quarter": 3, "return_on_assets": 0.18377998309366755, "return_on_equity": 0.2365667619552487 }, { "asset_turnover_ratio": 0.6927664835972922, "current_ratio": 2.0610745198227933, "debt_to_equity_ratio": 0.5197466589136897, "profit_margin": 0.24209974912804746, "quarter": 4, "return_on_assets": 0.16771859188322405, "return_on_equity": 0.21828013309368316 } ], "income_statement": [ { "depreciation": 3251280, "expenses": 37919334, "income_tax": 5240796, "marketing_expense": 5875149, "net_income": 19244241, "net_profit": 14003445, "operational_expense": 19174161, "product_revenue": 21369026, "quarter": 1, "rd_expense": 4698908, "revenue": 57163575, "salaries_expense": 12623829, "service_revenue": 35794549 }, { "depreciation": 2895165, "expenses": 38634081, "income_tax": 5308610, "marketing_expense": 7479347, "net_income": 19249526, "net_profit": 13940916, "operational_expense": 22330053, "product_revenue": 21920532, "quarter": 2, "rd_expense": 7220827, "revenue": 57883607, "salaries_expense": 12257809, "service_revenue": 35963075 }, { "depreciation": 3027972, "expenses": 39362301, "income_tax": 3992382, "marketing_expense": 6008431, "net_income": 19250408, "net_profit": 15258026, "operational_expense": 21417020, "product_revenue": 19592168, "quarter": 3, "rd_expense": 5769051, "revenue": 58612709, "salaries_expense": 16616893, "service_revenue": 39020541 }, { "depreciation": 3005420, "expenses": 40104247, "income_tax": 4877887, "marketing_expense": 4912847, "net_income": 19246748, "net_profit": 14368861, "operational_expense": 23015307, "product_revenue": 13837336, "quarter": 4, "rd_expense": 6252326, "revenue": 59350995, "salaries_expense": 16081134, "service_revenue": 45513659 } ], "market_conditions": { "gdp_growth": [ 0.042987034541948514, 0.040525146407094134, 0.02773593927328177, 0.028177757500273088 ], "inflation_rate": [ 0.004041377580778257, 0.009574867394978964, 0.0092165329749415, 0.006795950648137721 ], "interest_rate": [ 0.011234862435312902, 0.009489525082772777, 0.008471666229572229, 0.011691705205020761 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1997, "industry": "Advertising", "location": "Port Davidtown", "name": "Gomez and Sons", "num_employees": 94, "region": "North America", "revenue_size": "Large", "website": "www.gomezandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 58204, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 52788859, "net_revenue": 43300558, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 460644 }, { "average_project_size": 174673, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 53450324, "net_revenue": 44538459, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 473813 }, { "average_project_size": 55625, "billable_hours_per_employee": 115, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 51316541, "net_revenue": 45811751, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 487359 }, { "average_project_size": 133052, "billable_hours_per_employee": 141, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 52765396, "net_revenue": 47121445, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 501292 } ], "balance_sheet": [ { "assets": 57099192, "current_assets": 17570058, "current_liabilities": 13773466, "equity": 37254337, "fixed_assets": 39529134, "liabilities": 31644939, "long_term_liabilities": 17871473, "quarter": 1 }, { "assets": 58534394, "current_assets": 23843456, "current_liabilities": 14530512, "equity": 38051769, "fixed_assets": 34690938, "liabilities": 32156497, "long_term_liabilities": 17625985, "quarter": 2 }, { "assets": 60005670, "current_assets": 25321500, "current_liabilities": 13892535, "equity": 40454135, "fixed_assets": 34684170, "liabilities": 32676323, "long_term_liabilities": 18783788, "quarter": 3 }, { "assets": 61513928, "current_assets": 22633332, "current_liabilities": 14868543, "equity": 41498039, "fixed_assets": 38880596, "liabilities": 33204553, "long_term_liabilities": 18336010, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63301, "financing_cash_flow": -102216, "investing_cash_flow": -296378, "net_cash_flow": 13119059, "operating_cash_flow": 13185820, "quarter": 1 }, { "change_in_working_capital": 22491, "financing_cash_flow": 88322, "investing_cash_flow": -482592, "net_cash_flow": 13870745, "operating_cash_flow": 14219147, "quarter": 2 }, { "change_in_working_capital": 35662, "financing_cash_flow": 137490, "investing_cash_flow": -116391, "net_cash_flow": 15186615, "operating_cash_flow": 15724650, "quarter": 3 }, { "change_in_working_capital": 27630, "financing_cash_flow": 92537, "investing_cash_flow": -153467, "net_cash_flow": 14971329, "operating_cash_flow": 15649878, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7583392423486482, "current_ratio": 1.2756453604343307, "debt_to_equity_ratio": 0.849429665061547, "profit_margin": 0.27251574910420323, "quarter": 1, "return_on_assets": 0.2066593867037558, "return_on_equity": 0.3167439001799978 }, { "asset_turnover_ratio": 0.7608938259444524, "current_ratio": 1.6409233205271776, "debt_to_equity_ratio": 0.8450723276492086, "profit_margin": 0.262107676424099, "quarter": 2, "return_on_assets": 0.19943611272374323, "return_on_equity": 0.3067892060419057 }, { "asset_turnover_ratio": 0.7634570366433705, "current_ratio": 1.8226695127994998, "debt_to_equity_ratio": 0.8077375279436824, "profit_margin": 0.286493917248437, "quarter": 3, "return_on_assets": 0.2187257970788427, "return_on_equity": 0.32443625354985345 }, { "asset_turnover_ratio": 0.7660288739811901, "current_ratio": 1.5222293132555087, "debt_to_equity_ratio": 0.800147520223787, "profit_margin": 0.27988666306816357, "quarter": 4, "return_on_assets": 0.21440126535245807, "return_on_equity": 0.31781415020598924 } ], "income_statement": [ { "depreciation": 1385736, "expenses": 27089528, "income_tax": 4410946, "marketing_expense": 3716310, "net_income": 16211030, "net_profit": 11800084, "operational_expense": 18781833, "product_revenue": 10179984, "quarter": 1, "rd_expense": 3742287, "revenue": 43300558, "salaries_expense": 9781958, "service_revenue": 33120574 }, { "depreciation": 2545275, "expenses": 28044246, "income_tax": 4820341, "marketing_expense": 3580762, "net_income": 16494213, "net_profit": 11673872, "operational_expense": 18096729, "product_revenue": 16632498, "quarter": 2, "rd_expense": 3146600, "revenue": 44538459, "salaries_expense": 10192778, "service_revenue": 27905961 }, { "depreciation": 2599862, "expenses": 29032612, "income_tax": 3654351, "marketing_expense": 3557472, "net_income": 16779139, "net_profit": 13124788, "operational_expense": 17223927, "product_revenue": 17031071, "quarter": 3, "rd_expense": 4903782, "revenue": 45811751, "salaries_expense": 11440571, "service_revenue": 28780680 }, { "depreciation": 2461214, "expenses": 30055811, "income_tax": 3876970, "marketing_expense": 5399136, "net_income": 17065634, "net_profit": 13188664, "operational_expense": 18487274, "product_revenue": 12306717, "quarter": 4, "rd_expense": 3127581, "revenue": 47121445, "salaries_expense": 14131710, "service_revenue": 34814728 } ], "market_conditions": { "gdp_growth": [ 0.017944865943215496, 0.01689335853052254, 0.026437845574365584, 0.03317298980227847 ], "inflation_rate": [ 0.016287914806778978, 0.00774878868347896, 0.01388211820235742, 0.0072002317925505335 ], "interest_rate": [ 0.023135635880665365, 0.02073582249674597, 0.02851113868333133, 0.023747372294538542 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 99283, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 89986784, "net_revenue": 78838013, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 838702 }, { "average_project_size": 76052, "billable_hours_per_employee": 103, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 101030590, "net_revenue": 81481146, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 866821 }, { "average_project_size": 192302, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 103926328, "net_revenue": 84212894, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 895882 }, { "average_project_size": 118773, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 99839427, "net_revenue": 87036226, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 925917 } ], "balance_sheet": [ { "assets": 111377722, "current_assets": 47394054, "current_liabilities": 26670711, "equity": 59741530, "fixed_assets": 63983668, "liabilities": 66591133, "long_term_liabilities": 39920422, "quarter": 1 }, { "assets": 114784501, "current_assets": 45905876, "current_liabilities": 36804440, "equity": 62659372, "fixed_assets": 68878625, "liabilities": 67540652, "long_term_liabilities": 30736212, "quarter": 2 }, { "assets": 118295484, "current_assets": 57575079, "current_liabilities": 40961299, "equity": 64384581, "fixed_assets": 60720405, "liabilities": 68503709, "long_term_liabilities": 27542410, "quarter": 3 }, { "assets": 121913861, "current_assets": 45575730, "current_liabilities": 40784175, "equity": 68378492, "fixed_assets": 76338131, "liabilities": 69480499, "long_term_liabilities": 28696324, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77317, "financing_cash_flow": -100044, "investing_cash_flow": -283705, "net_cash_flow": 19439369, "operating_cash_flow": 19794338, "quarter": 1 }, { "change_in_working_capital": 92926, "financing_cash_flow": -134722, "investing_cash_flow": -434604, "net_cash_flow": 20929954, "operating_cash_flow": 21344232, "quarter": 2 }, { "change_in_working_capital": 40687, "financing_cash_flow": -55750, "investing_cash_flow": -424223, "net_cash_flow": 18437421, "operating_cash_flow": 19102225, "quarter": 3 }, { "change_in_working_capital": 93410, "financing_cash_flow": 34977, "investing_cash_flow": -162732, "net_cash_flow": 20582785, "operating_cash_flow": 20725569, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7078436475833111, "current_ratio": 1.7770075195970592, "debt_to_equity_ratio": 1.1146539601513386, "profit_margin": 0.1896920080925936, "quarter": 1, "return_on_assets": 0.13427228292566443, "return_on_equity": 0.25032738532140036 }, { "asset_turnover_ratio": 0.709861917681726, "current_ratio": 1.2472917941422286, "debt_to_equity_ratio": 1.077901834062429, "profit_margin": 0.1891912884975869, "quarter": 2, "return_on_assets": 0.13429969086157373, "return_on_equity": 0.2460210261922191 }, { "asset_turnover_ratio": 0.7118859583853598, "current_ratio": 1.405597000231853, "debt_to_equity_ratio": 1.0639769326137263, "profit_margin": 0.17328469913407799, "quarter": 3, "return_on_assets": 0.12335894411658183, "return_on_equity": 0.2266506323928706 }, { "asset_turnover_ratio": 0.7139157540093001, "current_ratio": 1.1174856424090962, "debt_to_equity_ratio": 1.0161162811253575, "profit_margin": 0.1832010730796163, "quarter": 4, "return_on_assets": 0.13079013222294716, "return_on_equity": 0.23318926074005844 } ], "income_statement": [ { "depreciation": 4839397, "expenses": 59420354, "income_tax": 4462718, "marketing_expense": 9424419, "net_income": 19417659, "net_profit": 14954941, "operational_expense": 34851427, "product_revenue": 19150961, "quarter": 1, "rd_expense": 6998648, "revenue": 78838013, "salaries_expense": 23837558, "service_revenue": 59687052 }, { "depreciation": 5928709, "expenses": 61373570, "income_tax": 4692053, "marketing_expense": 6969284, "net_income": 20107576, "net_profit": 15415523, "operational_expense": 32166991, "product_revenue": 24929334, "quarter": 2, "rd_expense": 11630316, "revenue": 81481146, "salaries_expense": 30140916, "service_revenue": 56551812 }, { "depreciation": 4509419, "expenses": 63390991, "income_tax": 6229097, "marketing_expense": 11103755, "net_income": 20821903, "net_profit": 14592806, "operational_expense": 32800229, "product_revenue": 21985209, "quarter": 3, "rd_expense": 9253501, "revenue": 84212894, "salaries_expense": 21594483, "service_revenue": 62227685 }, { "depreciation": 4780439, "expenses": 65474727, "income_tax": 5616369, "marketing_expense": 6668795, "net_income": 21561499, "net_profit": 15945130, "operational_expense": 42861447, "product_revenue": 25532382, "quarter": 4, "rd_expense": 8341241, "revenue": 87036226, "salaries_expense": 30382512, "service_revenue": 61503844 } ], "market_conditions": { "gdp_growth": [ 0.0071780609798701555, 0.008247102123882858, 0.018705531282116813, 0.009623943680036419 ], "inflation_rate": [ 0.020043449921277868, 0.017559155237416774, 0.017028757507002664, 0.016561515700002572 ], "interest_rate": [ 0.032722430498894284, 0.026596371025671486, 0.02383026732367917, 0.02392739407006107 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 114022, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 104890840, "net_revenue": 84022720, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 893859 }, { "average_project_size": 175968, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 100889824, "net_revenue": 87464101, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 930469 }, { "average_project_size": 127062, "billable_hours_per_employee": 131, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 103105335, "net_revenue": 91046433, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 968579 }, { "average_project_size": 139723, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 112286926, "net_revenue": 94775490, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1008250 } ], "balance_sheet": [ { "assets": 121881124, "current_assets": 56848994, "current_liabilities": 35008632, "equity": 75639704, "fixed_assets": 65032130, "liabilities": 63651014, "long_term_liabilities": 28642382, "quarter": 1 }, { "assets": 125693061, "current_assets": 60091390, "current_liabilities": 26148957, "equity": 78396037, "fixed_assets": 65601671, "liabilities": 64548031, "long_term_liabilities": 38399074, "quarter": 2 }, { "assets": 129624220, "current_assets": 59237242, "current_liabilities": 28958860, "equity": 82418780, "fixed_assets": 70386978, "liabilities": 65457690, "long_term_liabilities": 36498830, "quarter": 3 }, { "assets": 133678329, "current_assets": 52681720, "current_liabilities": 39244928, "equity": 84884422, "fixed_assets": 80996609, "liabilities": 66380169, "long_term_liabilities": 27135241, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16612, "financing_cash_flow": 2105, "investing_cash_flow": -463655, "net_cash_flow": 21345528, "operating_cash_flow": 21622317, "quarter": 1 }, { "change_in_working_capital": 97190, "financing_cash_flow": -12948, "investing_cash_flow": -282262, "net_cash_flow": 21516141, "operating_cash_flow": 21832364, "quarter": 2 }, { "change_in_working_capital": -34724, "financing_cash_flow": -144181, "investing_cash_flow": -227616, "net_cash_flow": 22966444, "operating_cash_flow": 23405301, "quarter": 3 }, { "change_in_working_capital": 51955, "financing_cash_flow": -107076, "investing_cash_flow": -388062, "net_cash_flow": 23683517, "operating_cash_flow": 24223988, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6893825495078303, "current_ratio": 1.6238564820242047, "debt_to_equity_ratio": 0.8415026848862338, "profit_margin": 0.2072010284837244, "quarter": 1, "return_on_assets": 0.14284077327675448, "return_on_equity": 0.23016475580073661 }, { "asset_turnover_ratio": 0.6958546502419891, "current_ratio": 2.298041562422547, "debt_to_equity_ratio": 0.823358341442693, "profit_margin": 0.1972352862804821, "quarter": 2, "return_on_assets": 0.13724709115008346, "return_on_equity": 0.22004947775612688 }, { "asset_turnover_ratio": 0.7023875090627354, "current_ratio": 2.0455653986379296, "debt_to_equity_ratio": 0.7942084316220163, "profit_margin": 0.20047188449436565, "quarter": 3, "return_on_assets": 0.14080894758710988, "return_on_equity": 0.22145741540944916 }, { "asset_turnover_ratio": 0.7089817078727847, "current_ratio": 1.3423828934021742, "debt_to_equity_ratio": 0.782006491132142, "profit_margin": 0.1855570675498486, "quarter": 4, "return_on_assets": 0.13155656665935733, "return_on_equity": 0.20717890969440778 } ], "income_statement": [ { "depreciation": 4212723, "expenses": 60984258, "income_tax": 5628868, "marketing_expense": 11556266, "net_income": 23038462, "net_profit": 17409594, "operational_expense": 35379312, "product_revenue": 19014342, "quarter": 1, "rd_expense": 8808811, "revenue": 84022720, "salaries_expense": 25981250, "service_revenue": 65008378 }, { "depreciation": 4581357, "expenses": 63926393, "income_tax": 6286701, "marketing_expense": 12004575, "net_income": 23537708, "net_profit": 17251007, "operational_expense": 34596057, "product_revenue": 26632298, "quarter": 2, "rd_expense": 7647173, "revenue": 87464101, "salaries_expense": 30859820, "service_revenue": 60831803 }, { "depreciation": 5153051, "expenses": 67010469, "income_tax": 5783714, "marketing_expense": 7329839, "net_income": 24035964, "net_profit": 18252250, "operational_expense": 42610213, "product_revenue": 28142694, "quarter": 3, "rd_expense": 10331314, "revenue": 91046433, "salaries_expense": 33466740, "service_revenue": 62903739 }, { "depreciation": 6637726, "expenses": 70243335, "income_tax": 6945893, "marketing_expense": 12486569, "net_income": 24532155, "net_profit": 17586262, "operational_expense": 36303810, "product_revenue": 37070270, "quarter": 4, "rd_expense": 10423185, "revenue": 94775490, "salaries_expense": 23538191, "service_revenue": 57705220 } ], "market_conditions": { "gdp_growth": [ 0.034497628402596424, 0.02930254718435142, 0.024930631334648824, 0.027436000941056485 ], "inflation_rate": [ 0.014849306287346077, 0.014322879671330838, 0.01472881028512928, 0.009798645767741677 ], "interest_rate": [ 0.039744968982947715, 0.03997846869735955, 0.03834319218582129, 0.03717501863329557 ], "year": 1999 }, "random_event": { "description": "Gomez and Sons Senior Leadership Change in 1999", "impact": -0.07, "type": "Senior Leadership Change" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 160054, "billable_hours_per_employee": 152, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 43870573, "net_revenue": 39174583, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 416751 }, { "average_project_size": 76224, "billable_hours_per_employee": 86, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 47607084, "net_revenue": 39640634, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 421709 }, { "average_project_size": 153575, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 47467276, "net_revenue": 40112231, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 426726 }, { "average_project_size": 76214, "billable_hours_per_employee": 135, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 45521074, "net_revenue": 40589438, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 431803 } ], "balance_sheet": [ { "assets": 46475389, "current_assets": 22759473, "current_liabilities": 10957350, "equity": 31184458, "fixed_assets": 23715916, "liabilities": 23837543, "long_term_liabilities": 12880193, "quarter": 1 }, { "assets": 47674041, "current_assets": 17616019, "current_liabilities": 13070853, "equity": 31532949, "fixed_assets": 30058022, "liabilities": 24046402, "long_term_liabilities": 10975549, "quarter": 2 }, { "assets": 48903608, "current_assets": 19365859, "current_liabilities": 13811866, "equity": 32986121, "fixed_assets": 29537749, "liabilities": 24257091, "long_term_liabilities": 10445225, "quarter": 3 }, { "assets": 50164886, "current_assets": 22789236, "current_liabilities": 10612901, "equity": 34348833, "fixed_assets": 27375650, "liabilities": 24469626, "long_term_liabilities": 13856725, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22673, "financing_cash_flow": -186557, "investing_cash_flow": -210353, "net_cash_flow": 10912262, "operating_cash_flow": 11279013, "quarter": 1 }, { "change_in_working_capital": 9970, "financing_cash_flow": -191314, "investing_cash_flow": -426997, "net_cash_flow": 9133299, "operating_cash_flow": 9448824, "quarter": 2 }, { "change_in_working_capital": -14301, "financing_cash_flow": 159360, "investing_cash_flow": -498977, "net_cash_flow": 9993914, "operating_cash_flow": 10332901, "quarter": 3 }, { "change_in_working_capital": -99588, "financing_cash_flow": -29574, "investing_cash_flow": -327029, "net_cash_flow": 10068438, "operating_cash_flow": 10339535, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8429102766627731, "current_ratio": 2.07709646949308, "debt_to_equity_ratio": 0.7644045953917172, "profit_margin": 0.21816727442893266, "quarter": 1, "return_on_assets": 0.18389543764765476, "return_on_equity": 0.274066395510225 }, { "asset_turnover_ratio": 0.8314930550988955, "current_ratio": 1.3477329291363005, "debt_to_equity_ratio": 0.7625801823990519, "profit_margin": 0.19942440880234155, "quarter": 2, "return_on_assets": 0.16582001093635004, "return_on_equity": 0.2506999900326481 }, { "asset_turnover_ratio": 0.8202305032381251, "current_ratio": 1.4021174980990982, "debt_to_equity_ratio": 0.7353726435430222, "profit_margin": 0.20790676040931255, "quarter": 3, "return_on_assets": 0.17053146671713873, "return_on_equity": 0.2528216033646393 }, { "asset_turnover_ratio": 0.809120507121256, "current_ratio": 2.1473144807437663, "debt_to_equity_ratio": 0.712385949182029, "profit_margin": 0.21319765501557325, "quarter": 4, "return_on_assets": 0.17250259474326324, "return_on_equity": 0.25193208165179876 } ], "income_statement": [ { "depreciation": 2732401, "expenses": 28404894, "income_tax": 2223077, "marketing_expense": 4033252, "net_income": 10769689, "net_profit": 8546612, "operational_expense": 18827207, "product_revenue": 11288589, "quarter": 1, "rd_expense": 3298154, "revenue": 39174583, "salaries_expense": 12733802, "service_revenue": 27885994 }, { "depreciation": 1543514, "expenses": 28842632, "income_tax": 2892692, "marketing_expense": 4880280, "net_income": 10798002, "net_profit": 7905310, "operational_expense": 15064998, "product_revenue": 11802890, "quarter": 2, "rd_expense": 3838222, "revenue": 39640634, "salaries_expense": 12719263, "service_revenue": 27837744 }, { "depreciation": 1993297, "expenses": 29287117, "income_tax": 2485510, "marketing_expense": 4932182, "net_income": 10825114, "net_profit": 8339604, "operational_expense": 16037697, "product_revenue": 8116402, "quarter": 3, "rd_expense": 3763675, "revenue": 40112231, "salaries_expense": 13495001, "service_revenue": 31995829 }, { "depreciation": 1685962, "expenses": 29738451, "income_tax": 2197414, "marketing_expense": 4456063, "net_income": 10850987, "net_profit": 8653573, "operational_expense": 20744925, "product_revenue": 9814589, "quarter": 4, "rd_expense": 5017983, "revenue": 40589438, "salaries_expense": 12953482, "service_revenue": 30774849 } ], "market_conditions": { "gdp_growth": [ 0.02890699675671919, 0.037118569364780085, 0.03660843036499116, 0.022506703736019838 ], "inflation_rate": [ 0.011334861486860097, 0.01478674371576768, 0.009307281201122473, 0.009840248788862018 ], "interest_rate": [ 0.03644444504465452, 0.035374426274030334, 0.03978682357315995, 0.03926218477868653 ], "year": 2000 }, "random_event": { "description": "Gomez and Sons Industry Recognition in 2000", "impact": -0.03, "type": "Industry Recognition" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 177710, "billable_hours_per_employee": 102, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 74060691, "net_revenue": 65116488, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 692729 }, { "average_project_size": 189030, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 84290507, "net_revenue": 66842646, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 711092 }, { "average_project_size": 180994, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 81585188, "net_revenue": 68614563, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 729942 }, { "average_project_size": 152241, "billable_hours_per_employee": 110, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 86773236, "net_revenue": 70433451, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 749292 } ], "balance_sheet": [ { "assets": 94667867, "current_assets": 37307688, "current_liabilities": 21600115, "equity": 68049239, "fixed_assets": 57360179, "liabilities": 39204524, "long_term_liabilities": 17604409, "quarter": 1 }, { "assets": 97992881, "current_assets": 29721743, "current_liabilities": 16097735, "equity": 71510191, "fixed_assets": 68271138, "liabilities": 40186435, "long_term_liabilities": 24088700, "quarter": 2 }, { "assets": 101434679, "current_assets": 30514096, "current_liabilities": 18530044, "equity": 73147941, "fixed_assets": 70920583, "liabilities": 41192938, "long_term_liabilities": 22662894, "quarter": 3 }, { "assets": 104997363, "current_assets": 47991114, "current_liabilities": 20336032, "equity": 76135330, "fixed_assets": 57006249, "liabilities": 42224651, "long_term_liabilities": 21888619, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85543, "financing_cash_flow": 15127, "investing_cash_flow": -408249, "net_cash_flow": 14962171, "operating_cash_flow": 15327277, "quarter": 1 }, { "change_in_working_capital": -18963, "financing_cash_flow": 15606, "investing_cash_flow": -378453, "net_cash_flow": 16424693, "operating_cash_flow": 16736128, "quarter": 2 }, { "change_in_working_capital": -31831, "financing_cash_flow": -88308, "investing_cash_flow": -266099, "net_cash_flow": 17028932, "operating_cash_flow": 17546231, "quarter": 3 }, { "change_in_working_capital": -86745, "financing_cash_flow": -121637, "investing_cash_flow": -374600, "net_cash_flow": 16769335, "operating_cash_flow": 17009390, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6878415038124815, "current_ratio": 1.7271985820445863, "debt_to_equity_ratio": 0.5761199474986046, "profit_margin": 0.19328278269552868, "quarter": 1, "return_on_assets": 0.13294791991035354, "return_on_equity": 0.18495278102963061 }, { "asset_turnover_ratio": 0.6821173672809967, "current_ratio": 1.846330741560847, "debt_to_equity_ratio": 0.5619679438417385, "profit_margin": 0.20501499895740213, "quarter": 2, "return_on_assets": 0.13984429134193943, "return_on_equity": 0.1916334554329466 }, { "asset_turnover_ratio": 0.6764408748215194, "current_ratio": 1.6467362948517554, "debt_to_equity_ratio": 0.5631455573028364, "profit_margin": 0.1880970953644345, "quarter": 3, "return_on_assets": 0.12723656373970485, "return_on_equity": 0.17643968953275116 }, { "asset_turnover_ratio": 0.670811618383216, "current_ratio": 2.3599055115570233, "debt_to_equity_ratio": 0.5545999603600589, "profit_margin": 0.18971976823909992, "quarter": 4, "return_on_assets": 0.12726622477175928, "return_on_equity": 0.17551139530097262 } ], "income_statement": [ { "depreciation": 2741381, "expenses": 48173527, "income_tax": 4357065, "marketing_expense": 8463925, "net_income": 16942961, "net_profit": 12585896, "operational_expense": 24633455, "product_revenue": 22124233, "quarter": 1, "rd_expense": 6342371, "revenue": 65116488, "salaries_expense": 23829820, "service_revenue": 42992255 }, { "depreciation": 3032383, "expenses": 49637546, "income_tax": 3501355, "marketing_expense": 9778816, "net_income": 17205100, "net_profit": 13703745, "operational_expense": 32721533, "product_revenue": 21819711, "quarter": 2, "rd_expense": 7059217, "revenue": 66842646, "salaries_expense": 15323756, "service_revenue": 45022935 }, { "depreciation": 4640031, "expenses": 51146057, "income_tax": 4562306, "marketing_expense": 5655074, "net_income": 17468506, "net_profit": 12906200, "operational_expense": 33363826, "product_revenue": 24476109, "quarter": 3, "rd_expense": 9458437, "revenue": 68614563, "salaries_expense": 17889293, "service_revenue": 44138454 }, { "depreciation": 3646772, "expenses": 52700413, "income_tax": 4370420, "marketing_expense": 9095069, "net_income": 17733038, "net_profit": 13362618, "operational_expense": 30291293, "product_revenue": 21288233, "quarter": 4, "rd_expense": 8723185, "revenue": 70433451, "salaries_expense": 16692197, "service_revenue": 49145218 } ], "market_conditions": { "gdp_growth": [ 0.01932590792679665, 0.013646585276495047, 0.01961467971429144, 0.01125972487836872 ], "inflation_rate": [ 0.00981147233340668, 0.015507079178080608, 0.01230833459662332, 0.01322592085935968 ], "interest_rate": [ 0.029424829025498398, 0.02679445059087715, 0.03050754219011256, 0.02869223732290714 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 50448, "billable_hours_per_employee": 154, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 124805891, "net_revenue": 98040181, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 1042981 }, { "average_project_size": 53450, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 124074572, "net_revenue": 102575131, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1091225 }, { "average_project_size": 72744, "billable_hours_per_employee": 88, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 131719280, "net_revenue": 107319851, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1141701 }, { "average_project_size": 125584, "billable_hours_per_employee": 95, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 135981165, "net_revenue": 112284043, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 1194511 } ], "balance_sheet": [ { "assets": 144819118, "current_assets": 72333316, "current_liabilities": 32842136, "equity": 79494279, "fixed_assets": 72485802, "liabilities": 81298036, "long_term_liabilities": 48455900, "quarter": 1 }, { "assets": 146702762, "current_assets": 67328466, "current_liabilities": 39536577, "equity": 80710375, "fixed_assets": 79374296, "liabilities": 82402115, "long_term_liabilities": 42865538, "quarter": 2 }, { "assets": 148610906, "current_assets": 62933968, "current_liabilities": 37413348, "equity": 81772090, "fixed_assets": 85676938, "liabilities": 83521189, "long_term_liabilities": 46107841, "quarter": 3 }, { "assets": 150543870, "current_assets": 64435340, "current_liabilities": 34288788, "equity": 84776167, "fixed_assets": 86108530, "liabilities": 84655460, "long_term_liabilities": 50366672, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90110, "financing_cash_flow": 159362, "investing_cash_flow": -185755, "net_cash_flow": 19843366, "operating_cash_flow": 20089159, "quarter": 1 }, { "change_in_working_capital": -57516, "financing_cash_flow": 176377, "investing_cash_flow": -217015, "net_cash_flow": 23540439, "operating_cash_flow": 23750308, "quarter": 2 }, { "change_in_working_capital": -50642, "financing_cash_flow": -64727, "investing_cash_flow": -295316, "net_cash_flow": 23873671, "operating_cash_flow": 24199433, "quarter": 3 }, { "change_in_working_capital": -26456, "financing_cash_flow": -166196, "investing_cash_flow": -226957, "net_cash_flow": 23053732, "operating_cash_flow": 23593186, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6769836907859085, "current_ratio": 2.2024546759078034, "debt_to_equity_ratio": 1.0226904001481667, "profit_margin": 0.16292500520781372, "quarter": 1, "return_on_assets": 0.1102975713468991, "return_on_equity": 0.20093517673139724 }, { "asset_turnover_ratio": 0.6992038159445151, "current_ratio": 1.7029412030282742, "debt_to_equity_ratio": 1.0209606261896318, "profit_margin": 0.15997764604365944, "quarter": 2, "return_on_assets": 0.11185698057954764, "return_on_equity": 0.20331621554230173 }, { "asset_turnover_ratio": 0.7221532651177027, "current_ratio": 1.6821260690168653, "debt_to_equity_ratio": 1.021389926562963, "profit_margin": 0.15544536117553873, "quarter": 3, "return_on_assets": 0.11225537512031587, "return_on_equity": 0.20401059823712467 }, { "asset_turnover_ratio": 0.7458559621192148, "current_ratio": 1.879195613446588, "debt_to_equity_ratio": 0.9985761682289788, "profit_margin": 0.1682140800719119, "quarter": 4, "return_on_assets": 0.1254634745340345, "return_on_equity": 0.22279560008887875 } ], "income_statement": [ { "depreciation": 4115962, "expenses": 77454793, "income_tax": 4612191, "marketing_expense": 10240974, "net_income": 20585388, "net_profit": 15973197, "operational_expense": 50053575, "product_revenue": 20476473, "quarter": 1, "rd_expense": 10265298, "revenue": 98040181, "salaries_expense": 37629259, "service_revenue": 77563708 }, { "depreciation": 7340580, "expenses": 80732270, "income_tax": 5433133, "marketing_expense": 12655316, "net_income": 21842861, "net_profit": 16409728, "operational_expense": 48394852, "product_revenue": 36227137, "quarter": 2, "rd_expense": 14562166, "revenue": 102575131, "salaries_expense": 24902759, "service_revenue": 66347994 }, { "depreciation": 7517060, "expenses": 84148432, "income_tax": 6489046, "marketing_expense": 15530885, "net_income": 23171419, "net_profit": 16682373, "operational_expense": 42762009, "product_revenue": 42880051, "quarter": 3, "rd_expense": 10762633, "revenue": 107319851, "salaries_expense": 35241302, "service_revenue": 64439800 }, { "depreciation": 4705429, "expenses": 87709148, "income_tax": 5687138, "marketing_expense": 16555460, "net_income": 24574895, "net_profit": 18887757, "operational_expense": 46562948, "product_revenue": 43305821, "quarter": 4, "rd_expense": 10448952, "revenue": 112284043, "salaries_expense": 29363223, "service_revenue": 68978222 } ], "market_conditions": { "gdp_growth": [ 0.021453510005623372, 0.011281772290634493, 0.016780014459639527, 0.020134660449526925 ], "inflation_rate": [ 0.0165307785167758, 0.014507121400344302, 0.009755904689894592, 0.009967954690466277 ], "interest_rate": [ 0.029852780303262747, 0.026485443055911093, 0.03164664798477792, 0.022645414106619983 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 183528, "billable_hours_per_employee": 155, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 39611953, "net_revenue": 33573663, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 357167 }, { "average_project_size": 187735, "billable_hours_per_employee": 149, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 43489938, "net_revenue": 34993184, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 372268 }, { "average_project_size": 192298, "billable_hours_per_employee": 119, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 44882611, "net_revenue": 36472724, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 388008 }, { "average_project_size": 111852, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 44356181, "net_revenue": 38014820, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 404413 } ], "balance_sheet": [ { "assets": 44256138, "current_assets": 14606910, "current_liabilities": 9912721, "equity": 33528039, "fixed_assets": 29649228, "liabilities": 18018584, "long_term_liabilities": 8105863, "quarter": 1 }, { "assets": 45289111, "current_assets": 16619791, "current_liabilities": 8810899, "equity": 35180831, "fixed_assets": 28669320, "liabilities": 18157718, "long_term_liabilities": 9346819, "quarter": 2 }, { "assets": 46346194, "current_assets": 15500480, "current_liabilities": 7968424, "equity": 36756564, "fixed_assets": 30845714, "liabilities": 18297927, "long_term_liabilities": 10329503, "quarter": 3 }, { "assets": 47427951, "current_assets": 15926259, "current_liabilities": 9644597, "equity": 38213637, "fixed_assets": 31501692, "liabilities": 18439219, "long_term_liabilities": 8794622, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98689, "financing_cash_flow": -54914, "investing_cash_flow": -429605, "net_cash_flow": 8748473, "operating_cash_flow": 9255940, "quarter": 1 }, { "change_in_working_capital": 81711, "financing_cash_flow": 183642, "investing_cash_flow": -250676, "net_cash_flow": 9612849, "operating_cash_flow": 9818327, "quarter": 2 }, { "change_in_working_capital": 7457, "financing_cash_flow": 17858, "investing_cash_flow": -130186, "net_cash_flow": 10514716, "operating_cash_flow": 11120761, "quarter": 3 }, { "change_in_working_capital": -50023, "financing_cash_flow": 65168, "investing_cash_flow": -332951, "net_cash_flow": 10005348, "operating_cash_flow": 10638127, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7586216176386652, "current_ratio": 1.473552014628476, "debt_to_equity_ratio": 0.5374183679516717, "profit_margin": 0.2171489301003587, "quarter": 1, "return_on_assets": 0.16473387262123956, "return_on_equity": 0.2174444201761994 }, { "asset_turnover_ratio": 0.772662196879952, "current_ratio": 1.886276417423466, "debt_to_equity_ratio": 0.5161253297285673, "profit_margin": 0.23002873931106127, "quarter": 2, "return_on_assets": 0.17773451106161037, "return_on_equity": 0.22880181539770905 }, { "asset_turnover_ratio": 0.7869626576024775, "current_ratio": 1.945237853808984, "debt_to_equity_ratio": 0.49781385985915333, "profit_margin": 0.2387619032787351, "quarter": 3, "return_on_assets": 0.18789670193845906, "return_on_equity": 0.23691814610310147 }, { "asset_turnover_ratio": 0.8015277742021788, "current_ratio": 1.6513140984532584, "debt_to_equity_ratio": 0.4825298099733349, "profit_margin": 0.24266601814765926, "quarter": 4, "return_on_assets": 0.19450355340039885, "return_on_equity": 0.24140348117087101 } ], "income_statement": [ { "depreciation": 1965455, "expenses": 23483910, "income_tax": 2799268, "marketing_expense": 2379391, "net_income": 10089753, "net_profit": 7290485, "operational_expense": 16013945, "product_revenue": 13231905, "quarter": 1, "rd_expense": 3148706, "revenue": 33573663, "salaries_expense": 9935205, "service_revenue": 20341758 }, { "depreciation": 1768889, "expenses": 24325129, "income_tax": 2618617, "marketing_expense": 3537263, "net_income": 10668055, "net_profit": 8049438, "operational_expense": 15203170, "product_revenue": 12741920, "quarter": 2, "rd_expense": 2853464, "revenue": 34993184, "salaries_expense": 8447769, "service_revenue": 22251264 }, { "depreciation": 2412464, "expenses": 25196482, "income_tax": 2567945, "marketing_expense": 4314250, "net_income": 11276242, "net_profit": 8708297, "operational_expense": 13072097, "product_revenue": 8824776, "quarter": 3, "rd_expense": 3108785, "revenue": 36472724, "salaries_expense": 10032852, "service_revenue": 27647948 }, { "depreciation": 1413222, "expenses": 26099048, "income_tax": 2690867, "marketing_expense": 4848680, "net_income": 11915772, "net_profit": 9224905, "operational_expense": 17766459, "product_revenue": 14938060, "quarter": 4, "rd_expense": 3324467, "revenue": 38014820, "salaries_expense": 10082033, "service_revenue": 23076760 } ], "market_conditions": { "gdp_growth": [ 0.018204596438510624, 0.009195416810344921, 0.014088899031799247, 0.01628795135332743 ], "inflation_rate": [ 0.016505124534288873, 0.008646626085612438, 0.013421546814793156, 0.016586384553480698 ], "interest_rate": [ 0.028259472251917054, 0.024895620605960053, 0.03014632003327247, 0.024270802028942755 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 79882, "billable_hours_per_employee": 137, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 31949783, "net_revenue": 28479534, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 302974 }, { "average_project_size": 66421, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 37309636, "net_revenue": 29118145, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 309768 }, { "average_project_size": 102390, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 38394943, "net_revenue": 29771077, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 316714 }, { "average_project_size": 78269, "billable_hours_per_employee": 88, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 38394135, "net_revenue": 30438649, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 323815 } ], "balance_sheet": [ { "assets": 38840693, "current_assets": 17404171, "current_liabilities": 11263160, "equity": 24670594, "fixed_assets": 21436522, "liabilities": 20134365, "long_term_liabilities": 8871205, "quarter": 1 }, { "assets": 39351717, "current_assets": 15366441, "current_liabilities": 8522122, "equity": 24949822, "fixed_assets": 23985276, "liabilities": 20574494, "long_term_liabilities": 12052372, "quarter": 2 }, { "assets": 39869465, "current_assets": 14619983, "current_liabilities": 10652216, "equity": 25310274, "fixed_assets": 25249482, "liabilities": 21024245, "long_term_liabilities": 10372029, "quarter": 3 }, { "assets": 40394025, "current_assets": 18488510, "current_liabilities": 9727971, "equity": 25592843, "fixed_assets": 21905515, "liabilities": 21483826, "long_term_liabilities": 11755855, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25496, "financing_cash_flow": 185855, "investing_cash_flow": -125973, "net_cash_flow": 7476376, "operating_cash_flow": 7923868, "quarter": 1 }, { "change_in_working_capital": 41044, "financing_cash_flow": -57171, "investing_cash_flow": -205850, "net_cash_flow": 6743494, "operating_cash_flow": 7298276, "quarter": 2 }, { "change_in_working_capital": -20476, "financing_cash_flow": 99530, "investing_cash_flow": -218033, "net_cash_flow": 7694455, "operating_cash_flow": 7990545, "quarter": 3 }, { "change_in_working_capital": 66980, "financing_cash_flow": 5953, "investing_cash_flow": -277921, "net_cash_flow": 7799137, "operating_cash_flow": 8333251, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7332395948754056, "current_ratio": 1.54522984668601, "debt_to_equity_ratio": 0.8161280997125566, "profit_margin": 0.20942287889963368, "quarter": 1, "return_on_assets": 0.15355714688200853, "return_on_equity": 0.24175607607988686 }, { "asset_turnover_ratio": 0.7399459850760769, "current_ratio": 1.8031237994480718, "debt_to_equity_ratio": 0.8246349012029024, "profit_margin": 0.2119846233336636, "quarter": 2, "return_on_assets": 0.15685717093360882, "return_on_equity": 0.24740052253679404 }, { "asset_turnover_ratio": 0.7467137319249205, "current_ratio": 1.372482777292537, "debt_to_equity_ratio": 0.8306605056902979, "profit_margin": 0.2171588888101025, "quarter": 3, "return_on_assets": 0.1621555242840605, "return_on_equity": 0.255432003620348 }, { "asset_turnover_ratio": 0.7535433520180275, "current_ratio": 1.9005515127460804, "debt_to_equity_ratio": 0.8394466374837685, "profit_margin": 0.21954469792663925, "quarter": 4, "return_on_assets": 0.16543644759342502, "return_on_equity": 0.2611137809113274 } ], "income_statement": [ { "depreciation": 1959602, "expenses": 20983833, "income_tax": 1531435, "marketing_expense": 2836571, "net_income": 7495701, "net_profit": 5964266, "operational_expense": 12646834, "product_revenue": 7484888, "quarter": 1, "rd_expense": 2924134, "revenue": 28479534, "salaries_expense": 9423583, "service_revenue": 20994646 }, { "depreciation": 1125677, "expenses": 21316511, "income_tax": 1629035, "marketing_expense": 2537533, "net_income": 7801634, "net_profit": 6172599, "operational_expense": 11276150, "product_revenue": 8598494, "quarter": 2, "rd_expense": 2354972, "revenue": 29118145, "salaries_expense": 8347811, "service_revenue": 20519651 }, { "depreciation": 1525491, "expenses": 21654464, "income_tax": 1651559, "marketing_expense": 2247952, "net_income": 8116613, "net_profit": 6465054, "operational_expense": 10918205, "product_revenue": 10043775, "quarter": 3, "rd_expense": 4097483, "revenue": 29771077, "salaries_expense": 8050426, "service_revenue": 19727302 }, { "depreciation": 1650607, "expenses": 21997774, "income_tax": 1758231, "marketing_expense": 3185725, "net_income": 8440875, "net_profit": 6682644, "operational_expense": 14383198, "product_revenue": 10480426, "quarter": 4, "rd_expense": 3735187, "revenue": 30438649, "salaries_expense": 10852922, "service_revenue": 19958223 } ], "market_conditions": { "gdp_growth": [ 0.008914404184406585, 0.02254635379995703, 0.01250513595444499, 0.023099024220962213 ], "inflation_rate": [ 0.015879839811432955, 0.013653577990998186, 0.01758107591123626, 0.014434130441709136 ], "interest_rate": [ 0.025716066939251787, 0.018228389086433136, 0.0202016942923415, 0.021436382076962024 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1999, "industry": "Advertising", "location": "West Catherine", "name": "Kelly Inc", "num_employees": 311, "region": "North America", "revenue_size": "Medium", "website": "www.kellyinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 131923, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 16016575, "net_revenue": 14253242, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 45830 }, { "average_project_size": 57148, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 16897085, "net_revenue": 14157270, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 45522 }, { "average_project_size": 93709, "billable_hours_per_employee": 84, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 17294770, "net_revenue": 14061944, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 45215 }, { "average_project_size": 198045, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 17650205, "net_revenue": 13967260, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 44911 } ], "balance_sheet": [ { "assets": 14396002, "current_assets": 5299221, "current_liabilities": 3594915, "equity": 12135570, "fixed_assets": 9096781, "liabilities": 6545306, "long_term_liabilities": 2950391, "quarter": 1 }, { "assets": 14889455, "current_assets": 5276072, "current_liabilities": 2848881, "equity": 12372363, "fixed_assets": 9613383, "liabilities": 6690567, "long_term_liabilities": 3841686, "quarter": 2 }, { "assets": 15399822, "current_assets": 6631570, "current_liabilities": 3479611, "equity": 12773918, "fixed_assets": 8768252, "liabilities": 6839052, "long_term_liabilities": 3359441, "quarter": 3 }, { "assets": 15927683, "current_assets": 5342161, "current_liabilities": 4056306, "equity": 13098419, "fixed_assets": 10585522, "liabilities": 6990832, "long_term_liabilities": 2934526, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86645, "financing_cash_flow": 141946, "investing_cash_flow": -122002, "net_cash_flow": 4475761, "operating_cash_flow": 4999021, "quarter": 1 }, { "change_in_working_capital": -44378, "financing_cash_flow": 106712, "investing_cash_flow": -330188, "net_cash_flow": 4567836, "operating_cash_flow": 4901119, "quarter": 2 }, { "change_in_working_capital": 80188, "financing_cash_flow": -25810, "investing_cash_flow": -203995, "net_cash_flow": 4625448, "operating_cash_flow": 4790057, "quarter": 3 }, { "change_in_working_capital": 94146, "financing_cash_flow": -10787, "investing_cash_flow": -236308, "net_cash_flow": 4531552, "operating_cash_flow": 4621288, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9900833578656074, "current_ratio": 1.4740879826087683, "debt_to_equity_ratio": 0.5393488727764745, "profit_margin": 0.30062451756589836, "quarter": 1, "return_on_assets": 0.29764333180837294, "return_on_equity": 0.35308386833086536 }, { "asset_turnover_ratio": 0.950825265263235, "current_ratio": 1.8519804793531214, "debt_to_equity_ratio": 0.5407671113432414, "profit_margin": 0.2947937702678553, "quarter": 2, "return_on_assets": 0.2802973648128827, "return_on_equity": 0.3373223853842633 }, { "asset_turnover_ratio": 0.9131238010413367, "current_ratio": 1.9058366007004806, "debt_to_equity_ratio": 0.5353918821147905, "profit_margin": 0.29961348160681056, "quarter": 3, "return_on_assets": 0.2735842011680395, "return_on_equity": 0.32982425595655146 }, { "asset_turnover_ratio": 0.8769172515550442, "current_ratio": 1.3170014786852866, "debt_to_equity_ratio": 0.5337157102700715, "profit_margin": 0.2979516383313549, "quarter": 4, "return_on_assets": 0.2612789317818543, "return_on_equity": 0.3177152906774474 } ], "income_statement": [ { "depreciation": 714147, "expenses": 8582994, "income_tax": 1385374, "marketing_expense": 1185711, "net_income": 5670248, "net_profit": 4284874, "operational_expense": 5270600, "product_revenue": 4769069, "quarter": 1, "rd_expense": 881767, "revenue": 14253242, "salaries_expense": 4235694, "service_revenue": 9484173 }, { "depreciation": 727644, "expenses": 8541965, "income_tax": 1441830, "marketing_expense": 978069, "net_income": 5615305, "net_profit": 4173475, "operational_expense": 4426206, "product_revenue": 3378746, "quarter": 2, "rd_expense": 985973, "revenue": 14157270, "salaries_expense": 3134741, "service_revenue": 10778524 }, { "depreciation": 576909, "expenses": 8501132, "income_tax": 1347664, "marketing_expense": 1100763, "net_income": 5560812, "net_profit": 4213148, "operational_expense": 4938458, "product_revenue": 4274702, "quarter": 3, "rd_expense": 1111069, "revenue": 14061944, "salaries_expense": 2729726, "service_revenue": 9787242 }, { "depreciation": 459720, "expenses": 8460495, "income_tax": 1345197, "marketing_expense": 1209201, "net_income": 5506765, "net_profit": 4161568, "operational_expense": 4641181, "product_revenue": 3713501, "quarter": 4, "rd_expense": 1478653, "revenue": 13967260, "salaries_expense": 3395540, "service_revenue": 10253759 } ], "market_conditions": { "gdp_growth": [ 0.05131685411946052, 0.042772822808557424, 0.046662572915284556, 0.04704558735843781 ], "inflation_rate": [ 0.006588224111814153, 0.0032543009105689535, 0.009002508675084751, 0.006777872963647889 ], "interest_rate": [ 0.013938103587570052, 0.02007022304763523, 0.012619496511767034, 0.015149665847863612 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 73584, "billable_hours_per_employee": 123, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 15564969, "net_revenue": 12706380, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 40857 }, { "average_project_size": 198022, "billable_hours_per_employee": 127, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 13956426, "net_revenue": 12464915, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 40080 }, { "average_project_size": 60812, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 15519473, "net_revenue": 12228040, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 39318 }, { "average_project_size": 50978, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 14030677, "net_revenue": 11995666, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 38571 } ], "balance_sheet": [ { "assets": 18789729, "current_assets": 9156995, "current_liabilities": 4916594, "equity": 12603168, "fixed_assets": 9632734, "liabilities": 8250384, "long_term_liabilities": 3333790, "quarter": 1 }, { "assets": 19272548, "current_assets": 7862585, "current_liabilities": 3579976, "equity": 12807542, "fixed_assets": 11409963, "liabilities": 8412793, "long_term_liabilities": 4832817, "quarter": 2 }, { "assets": 19767774, "current_assets": 6701806, "current_liabilities": 4289357, "equity": 13243906, "fixed_assets": 13065968, "liabilities": 8578400, "long_term_liabilities": 4289043, "quarter": 3 }, { "assets": 20275725, "current_assets": 9120005, "current_liabilities": 4304395, "equity": 13609903, "fixed_assets": 11155720, "liabilities": 8747266, "long_term_liabilities": 4442871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25604, "financing_cash_flow": 193010, "investing_cash_flow": -239561, "net_cash_flow": 2326415, "operating_cash_flow": 2751698, "quarter": 1 }, { "change_in_working_capital": 92348, "financing_cash_flow": 173840, "investing_cash_flow": -122145, "net_cash_flow": 2053019, "operating_cash_flow": 2692909, "quarter": 2 }, { "change_in_working_capital": -77460, "financing_cash_flow": -23674, "investing_cash_flow": -362508, "net_cash_flow": 2569173, "operating_cash_flow": 2933725, "quarter": 3 }, { "change_in_working_capital": 57442, "financing_cash_flow": 125618, "investing_cash_flow": -117625, "net_cash_flow": 2469636, "operating_cash_flow": 2652499, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.676240727048272, "current_ratio": 1.8624671876506378, "debt_to_equity_ratio": 0.6546277888226198, "profit_margin": 0.16242415227625806, "quarter": 1, "return_on_assets": 0.10983782682549599, "return_on_equity": 0.16375430367983668 }, { "asset_turnover_ratio": 0.6467704737328972, "current_ratio": 2.1962675168772083, "debt_to_equity_ratio": 0.6568624174724549, "profit_margin": 0.15626155493238422, "quarter": 2, "return_on_assets": 0.10106535990985728, "return_on_equity": 0.15208125025082878 }, { "asset_turnover_ratio": 0.618584571029596, "current_ratio": 1.562426722699929, "debt_to_equity_ratio": 0.6477243193964076, "profit_margin": 0.1680180961135227, "quarter": 3, "return_on_assets": 0.10393340190959285, "return_on_equity": 0.15513036712885156 }, { "asset_turnover_ratio": 0.5916269825123393, "current_ratio": 2.118765819586725, "debt_to_equity_ratio": 0.6427133242610179, "profit_margin": 0.1735163349829847, "quarter": 4, "return_on_assets": 0.10265694568258349, "return_on_equity": 0.15293599080022832 } ], "income_statement": [ { "depreciation": 687875, "expenses": 10045007, "income_tax": 597550, "marketing_expense": 1883490, "net_income": 2661373, "net_profit": 2063823, "operational_expense": 5584964, "product_revenue": 5059954, "quarter": 1, "rd_expense": 1071050, "revenue": 12706380, "salaries_expense": 3613300, "service_revenue": 7646426 }, { "depreciation": 745122, "expenses": 9821395, "income_tax": 695733, "marketing_expense": 1908093, "net_income": 2643520, "net_profit": 1947787, "operational_expense": 5001436, "product_revenue": 4066079, "quarter": 2, "rd_expense": 1086419, "revenue": 12464915, "salaries_expense": 4618811, "service_revenue": 8398836 }, { "depreciation": 879193, "expenses": 9602761, "income_tax": 570747, "marketing_expense": 1598216, "net_income": 2625279, "net_profit": 2054532, "operational_expense": 5085286, "product_revenue": 4077645, "quarter": 3, "rd_expense": 1722472, "revenue": 12228040, "salaries_expense": 4543189, "service_revenue": 8150395 }, { "depreciation": 571055, "expenses": 9388994, "income_tax": 525228, "marketing_expense": 1420047, "net_income": 2606672, "net_profit": 2081444, "operational_expense": 5106110, "product_revenue": 2603988, "quarter": 4, "rd_expense": 1839368, "revenue": 11995666, "salaries_expense": 3047838, "service_revenue": 9391678 } ], "market_conditions": { "gdp_growth": [ 0.05805198773966927, 0.0568824559585947, 0.043166894610105894, 0.04812773224959271 ], "inflation_rate": [ 0.005037779455456395, 0.005057835974984877, 0.014058604680689764, 0.004893033752715536 ], "interest_rate": [ 0.02080900768574296, 0.016801257178946732, 0.017667452770137346, 0.02082625181353569 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 86735, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 8760168, "net_revenue": 7215049, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 23200 }, { "average_project_size": 155300, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 8826647, "net_revenue": 7144096, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 22971 }, { "average_project_size": 99159, "billable_hours_per_employee": 135, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 9053431, "net_revenue": 7073841, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 22745 }, { "average_project_size": 145845, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 8382727, "net_revenue": 7004277, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 22522 } ], "balance_sheet": [ { "assets": 10280704, "current_assets": 3529326, "current_liabilities": 3246479, "equity": 5343933, "fixed_assets": 6751378, "liabilities": 6157480, "long_term_liabilities": 2911001, "quarter": 1 }, { "assets": 10481489, "current_assets": 3863656, "current_liabilities": 3042192, "equity": 5382167, "fixed_assets": 6617833, "liabilities": 6301721, "long_term_liabilities": 3259529, "quarter": 2 }, { "assets": 10686195, "current_assets": 5324472, "current_liabilities": 3228001, "equity": 5487275, "fixed_assets": 5361723, "liabilities": 6449341, "long_term_liabilities": 3221340, "quarter": 3 }, { "assets": 10894900, "current_assets": 3963451, "current_liabilities": 2847867, "equity": 5540839, "fixed_assets": 6931449, "liabilities": 6600419, "long_term_liabilities": 3752552, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30260, "financing_cash_flow": -176763, "investing_cash_flow": -402382, "net_cash_flow": 1508223, "operating_cash_flow": 1689863, "quarter": 1 }, { "change_in_working_capital": -35478, "financing_cash_flow": 139796, "investing_cash_flow": -354342, "net_cash_flow": 1274940, "operating_cash_flow": 1659910, "quarter": 2 }, { "change_in_working_capital": -81379, "financing_cash_flow": -76555, "investing_cash_flow": -287511, "net_cash_flow": 1431375, "operating_cash_flow": 1746433, "quarter": 3 }, { "change_in_working_capital": 94403, "financing_cash_flow": -21715, "investing_cash_flow": -465299, "net_cash_flow": 1160656, "operating_cash_flow": 1526121, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7018049542132523, "current_ratio": 1.0871242352098998, "debt_to_equity_ratio": 1.1522374999836262, "profit_margin": 0.16918928755716003, "quarter": 1, "return_on_assets": 0.11873788020742548, "return_on_equity": 0.22842894924019444 }, { "asset_turnover_ratio": 0.6815917089642511, "current_ratio": 1.270023719738925, "debt_to_equity_ratio": 1.1708520006904282, "profit_margin": 0.1683066688913475, "quarter": 2, "return_on_assets": 0.1147164300797339, "return_on_equity": 0.2234042533425663 }, { "asset_turnover_ratio": 0.6619606885331963, "current_ratio": 1.649464173028447, "debt_to_equity_ratio": 1.1753267332145738, "profit_margin": 0.17676690782277973, "quarter": 3, "return_on_assets": 0.11701274401225133, "return_on_equity": 0.2278764960750099 }, { "asset_turnover_ratio": 0.6428950242774142, "current_ratio": 1.3917261585600733, "debt_to_equity_ratio": 1.191230967006982, "profit_margin": 0.17794242003849933, "quarter": 4, "return_on_assets": 0.11439829645063286, "return_on_equity": 0.2249403023621513 } ], "income_statement": [ { "depreciation": 469154, "expenses": 5616094, "income_tax": 378246, "marketing_expense": 727410, "net_income": 1598955, "net_profit": 1220709, "operational_expense": 3244838, "product_revenue": 1921105, "quarter": 1, "rd_expense": 849804, "revenue": 7215049, "salaries_expense": 2142452, "service_revenue": 5293944 }, { "depreciation": 457511, "expenses": 5543796, "income_tax": 397901, "marketing_expense": 897198, "net_income": 1600300, "net_profit": 1202399, "operational_expense": 3034956, "product_revenue": 2651197, "quarter": 2, "rd_expense": 699416, "revenue": 7144096, "salaries_expense": 2376044, "service_revenue": 4492899 }, { "depreciation": 496012, "expenses": 5472429, "income_tax": 350991, "marketing_expense": 878410, "net_income": 1601412, "net_profit": 1250421, "operational_expense": 2750523, "product_revenue": 2251909, "quarter": 3, "rd_expense": 967637, "revenue": 7073841, "salaries_expense": 2504648, "service_revenue": 4821932 }, { "depreciation": 279763, "expenses": 5401981, "income_tax": 355938, "marketing_expense": 973892, "net_income": 1602296, "net_profit": 1246358, "operational_expense": 3649593, "product_revenue": 1925450, "quarter": 4, "rd_expense": 841955, "revenue": 7004277, "salaries_expense": 1695397, "service_revenue": 5078827 } ], "market_conditions": { "gdp_growth": [ 0.034290960097644464, 0.04379100198631518, 0.03109902469508757, 0.032578438651252435 ], "inflation_rate": [ 0.006078213626766776, 0.010318156556763925, 0.011065817755269547, 0.006431110250655307 ], "interest_rate": [ 0.011318639831508678, 0.011575031414793942, 0.013930538359391828, 0.01101406840250798 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 199375, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 24879329, "net_revenue": 19526248, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 62785 }, { "average_project_size": 69282, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 21409165, "net_revenue": 19318209, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 62116 }, { "average_project_size": 166973, "billable_hours_per_employee": 143, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 22709984, "net_revenue": 19112387, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 61455 }, { "average_project_size": 55964, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 23067180, "net_revenue": 18908758, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 60800 } ], "balance_sheet": [ { "assets": 20502404, "current_assets": 7737071, "current_liabilities": 6082756, "equity": 14849818, "fixed_assets": 12765333, "liabilities": 11493203, "long_term_liabilities": 5410447, "quarter": 1 }, { "assets": 20982409, "current_assets": 6525171, "current_liabilities": 5918431, "equity": 14785624, "fixed_assets": 14457238, "liabilities": 11635408, "long_term_liabilities": 5716977, "quarter": 2 }, { "assets": 21473652, "current_assets": 8678857, "current_liabilities": 6113970, "equity": 15120357, "fixed_assets": 12794795, "liabilities": 11779372, "long_term_liabilities": 5665402, "quarter": 3 }, { "assets": 21976396, "current_assets": 8042060, "current_liabilities": 5077219, "equity": 15763273, "fixed_assets": 13934336, "liabilities": 11925118, "long_term_liabilities": 6847899, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34786, "financing_cash_flow": 89294, "investing_cash_flow": -435224, "net_cash_flow": 6664801, "operating_cash_flow": 6930700, "quarter": 1 }, { "change_in_working_capital": -86570, "financing_cash_flow": 180602, "investing_cash_flow": -279251, "net_cash_flow": 6166184, "operating_cash_flow": 6198923, "quarter": 2 }, { "change_in_working_capital": 56604, "financing_cash_flow": -180710, "investing_cash_flow": -224385, "net_cash_flow": 6096152, "operating_cash_flow": 6489258, "quarter": 3 }, { "change_in_working_capital": -62129, "financing_cash_flow": -4707, "investing_cash_flow": -249319, "net_cash_flow": 6266909, "operating_cash_flow": 6667164, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.952388217498787, "current_ratio": 1.2719680026619513, "debt_to_equity_ratio": 0.7739625495746817, "profit_margin": 0.29911619477536083, "quarter": 1, "return_on_assets": 0.2848747395671259, "return_on_equity": 0.39331236248147955 }, { "asset_turnover_ratio": 0.9206859422099721, "current_ratio": 1.1025170353426441, "debt_to_equity_ratio": 0.7869406120431576, "profit_margin": 0.2815283238730878, "quarter": 2, "return_on_assets": 0.25919917012388805, "return_on_equity": 0.36783182096338984 }, { "asset_turnover_ratio": 0.8900389649604082, "current_ratio": 1.4195125262309105, "debt_to_equity_ratio": 0.7790406006948116, "profit_margin": 0.2839036798490947, "quarter": 3, "return_on_assets": 0.25268533736133936, "return_on_equity": 0.35885905339404356 }, { "asset_turnover_ratio": 0.8604121440112382, "current_ratio": 1.5839497961383977, "debt_to_equity_ratio": 0.7565128130433318, "profit_margin": 0.3020819770394227, "quarter": 4, "return_on_assets": 0.2599150015316433, "return_on_equity": 0.3623609766829516 } ], "income_statement": [ { "depreciation": 1090083, "expenses": 12189141, "income_tax": 1496490, "marketing_expense": 1267090, "net_income": 7337107, "net_profit": 5840617, "operational_expense": 6981610, "product_revenue": 7806836, "quarter": 1, "rd_expense": 1777506, "revenue": 19526248, "salaries_expense": 6022119, "service_revenue": 11719412 }, { "depreciation": 760300, "expenses": 11922607, "income_tax": 1956979, "marketing_expense": 2218932, "net_income": 7395602, "net_profit": 5438623, "operational_expense": 6270902, "product_revenue": 4028847, "quarter": 2, "rd_expense": 2090844, "revenue": 19318209, "salaries_expense": 4156532, "service_revenue": 15289362 }, { "depreciation": 1063181, "expenses": 11661902, "income_tax": 2024408, "marketing_expense": 1888344, "net_income": 7450485, "net_profit": 5426077, "operational_expense": 8099388, "product_revenue": 5049125, "quarter": 3, "rd_expense": 2031643, "revenue": 19112387, "salaries_expense": 5189557, "service_revenue": 14063262 }, { "depreciation": 955169, "expenses": 11406897, "income_tax": 1789866, "marketing_expense": 1549317, "net_income": 7501861, "net_profit": 5711995, "operational_expense": 6530208, "product_revenue": 6119853, "quarter": 4, "rd_expense": 1402276, "revenue": 18908758, "salaries_expense": 4068790, "service_revenue": 12788905 } ], "market_conditions": { "gdp_growth": [ 0.029724285739495124, 0.026128201916430303, 0.0360007989032156, 0.029786784405283533 ], "inflation_rate": [ 0.012705109016480313, 0.011365921530759732, 0.004648433229679796, 0.01224055401957981 ], "interest_rate": [ 0.011815211903460528, 0.012838828855975589, 0.012331267135100177, 0.017921002974173716 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 138573, "billable_hours_per_employee": 134, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 10892752, "net_revenue": 9581719, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 30809 }, { "average_project_size": 188346, "billable_hours_per_employee": 87, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 10640927, "net_revenue": 9354435, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 30079 }, { "average_project_size": 191629, "billable_hours_per_employee": 148, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 10427018, "net_revenue": 9132543, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 29365 }, { "average_project_size": 79440, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 10272777, "net_revenue": 8915914, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 28669 } ], "balance_sheet": [ { "assets": 11346645, "current_assets": 4827409, "current_liabilities": 2789567, "equity": 7643246, "fixed_assets": 6519236, "liabilities": 6240300, "long_term_liabilities": 3450733, "quarter": 1 }, { "assets": 11493776, "current_assets": 5575863, "current_liabilities": 3620148, "equity": 7541650, "fixed_assets": 5917913, "liabilities": 6391998, "long_term_liabilities": 2771850, "quarter": 2 }, { "assets": 11642815, "current_assets": 5469420, "current_liabilities": 2784366, "equity": 7441784, "fixed_assets": 6173395, "liabilities": 6547384, "long_term_liabilities": 3763018, "quarter": 3 }, { "assets": 11793786, "current_assets": 5293748, "current_liabilities": 2775714, "equity": 7539442, "fixed_assets": 6500038, "liabilities": 6706547, "long_term_liabilities": 3930833, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65651, "financing_cash_flow": -70170, "investing_cash_flow": -395455, "net_cash_flow": 2830049, "operating_cash_flow": 2909573, "quarter": 1 }, { "change_in_working_capital": 65483, "financing_cash_flow": 22085, "investing_cash_flow": -406173, "net_cash_flow": 2586116, "operating_cash_flow": 2975033, "quarter": 2 }, { "change_in_working_capital": 69339, "financing_cash_flow": -152921, "investing_cash_flow": -173306, "net_cash_flow": 2640096, "operating_cash_flow": 2916749, "quarter": 3 }, { "change_in_working_capital": 86028, "financing_cash_flow": -170257, "investing_cash_flow": -261486, "net_cash_flow": 2647702, "operating_cash_flow": 2840004, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8444539332992264, "current_ratio": 1.7305226940238396, "debt_to_equity_ratio": 0.8164463108998454, "profit_margin": 0.2647647045378809, "quarter": 1, "return_on_assets": 0.22358159614582107, "return_on_equity": 0.3319140846703089 }, { "asset_turnover_ratio": 0.8138696108224138, "current_ratio": 1.5402306756519346, "debt_to_equity_ratio": 0.847559618916285, "profit_margin": 0.2608251594029998, "quarter": 2, "return_on_assets": 0.21227767097601347, "return_on_equity": 0.32351965418708106 }, { "asset_turnover_ratio": 0.7843930355330734, "current_ratio": 1.9643322752827754, "debt_to_equity_ratio": 0.8798137650864363, "profit_margin": 0.256922195712629, "quarter": 3, "return_on_assets": 0.20152798099085145, "return_on_equity": 0.31529442402520685 }, { "asset_turnover_ratio": 0.7559840410873998, "current_ratio": 1.907166228220919, "debt_to_equity_ratio": 0.889528296656437, "profit_margin": 0.27503663673741136, "quarter": 4, "return_on_assets": 0.2079233080878354, "return_on_equity": 0.3252499322894188 } ], "income_statement": [ { "depreciation": 372672, "expenses": 6098654, "income_tax": 946164, "marketing_expense": 929037, "net_income": 3483065, "net_profit": 2536901, "operational_expense": 3449883, "product_revenue": 3170639, "quarter": 1, "rd_expense": 1173603, "revenue": 9581719, "salaries_expense": 2947543, "service_revenue": 6411080 }, { "depreciation": 535161, "expenses": 5967920, "income_tax": 946643, "marketing_expense": 1047655, "net_income": 3386515, "net_profit": 2439872, "operational_expense": 3076479, "product_revenue": 3348179, "quarter": 2, "rd_expense": 1106567, "revenue": 9354435, "salaries_expense": 1870009, "service_revenue": 6006256 }, { "depreciation": 570396, "expenses": 5839989, "income_tax": 946201, "marketing_expense": 614579, "net_income": 3292554, "net_profit": 2346353, "operational_expense": 3185645, "product_revenue": 2058927, "quarter": 3, "rd_expense": 718586, "revenue": 9132543, "salaries_expense": 2785726, "service_revenue": 7073616 }, { "depreciation": 387801, "expenses": 5714801, "income_tax": 748910, "marketing_expense": 629008, "net_income": 3201113, "net_profit": 2452203, "operational_expense": 3981127, "product_revenue": 2318946, "quarter": 4, "rd_expense": 599791, "revenue": 8915914, "salaries_expense": 2259753, "service_revenue": 6596968 } ], "market_conditions": { "gdp_growth": [ 0.04461669128356749, 0.04227838379448222, 0.03855241125236694, 0.043748491121895064 ], "inflation_rate": [ 0.006244172856877641, 0.009217247917772224, 0.008096879482618318, 0.008669848088036228 ], "interest_rate": [ 0.015261478280604451, 0.019972239099698745, 0.011725030812297029, 0.019541978248878916 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 84984, "billable_hours_per_employee": 91, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 6378389, "net_revenue": 5384910, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 17315 }, { "average_project_size": 78069, "billable_hours_per_employee": 127, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 5964922, "net_revenue": 5348785, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 17199 }, { "average_project_size": 165115, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 5855827, "net_revenue": 5312904, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 17083 }, { "average_project_size": 150709, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 5830602, "net_revenue": 5277263, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 16969 } ], "balance_sheet": [ { "assets": 6569805, "current_assets": 2529392, "current_liabilities": 1716981, "equity": 4023729, "fixed_assets": 4040413, "liabilities": 3611087, "long_term_liabilities": 1894106, "quarter": 1 }, { "assets": 6724323, "current_assets": 2025903, "current_liabilities": 1771323, "equity": 4108859, "fixed_assets": 4698420, "liabilities": 3689239, "long_term_liabilities": 1917916, "quarter": 2 }, { "assets": 6882476, "current_assets": 2720336, "current_liabilities": 1910726, "equity": 4198988, "fixed_assets": 4162140, "liabilities": 3769084, "long_term_liabilities": 1858358, "quarter": 3 }, { "assets": 7044349, "current_assets": 2799979, "current_liabilities": 2205141, "equity": 4220321, "fixed_assets": 4244370, "liabilities": 3850656, "long_term_liabilities": 1645515, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44027, "financing_cash_flow": -2265, "investing_cash_flow": -151915, "net_cash_flow": 967034, "operating_cash_flow": 1404041, "quarter": 1 }, { "change_in_working_capital": 21305, "financing_cash_flow": -182452, "investing_cash_flow": -255198, "net_cash_flow": 917518, "operating_cash_flow": 1309878, "quarter": 2 }, { "change_in_working_capital": -35275, "financing_cash_flow": -125438, "investing_cash_flow": -229766, "net_cash_flow": 1342488, "operating_cash_flow": 1286594, "quarter": 3 }, { "change_in_working_capital": 82321, "financing_cash_flow": -148039, "investing_cash_flow": -231137, "net_cash_flow": 1155247, "operating_cash_flow": 1413887, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8196453319390758, "current_ratio": 1.473162486946565, "debt_to_equity_ratio": 0.8974478649034267, "profit_margin": 0.19777693591907758, "quarter": 1, "return_on_assets": 0.16210694229128567, "return_on_equity": 0.2646825867249012 }, { "asset_turnover_ratio": 0.79543844041995, "current_ratio": 1.1437230815610704, "debt_to_equity_ratio": 0.8978743247212913, "profit_margin": 0.20075119863669974, "quarter": 2, "return_on_assets": 0.15968522035601204, "return_on_equity": 0.2613316738296447 }, { "asset_turnover_ratio": 0.7719466075871533, "current_ratio": 1.4237185237443777, "debt_to_equity_ratio": 0.8976172353910037, "profit_margin": 0.20433194350961356, "quarter": 3, "return_on_assets": 0.15773335061393604, "return_on_equity": 0.2585375333294594 }, { "asset_turnover_ratio": 0.7491484308912009, "current_ratio": 1.2697505510985465, "debt_to_equity_ratio": 0.912408321547105, "profit_margin": 0.19453796409237137, "quarter": 4, "return_on_assets": 0.1457378105485688, "return_on_equity": 0.24325827348204082 } ], "income_statement": [ { "depreciation": 339030, "expenses": 3892372, "income_tax": 427527, "marketing_expense": 650883, "net_income": 1492538, "net_profit": 1065011, "operational_expense": 1990730, "product_revenue": 1399443, "quarter": 1, "rd_expense": 610079, "revenue": 5384910, "salaries_expense": 1849270, "service_revenue": 3985467 }, { "depreciation": 236103, "expenses": 3891467, "income_tax": 383543, "marketing_expense": 502723, "net_income": 1457318, "net_profit": 1073775, "operational_expense": 2036396, "product_revenue": 1476994, "quarter": 2, "rd_expense": 554380, "revenue": 5348785, "salaries_expense": 1865970, "service_revenue": 3871791 }, { "depreciation": 200998, "expenses": 3890563, "income_tax": 336745, "marketing_expense": 700902, "net_income": 1422341, "net_profit": 1085596, "operational_expense": 2665538, "product_revenue": 1671652, "quarter": 3, "rd_expense": 541118, "revenue": 5312904, "salaries_expense": 1894425, "service_revenue": 3641252 }, { "depreciation": 387259, "expenses": 3889660, "income_tax": 360975, "marketing_expense": 525636, "net_income": 1387603, "net_profit": 1026628, "operational_expense": 1963925, "product_revenue": 1922766, "quarter": 4, "rd_expense": 395082, "revenue": 5277263, "salaries_expense": 1811352, "service_revenue": 3354497 } ], "market_conditions": { "gdp_growth": [ 0.04366624279512251, 0.03870956130048457, 0.04695522580609489, 0.044493475442447014 ], "inflation_rate": [ 0.010461374869728242, 0.0049823062848766315, 0.009727473371028281, 0.008656029223570415 ], "interest_rate": [ 0.006756401548510472, 0.012985859189523708, 0.013720395962699163, 0.011972472219657984 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 117993, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 9480588, "net_revenue": 8211754, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 26404 }, { "average_project_size": 137133, "billable_hours_per_employee": 86, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 9252409, "net_revenue": 8271034, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 26595 }, { "average_project_size": 112937, "billable_hours_per_employee": 87, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 9924323, "net_revenue": 8330743, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 26787 }, { "average_project_size": 109665, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 9766142, "net_revenue": 8390882, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 26980 } ], "balance_sheet": [ { "assets": 8293514, "current_assets": 2512559, "current_liabilities": 2026750, "equity": 6883590, "fixed_assets": 5780955, "liabilities": 3716157, "long_term_liabilities": 1689407, "quarter": 1 }, { "assets": 8530331, "current_assets": 3095921, "current_liabilities": 2071136, "equity": 7062737, "fixed_assets": 5434410, "liabilities": 3759382, "long_term_liabilities": 1688246, "quarter": 2 }, { "assets": 8773911, "current_assets": 3361017, "current_liabilities": 2053609, "equity": 7411313, "fixed_assets": 5412894, "liabilities": 3803110, "long_term_liabilities": 1749501, "quarter": 3 }, { "assets": 9024446, "current_assets": 2832689, "current_liabilities": 2134569, "equity": 7473261, "fixed_assets": 6191757, "liabilities": 3847347, "long_term_liabilities": 1712778, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64383, "financing_cash_flow": 192825, "investing_cash_flow": -324690, "net_cash_flow": 2435164, "operating_cash_flow": 2649221, "quarter": 1 }, { "change_in_working_capital": 55344, "financing_cash_flow": -110750, "investing_cash_flow": -240847, "net_cash_flow": 2146005, "operating_cash_flow": 2613158, "quarter": 2 }, { "change_in_working_capital": 99622, "financing_cash_flow": -2466, "investing_cash_flow": -159684, "net_cash_flow": 2535037, "operating_cash_flow": 2890669, "quarter": 3 }, { "change_in_working_capital": 44720, "financing_cash_flow": -70473, "investing_cash_flow": -372583, "net_cash_flow": 2483471, "operating_cash_flow": 2773076, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9901416938585984, "current_ratio": 1.2396985321327247, "debt_to_equity_ratio": 0.5398573999904119, "profit_margin": 0.28084535898177176, "quarter": 1, "return_on_assets": 0.2780766994545376, "return_on_equity": 0.3350334636432443 }, { "asset_turnover_ratio": 0.9696029380337059, "current_ratio": 1.494793678445066, "debt_to_equity_ratio": 0.5322840139736196, "profit_margin": 0.27708603301594453, "quarter": 2, "return_on_assets": 0.2686634317003643, "return_on_equity": 0.32449006666962116 }, { "asset_turnover_ratio": 0.9494902558277603, "current_ratio": 1.6366392044444682, "debt_to_equity_ratio": 0.5131492894713797, "profit_margin": 0.29295250135552137, "quarter": 3, "return_on_assets": 0.27815554545743626, "return_on_equity": 0.32929549730256974 }, { "asset_turnover_ratio": 0.929794693214409, "current_ratio": 1.3270543140090576, "debt_to_equity_ratio": 0.5148150185039704, "profit_margin": 0.273649659237253, "quarter": 4, "return_on_assets": 0.2544380009587292, "return_on_equity": 0.30725034225353565 } ], "income_statement": [ { "depreciation": 342988, "expenses": 5123270, "income_tax": 782251, "marketing_expense": 825299, "net_income": 3088484, "net_profit": 2306233, "operational_expense": 3302891, "product_revenue": 1679510, "quarter": 1, "rd_expense": 830467, "revenue": 8211754, "salaries_expense": 1686764, "service_revenue": 6532244 }, { "depreciation": 321370, "expenses": 5149125, "income_tax": 830121, "marketing_expense": 794082, "net_income": 3121909, "net_profit": 2291788, "operational_expense": 3082348, "product_revenue": 1869700, "quarter": 2, "rd_expense": 730168, "revenue": 8271034, "salaries_expense": 2072905, "service_revenue": 6401334 }, { "depreciation": 450157, "expenses": 5175112, "income_tax": 715119, "marketing_expense": 768255, "net_income": 3155631, "net_profit": 2440512, "operational_expense": 3331288, "product_revenue": 2776335, "quarter": 3, "rd_expense": 598330, "revenue": 8330743, "salaries_expense": 1851154, "service_revenue": 5554408 }, { "depreciation": 476914, "expenses": 5201229, "income_tax": 893491, "marketing_expense": 551229, "net_income": 3189653, "net_profit": 2296162, "operational_expense": 3239051, "product_revenue": 2837615, "quarter": 4, "rd_expense": 1038239, "revenue": 8390882, "salaries_expense": 2211411, "service_revenue": 5553267 } ], "market_conditions": { "gdp_growth": [ 0.05375809447993061, 0.06564533421594985, 0.0509645829983935, 0.05189977030240053 ], "inflation_rate": [ 0.008341919097529009, 0.00991199973637363, 0.004739420820611741, 0.008963691101466154 ], "interest_rate": [ 0.018750173851171507, 0.013100453050004575, 0.013061684900820138, 0.015234032951069709 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 94655, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 15538921, "net_revenue": 13806532, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 44394 }, { "average_project_size": 162290, "billable_hours_per_employee": 105, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 17795594, "net_revenue": 13690359, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 44020 }, { "average_project_size": 136962, "billable_hours_per_employee": 103, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 16970235, "net_revenue": 13575164, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 43650 }, { "average_project_size": 119003, "billable_hours_per_employee": 103, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 16309153, "net_revenue": 13460938, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 43283 } ], "balance_sheet": [ { "assets": 17529491, "current_assets": 7640433, "current_liabilities": 4962321, "equity": 11246908, "fixed_assets": 9889058, "liabilities": 9305430, "long_term_liabilities": 4343109, "quarter": 1 }, { "assets": 17996441, "current_assets": 8150969, "current_liabilities": 4441671, "equity": 11491289, "fixed_assets": 9845472, "liabilities": 9447181, "long_term_liabilities": 5005510, "quarter": 2 }, { "assets": 18475830, "current_assets": 9006799, "current_liabilities": 4570585, "equity": 11851180, "fixed_assets": 9469031, "liabilities": 9591092, "long_term_liabilities": 5020507, "quarter": 3 }, { "assets": 18967988, "current_assets": 5797173, "current_liabilities": 4619509, "equity": 11938512, "fixed_assets": 13170815, "liabilities": 9737194, "long_term_liabilities": 5117685, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53894, "financing_cash_flow": -171073, "investing_cash_flow": -497159, "net_cash_flow": 3265858, "operating_cash_flow": 3585484, "quarter": 1 }, { "change_in_working_capital": 2313, "financing_cash_flow": 136843, "investing_cash_flow": -378128, "net_cash_flow": 3598374, "operating_cash_flow": 3873443, "quarter": 2 }, { "change_in_working_capital": 50750, "financing_cash_flow": 184244, "investing_cash_flow": -268801, "net_cash_flow": 3383093, "operating_cash_flow": 3644707, "quarter": 3 }, { "change_in_working_capital": 99334, "financing_cash_flow": -8454, "investing_cash_flow": -337452, "net_cash_flow": 3130402, "operating_cash_flow": 3607214, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.787617392883798, "current_ratio": 1.5396893913150722, "debt_to_equity_ratio": 0.8273767332319247, "profit_margin": 0.21894325091920258, "quarter": 1, "return_on_assets": 0.17244351247848555, "return_on_equity": 0.26877138143212337 }, { "asset_turnover_ratio": 0.7607259124179053, "current_ratio": 1.8351131815030874, "debt_to_equity_ratio": 0.82211673555508, "profit_margin": 0.21489787083012213, "quarter": 2, "return_on_assets": 0.1634783788639098, "return_on_equity": 0.25602254020414944 }, { "asset_turnover_ratio": 0.7347525929822909, "current_ratio": 1.970600918700779, "debt_to_equity_ratio": 0.8092942643686114, "profit_margin": 0.2185197909947902, "quarter": 3, "return_on_assets": 0.16055798305137037, "return_on_equity": 0.2503077330696184 }, { "asset_turnover_ratio": 0.7096660963724777, "current_ratio": 1.254932721204786, "debt_to_equity_ratio": 0.8156120293718346, "profit_margin": 0.20115373832046474, "quarter": 4, "return_on_assets": 0.14275198824461507, "return_on_equity": 0.22680531711154622 } ], "income_statement": [ { "depreciation": 562637, "expenses": 10023821, "income_tax": 759864, "marketing_expense": 1373008, "net_income": 3782711, "net_profit": 3022847, "operational_expense": 5620481, "product_revenue": 4844073, "quarter": 1, "rd_expense": 1791972, "revenue": 13806532, "salaries_expense": 3260036, "service_revenue": 8962459 }, { "depreciation": 931414, "expenses": 9929390, "income_tax": 818940, "marketing_expense": 1517418, "net_income": 3760969, "net_profit": 2942029, "operational_expense": 5010578, "product_revenue": 2747145, "quarter": 2, "rd_expense": 1750435, "revenue": 13690359, "salaries_expense": 3635793, "service_revenue": 10943214 }, { "depreciation": 678265, "expenses": 9835850, "income_tax": 772872, "marketing_expense": 1838552, "net_income": 3739314, "net_profit": 2966442, "operational_expense": 5552489, "product_revenue": 2788861, "quarter": 3, "rd_expense": 1840195, "revenue": 13575164, "salaries_expense": 4733894, "service_revenue": 10786303 }, { "depreciation": 899496, "expenses": 9743191, "income_tax": 1010029, "marketing_expense": 1261297, "net_income": 3717747, "net_profit": 2707718, "operational_expense": 5456880, "product_revenue": 3734878, "quarter": 4, "rd_expense": 1856179, "revenue": 13460938, "salaries_expense": 3244115, "service_revenue": 9726060 } ], "market_conditions": { "gdp_growth": [ 0.047070373691370876, 0.04469821454048095, 0.04959550094019382, 0.03422669792398383 ], "inflation_rate": [ 0.0063809055428002, 0.007468108725070791, 0.0035303947350743183, 0.005681146040062944 ], "interest_rate": [ 0.01461757298735495, 0.00741047825132261, 0.006616804594230261, 0.015388391233939772 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 175972, "billable_hours_per_employee": 100, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 7169340, "net_revenue": 5812704, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 18690 }, { "average_project_size": 183169, "billable_hours_per_employee": 103, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 6541287, "net_revenue": 5744208, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 18470 }, { "average_project_size": 89809, "billable_hours_per_employee": 130, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 6671447, "net_revenue": 5676519, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 18252 }, { "average_project_size": 93129, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 6850502, "net_revenue": 5609628, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 18037 } ], "balance_sheet": [ { "assets": 7459151, "current_assets": 2577392, "current_liabilities": 1314885, "equity": 5833634, "fixed_assets": 4881759, "liabilities": 3122213, "long_term_liabilities": 1807328, "quarter": 1 }, { "assets": 7717386, "current_assets": 2837967, "current_liabilities": 1433315, "equity": 6036388, "fixed_assets": 4879419, "liabilities": 3191267, "long_term_liabilities": 1757952, "quarter": 2 }, { "assets": 7984561, "current_assets": 2735558, "current_liabilities": 1953627, "equity": 6120769, "fixed_assets": 5249003, "liabilities": 3261848, "long_term_liabilities": 1308221, "quarter": 3 }, { "assets": 8260986, "current_assets": 3574032, "current_liabilities": 1570600, "equity": 6370328, "fixed_assets": 4686954, "liabilities": 3333991, "long_term_liabilities": 1763391, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79146, "financing_cash_flow": 27278, "investing_cash_flow": -234841, "net_cash_flow": 1290309, "operating_cash_flow": 1802250, "quarter": 1 }, { "change_in_working_capital": -25850, "financing_cash_flow": 19405, "investing_cash_flow": -298657, "net_cash_flow": 1256471, "operating_cash_flow": 1738032, "quarter": 2 }, { "change_in_working_capital": 55850, "financing_cash_flow": 178205, "investing_cash_flow": -181205, "net_cash_flow": 1767714, "operating_cash_flow": 1765140, "quarter": 3 }, { "change_in_working_capital": 72091, "financing_cash_flow": -37540, "investing_cash_flow": -153051, "net_cash_flow": 1412305, "operating_cash_flow": 1707421, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7792715283549025, "current_ratio": 1.9601653376531027, "debt_to_equity_ratio": 0.5352089280883923, "profit_margin": 0.25748704905668685, "quarter": 1, "return_on_assets": 0.20065232624999815, "return_on_equity": 0.2565632331407833 }, { "asset_turnover_ratio": 0.7443204214484024, "current_ratio": 1.9800023023550302, "debt_to_equity_ratio": 0.5286716162049225, "profit_margin": 0.26292031904137175, "quarter": 2, "return_on_assets": 0.19569696267622225, "return_on_equity": 0.250194155842865 }, { "asset_turnover_ratio": 0.7109368943389625, "current_ratio": 1.4002457992237003, "debt_to_equity_ratio": 0.5329147366940331, "profit_margin": 0.2462875575682914, "quarter": 3, "return_on_assets": 0.1750949112919295, "return_on_equity": 0.2284118221092807 }, { "asset_turnover_ratio": 0.6790506605385846, "current_ratio": 2.2755838533044694, "debt_to_equity_ratio": 0.5233625332949889, "profit_margin": 0.2572956709428861, "quarter": 4, "return_on_assets": 0.1747167953074851, "return_on_equity": 0.2265712220783608 } ], "income_statement": [ { "depreciation": 305554, "expenses": 3818926, "income_tax": 497082, "marketing_expense": 464527, "net_income": 1993778, "net_profit": 1496696, "operational_expense": 2586809, "product_revenue": 2055410, "quarter": 1, "rd_expense": 431157, "revenue": 5812704, "salaries_expense": 1704391, "service_revenue": 3757294 }, { "depreciation": 227763, "expenses": 3751020, "income_tax": 482919, "marketing_expense": 706652, "net_income": 1993188, "net_profit": 1510269, "operational_expense": 2524532, "product_revenue": 1329872, "quarter": 2, "rd_expense": 651893, "revenue": 5744208, "salaries_expense": 1527204, "service_revenue": 4414336 }, { "depreciation": 367084, "expenses": 3684323, "income_tax": 594140, "marketing_expense": 622127, "net_income": 1992196, "net_profit": 1398056, "operational_expense": 1916866, "product_revenue": 1587351, "quarter": 3, "rd_expense": 684145, "revenue": 5676519, "salaries_expense": 1802673, "service_revenue": 4089168 }, { "depreciation": 264088, "expenses": 3618811, "income_tax": 547484, "marketing_expense": 713858, "net_income": 1990817, "net_profit": 1443333, "operational_expense": 2186302, "product_revenue": 1476614, "quarter": 4, "rd_expense": 422038, "revenue": 5609628, "salaries_expense": 1440291, "service_revenue": 4133014 } ], "market_conditions": { "gdp_growth": [ 0.04251850648530286, 0.03648338447813163, 0.03426927746012339, 0.03215582523001138 ], "inflation_rate": [ 0.004399640989086654, 0.010442696099196888, 0.00441937871626443, 0.009910928182791295 ], "interest_rate": [ 0.00802812233448984, 0.014130951154394705, 0.012306937589646894, 0.009725882734404128 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 1997, "industry": "Advertising", "location": "East Danielton", "name": "Garcia-Boyd", "num_employees": 836, "region": "Europe", "revenue_size": "Medium", "website": "www.garcia-boyd.com" }

[ { "advertising_kpis": [ { "average_project_size": 164697, "billable_hours_per_employee": 108, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 10577676, "net_revenue": 8635714, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 10330 }, { "average_project_size": 188372, "billable_hours_per_employee": 81, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 10456511, "net_revenue": 8890621, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 10635 }, { "average_project_size": 168477, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 10461390, "net_revenue": 9153053, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 10949 }, { "average_project_size": 175008, "billable_hours_per_employee": 149, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.6, "gross_billings": 10958114, "net_revenue": 9423231, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 11272 } ], "balance_sheet": [ { "assets": 12837683, "current_assets": 5148779, "current_liabilities": 2339027, "equity": 10123208, "fixed_assets": 7688904, "liabilities": 5232267, "long_term_liabilities": 2893240, "quarter": 1 }, { "assets": 13050381, "current_assets": 4017924, "current_liabilities": 3092330, "equity": 10175822, "fixed_assets": 9032457, "liabilities": 5291612, "long_term_liabilities": 2199282, "quarter": 2 }, { "assets": 13266602, "current_assets": 4581347, "current_liabilities": 2447964, "equity": 10603380, "fixed_assets": 8685255, "liabilities": 5351629, "long_term_liabilities": 2903665, "quarter": 3 }, { "assets": 13486406, "current_assets": 5776338, "current_liabilities": 3077941, "equity": 10603764, "fixed_assets": 7710068, "liabilities": 5412327, "long_term_liabilities": 2334386, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -854, "financing_cash_flow": -2773, "investing_cash_flow": -487021, "net_cash_flow": 2755312, "operating_cash_flow": 2852988, "quarter": 1 }, { "change_in_working_capital": -35424, "financing_cash_flow": -108825, "investing_cash_flow": -226751, "net_cash_flow": 2317613, "operating_cash_flow": 2729950, "quarter": 2 }, { "change_in_working_capital": 17197, "financing_cash_flow": 7188, "investing_cash_flow": -455669, "net_cash_flow": 2823100, "operating_cash_flow": 2980141, "quarter": 3 }, { "change_in_working_capital": 25062, "financing_cash_flow": -188246, "investing_cash_flow": -151519, "net_cash_flow": 2628782, "operating_cash_flow": 3089856, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6726847827602536, "current_ratio": 2.201248211328899, "debt_to_equity_ratio": 0.5168585887003408, "profit_margin": 0.29155574165610393, "quarter": 1, "return_on_assets": 0.19612511073844088, "return_on_equity": 0.24871483426992708 }, { "asset_turnover_ratio": 0.6812537503694337, "current_ratio": 1.2993192835176064, "debt_to_equity_ratio": 0.5200181371097097, "profit_margin": 0.2718654861117126, "quarter": 2, "return_on_assets": 0.18520938200961337, "return_on_equity": 0.2375290173118201 }, { "asset_turnover_ratio": 0.6899319810754856, "current_ratio": 1.871492799730715, "debt_to_equity_ratio": 0.5047097246349749, "profit_margin": 0.2937169707200428, "quarter": 3, "return_on_assets": 0.20264473148436954, "return_on_equity": 0.25354245533028147 }, { "asset_turnover_ratio": 0.6987206969744201, "current_ratio": 1.8766889943634397, "debt_to_equity_ratio": 0.5104156410874479, "profit_margin": 0.2684519778831698, "quarter": 4, "return_on_assets": 0.18757295309069, "return_on_equity": 0.2385648152863455 } ], "income_statement": [ { "depreciation": 335196, "expenses": 5438936, "income_tax": 678986, "marketing_expense": 651092, "net_income": 3196778, "net_profit": 2517792, "operational_expense": 3164557, "product_revenue": 2584171, "quarter": 1, "rd_expense": 939069, "revenue": 8635714, "salaries_expense": 2262862, "service_revenue": 6051543 }, { "depreciation": 312897, "expenses": 5594958, "income_tax": 878610, "marketing_expense": 696669, "net_income": 3295663, "net_profit": 2417053, "operational_expense": 3666580, "product_revenue": 2032993, "quarter": 2, "rd_expense": 1009126, "revenue": 8890621, "salaries_expense": 2346861, "service_revenue": 6857628 }, { "depreciation": 291734, "expenses": 5755455, "income_tax": 709191, "marketing_expense": 912321, "net_income": 3397598, "net_profit": 2688407, "operational_expense": 3304942, "product_revenue": 2006356, "quarter": 3, "rd_expense": 948540, "revenue": 9153053, "salaries_expense": 2265330, "service_revenue": 7146697 }, { "depreciation": 560171, "expenses": 5920557, "income_tax": 972989, "marketing_expense": 966271, "net_income": 3502674, "net_profit": 2529685, "operational_expense": 3035508, "product_revenue": 3629583, "quarter": 4, "rd_expense": 1059695, "revenue": 9423231, "salaries_expense": 2574989, "service_revenue": 5793648 } ], "market_conditions": { "gdp_growth": [ -0.013388983953682716, -0.012876430683709385, -0.020078693375344528, -0.001657865568495752 ], "inflation_rate": [ 0.0340247552163682, 0.030262921410974943, 0.030117346906262384, 0.02509686839684385 ], "interest_rate": [ 0.04651221998004306, 0.048548446482864015, 0.050521305560831654, 0.05147976533161402 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 54791, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 19107898, "net_revenue": 15075854, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 18033 }, { "average_project_size": 78107, "billable_hours_per_employee": 155, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 19079541, "net_revenue": 15484436, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 18522 }, { "average_project_size": 172369, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 19362683, "net_revenue": 15904091, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 19024 }, { "average_project_size": 96947, "billable_hours_per_employee": 151, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 19242649, "net_revenue": 16335120, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 19540 } ], "balance_sheet": [ { "assets": 17854694, "current_assets": 8185957, "current_liabilities": 3764611, "equity": 12605258, "fixed_assets": 9668737, "liabilities": 8283101, "long_term_liabilities": 4518490, "quarter": 1 }, { "assets": 18237643, "current_assets": 8190458, "current_liabilities": 4010598, "equity": 12799365, "fixed_assets": 10047185, "liabilities": 8419337, "long_term_liabilities": 4408739, "quarter": 2 }, { "assets": 18628806, "current_assets": 6183718, "current_liabilities": 4809799, "equity": 13523731, "fixed_assets": 12445088, "liabilities": 8557814, "long_term_liabilities": 3748015, "quarter": 3 }, { "assets": 19028358, "current_assets": 8170862, "current_liabilities": 3811315, "equity": 13581989, "fixed_assets": 10857496, "liabilities": 8698568, "long_term_liabilities": 4887253, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64953, "financing_cash_flow": -111069, "investing_cash_flow": -418427, "net_cash_flow": 3919408, "operating_cash_flow": 4053587, "quarter": 1 }, { "change_in_working_capital": -26449, "financing_cash_flow": 27758, "investing_cash_flow": -352407, "net_cash_flow": 3791570, "operating_cash_flow": 4103492, "quarter": 2 }, { "change_in_working_capital": -43210, "financing_cash_flow": 168758, "investing_cash_flow": -393254, "net_cash_flow": 3687629, "operating_cash_flow": 4170691, "quarter": 3 }, { "change_in_working_capital": -6794, "financing_cash_flow": -150985, "investing_cash_flow": -288894, "net_cash_flow": 3898646, "operating_cash_flow": 4123681, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8443636166489328, "current_ratio": 2.1744496310508574, "debt_to_equity_ratio": 0.6571147532244084, "profit_margin": 0.2012267431085496, "quarter": 1, "return_on_assets": 0.16990854057762064, "return_on_equity": 0.24066663292413373 }, { "asset_turnover_ratio": 0.8490371261242475, "current_ratio": 2.042203681346273, "debt_to_equity_ratio": 0.6577933358412702, "profit_margin": 0.19251970171855146, "quarter": 2, "return_on_assets": 0.16345637426941628, "return_on_equity": 0.23290678873522241 }, { "asset_turnover_ratio": 0.8537364659871384, "current_ratio": 1.2856499824628846, "debt_to_equity_ratio": 0.632799779883229, "profit_margin": 0.2170975379856667, "quarter": 3, "return_on_assets": 0.18534408485439163, "return_on_equity": 0.25530964790707533 }, { "asset_turnover_ratio": 0.8584618809463224, "current_ratio": 2.1438432666940415, "debt_to_equity_ratio": 0.6404487590146039, "profit_margin": 0.1990924462140468, "quarter": 4, "return_on_assets": 0.17091327585911512, "return_on_equity": 0.2394493913962086 } ], "income_statement": [ { "depreciation": 1019922, "expenses": 11126158, "income_tax": 916031, "marketing_expense": 1211217, "net_income": 3949696, "net_profit": 3033665, "operational_expense": 7780712, "product_revenue": 3546863, "quarter": 1, "rd_expense": 1477018, "revenue": 15075854, "salaries_expense": 4003594, "service_revenue": 11528991 }, { "depreciation": 1122433, "expenses": 11333636, "income_tax": 1169741, "marketing_expense": 1365190, "net_income": 4150800, "net_profit": 2981059, "operational_expense": 7442958, "product_revenue": 4819593, "quarter": 2, "rd_expense": 1443855, "revenue": 15484436, "salaries_expense": 4787666, "service_revenue": 10664843 }, { "depreciation": 717952, "expenses": 11544983, "income_tax": 906369, "marketing_expense": 1974998, "net_income": 4359108, "net_profit": 3452739, "operational_expense": 7767895, "product_revenue": 3503764, "quarter": 3, "rd_expense": 1692845, "revenue": 15904091, "salaries_expense": 3741234, "service_revenue": 12400327 }, { "depreciation": 871482, "expenses": 11760271, "income_tax": 1322650, "marketing_expense": 1660538, "net_income": 4574849, "net_profit": 3252199, "operational_expense": 7860191, "product_revenue": 6299852, "quarter": 4, "rd_expense": 2337037, "revenue": 16335120, "salaries_expense": 3612371, "service_revenue": 10035268 } ], "market_conditions": { "gdp_growth": [ 0.0014647482180885959, 0.013424721290830175, 0.0011954995924053687, 0.007828156382367899 ], "inflation_rate": [ 0.024429423700878118, 0.022655953212614384, 0.026215323062784464, 0.028305415466354712 ], "interest_rate": [ 0.060880313881574485, 0.05907127785453434, 0.05375434618261253, 0.055068464403810496 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 173816, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 13775622, "net_revenue": 12340057, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 14761 }, { "average_project_size": 79621, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 16305099, "net_revenue": 12768238, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 15273 }, { "average_project_size": 132427, "billable_hours_per_employee": 93, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 14562083, "net_revenue": 13211277, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15803 }, { "average_project_size": 196299, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 15459135, "net_revenue": 13669688, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 16351 } ], "balance_sheet": [ { "assets": 18261746, "current_assets": 8044638, "current_liabilities": 4045955, "equity": 11533032, "fixed_assets": 10217108, "liabilities": 9728752, "long_term_liabilities": 5682797, "quarter": 1 }, { "assets": 18756805, "current_assets": 6880896, "current_liabilities": 5585488, "equity": 12205644, "fixed_assets": 11875909, "liabilities": 9963703, "long_term_liabilities": 4378215, "quarter": 2 }, { "assets": 19265285, "current_assets": 7248400, "current_liabilities": 5156209, "equity": 12432766, "fixed_assets": 12016885, "liabilities": 10204328, "long_term_liabilities": 5048119, "quarter": 3 }, { "assets": 19787549, "current_assets": 8775766, "current_liabilities": 6196022, "equity": 12975977, "fixed_assets": 11011783, "liabilities": 10450765, "long_term_liabilities": 4254743, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32382, "financing_cash_flow": 192661, "investing_cash_flow": -414570, "net_cash_flow": 3579090, "operating_cash_flow": 3823074, "quarter": 1 }, { "change_in_working_capital": -56432, "financing_cash_flow": -46273, "investing_cash_flow": -244663, "net_cash_flow": 3796617, "operating_cash_flow": 4127476, "quarter": 2 }, { "change_in_working_capital": 79526, "financing_cash_flow": -178218, "investing_cash_flow": -442522, "net_cash_flow": 3746829, "operating_cash_flow": 3962833, "quarter": 3 }, { "change_in_working_capital": -90008, "financing_cash_flow": 175516, "investing_cash_flow": -353520, "net_cash_flow": 4041010, "operating_cash_flow": 4251934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6757325942437268, "current_ratio": 1.9883162318908638, "debt_to_equity_ratio": 0.8435554501192748, "profit_margin": 0.2431137878860689, "quarter": 1, "return_on_assets": 0.16427991058467245, "return_on_equity": 0.26012569808182273 }, { "asset_turnover_ratio": 0.680725635309425, "current_ratio": 1.2319238712893126, "debt_to_equity_ratio": 0.8163193191608734, "profit_margin": 0.2672680443456646, "quarter": 2, "return_on_assets": 0.18193620928511012, "return_on_equity": 0.2795872139151363 }, { "asset_turnover_ratio": 0.6857555961409343, "current_ratio": 1.4057614809640184, "debt_to_equity_ratio": 0.8207608829764833, "profit_margin": 0.2552220349327321, "quarter": 3, "return_on_assets": 0.17501993871359806, "return_on_equity": 0.271203447406635 }, { "asset_turnover_ratio": 0.6908226986576256, "current_ratio": 1.4163548805991975, "debt_to_equity_ratio": 0.8053933048740761, "profit_margin": 0.2662235597476694, "quarter": 4, "return_on_assets": 0.1839132779911246, "return_on_equity": 0.28045618453238624 } ], "income_statement": [ { "depreciation": 823036, "expenses": 8262175, "income_tax": 1077844, "marketing_expense": 1242283, "net_income": 4077882, "net_profit": 3000038, "operational_expense": 5454915, "product_revenue": 3405137, "quarter": 1, "rd_expense": 1141948, "revenue": 12340057, "salaries_expense": 3501416, "service_revenue": 8934920 }, { "depreciation": 714934, "expenses": 8495359, "income_tax": 860337, "marketing_expense": 1556787, "net_income": 4272879, "net_profit": 3412542, "operational_expense": 5778600, "product_revenue": 3942148, "quarter": 2, "rd_expense": 1407014, "revenue": 12768238, "salaries_expense": 3181289, "service_revenue": 8826090 }, { "depreciation": 591024, "expenses": 8735125, "income_tax": 1104343, "marketing_expense": 1572103, "net_income": 4476152, "net_profit": 3371809, "operational_expense": 5322433, "product_revenue": 4605940, "quarter": 3, "rd_expense": 1647332, "revenue": 13211277, "salaries_expense": 3449666, "service_revenue": 8605337 }, { "depreciation": 612741, "expenses": 8981657, "income_tax": 1048838, "marketing_expense": 1767473, "net_income": 4688031, "net_profit": 3639193, "operational_expense": 4931917, "product_revenue": 5274194, "quarter": 4, "rd_expense": 1064786, "revenue": 13669688, "salaries_expense": 3270762, "service_revenue": 8395494 } ], "market_conditions": { "gdp_growth": [ -0.0014554214300456399, -0.007510293976087399, -0.009710024689543793, 0.002750085272061255 ], "inflation_rate": [ 0.018646286468262295, 0.016447044378318156, 0.02403181536205661, 0.01997503853721342 ], "interest_rate": [ 0.05337968786815192, 0.056698669348605985, 0.056470902701186015, 0.05521110115650654 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 133153, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 8129429, "net_revenue": 6745522, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 8069 }, { "average_project_size": 111526, "billable_hours_per_employee": 151, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 9050905, "net_revenue": 7020282, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 8397 }, { "average_project_size": 125409, "billable_hours_per_employee": 137, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 9325149, "net_revenue": 7306234, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 8740 }, { "average_project_size": 171831, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 8629436, "net_revenue": 7603834, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 9095 } ], "balance_sheet": [ { "assets": 8983815, "current_assets": 3240481, "current_liabilities": 2530068, "equity": 6087286, "fixed_assets": 5743334, "liabilities": 4765003, "long_term_liabilities": 2234935, "quarter": 1 }, { "assets": 9293817, "current_assets": 3917281, "current_liabilities": 2571290, "equity": 6383370, "fixed_assets": 5376536, "liabilities": 4870909, "long_term_liabilities": 2299619, "quarter": 2 }, { "assets": 9614516, "current_assets": 4513211, "current_liabilities": 2960786, "equity": 6511514, "fixed_assets": 5101305, "liabilities": 4979169, "long_term_liabilities": 2018383, "quarter": 3 }, { "assets": 9946282, "current_assets": 3191045, "current_liabilities": 2340787, "equity": 6884202, "fixed_assets": 6755237, "liabilities": 5089835, "long_term_liabilities": 2749048, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72778, "financing_cash_flow": -132755, "investing_cash_flow": -180450, "net_cash_flow": 1621562, "operating_cash_flow": 2139567, "quarter": 1 }, { "change_in_working_capital": -81732, "financing_cash_flow": -167587, "investing_cash_flow": -353932, "net_cash_flow": 1937910, "operating_cash_flow": 2362235, "quarter": 2 }, { "change_in_working_capital": -15048, "financing_cash_flow": -94510, "investing_cash_flow": -421974, "net_cash_flow": 2165492, "operating_cash_flow": 2247667, "quarter": 3 }, { "change_in_working_capital": -59890, "financing_cash_flow": -30083, "investing_cash_flow": -455904, "net_cash_flow": 2057360, "operating_cash_flow": 2509741, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7508527279335115, "current_ratio": 1.2807881052999366, "debt_to_equity_ratio": 0.7827795506897491, "profit_margin": 0.27699472331422237, "quarter": 1, "return_on_assets": 0.20798224362367213, "return_on_equity": 0.30694697111323505 }, { "asset_turnover_ratio": 0.7553712322934699, "current_ratio": 1.5234691536155003, "debt_to_equity_ratio": 0.7630623009476186, "profit_margin": 0.27925687315694725, "quarter": 2, "return_on_assets": 0.21094260840298448, "return_on_equity": 0.30712022019716856 }, { "asset_turnover_ratio": 0.759916983860654, "current_ratio": 1.5243286748856553, "debt_to_equity_ratio": 0.7646714727174049, "profit_margin": 0.25678988655441365, "quarter": 3, "return_on_assets": 0.19513899607634955, "return_on_equity": 0.2881306866575116 }, { "asset_turnover_ratio": 0.7644900878539338, "current_ratio": 1.3632359544033694, "debt_to_equity_ratio": 0.7393500365038679, "profit_margin": 0.26667533773093943, "quarter": 4, "return_on_assets": 0.20387065237040333, "return_on_equity": 0.29455193209031344 } ], "income_statement": [ { "depreciation": 271093, "expenses": 4352427, "income_tax": 524621, "marketing_expense": 591677, "net_income": 2393095, "net_profit": 1868474, "operational_expense": 2891520, "product_revenue": 2631509, "quarter": 1, "rd_expense": 629262, "revenue": 6745522, "salaries_expense": 1670883, "service_revenue": 4114013 }, { "depreciation": 401773, "expenses": 4504441, "income_tax": 555379, "marketing_expense": 639955, "net_income": 2515841, "net_profit": 1960462, "operational_expense": 3120730, "product_revenue": 2193129, "quarter": 2, "rd_expense": 867502, "revenue": 7020282, "salaries_expense": 1525822, "service_revenue": 4827153 }, { "depreciation": 371500, "expenses": 4661765, "income_tax": 768302, "marketing_expense": 758761, "net_income": 2644469, "net_profit": 1876167, "operational_expense": 2600704, "product_revenue": 2216014, "quarter": 3, "rd_expense": 880773, "revenue": 7306234, "salaries_expense": 1648267, "service_revenue": 5090220 }, { "depreciation": 481986, "expenses": 4824584, "income_tax": 751495, "marketing_expense": 897261, "net_income": 2779250, "net_profit": 2027755, "operational_expense": 3319059, "product_revenue": 3016588, "quarter": 4, "rd_expense": 673504, "revenue": 7603834, "salaries_expense": 2041953, "service_revenue": 4587246 } ], "market_conditions": { "gdp_growth": [ -0.014791936178703908, -0.008084071715179499, 0.0006044884105552324, -0.010710331614259262 ], "inflation_rate": [ 0.0324746150854602, 0.031536041757392635, 0.028057805889422142, 0.02747371037641315 ], "interest_rate": [ 0.04583331210004262, 0.053112009006284835, 0.04941600246952644, 0.050299145436074555 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 155840, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 13622643, "net_revenue": 11336428, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 13560 }, { "average_project_size": 172718, "billable_hours_per_employee": 86, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 14841105, "net_revenue": 11704606, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 14001 }, { "average_project_size": 54493, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 15294885, "net_revenue": 12084742, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 14455 }, { "average_project_size": 182487, "billable_hours_per_employee": 94, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 14127815, "net_revenue": 12477223, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 14925 } ], "balance_sheet": [ { "assets": 16859311, "current_assets": 7416907, "current_liabilities": 3846816, "equity": 11859764, "fixed_assets": 9442404, "liabilities": 8456351, "long_term_liabilities": 4609535, "quarter": 1 }, { "assets": 17070139, "current_assets": 8213349, "current_liabilities": 4127662, "equity": 12060547, "fixed_assets": 8856790, "liabilities": 8624294, "long_term_liabilities": 4496632, "quarter": 2 }, { "assets": 17283604, "current_assets": 6128683, "current_liabilities": 4157088, "equity": 12118715, "fixed_assets": 11154921, "liabilities": 8795573, "long_term_liabilities": 4638485, "quarter": 3 }, { "assets": 17499738, "current_assets": 6258425, "current_liabilities": 5003811, "equity": 12110976, "fixed_assets": 11241313, "liabilities": 8970253, "long_term_liabilities": 3966442, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80412, "financing_cash_flow": -50005, "investing_cash_flow": -450108, "net_cash_flow": 3743647, "operating_cash_flow": 3963217, "quarter": 1 }, { "change_in_working_capital": 17721, "financing_cash_flow": 130908, "investing_cash_flow": -206160, "net_cash_flow": 3682585, "operating_cash_flow": 4099457, "quarter": 2 }, { "change_in_working_capital": -45214, "financing_cash_flow": -66646, "investing_cash_flow": -398605, "net_cash_flow": 4147247, "operating_cash_flow": 4114311, "quarter": 3 }, { "change_in_working_capital": -91546, "financing_cash_flow": 54431, "investing_cash_flow": -183220, "net_cash_flow": 3862338, "operating_cash_flow": 4275506, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6724134811914911, "current_ratio": 1.9280638845216407, "debt_to_equity_ratio": 0.7130286066400646, "profit_margin": 0.3049288541328891, "quarter": 1, "return_on_assets": 0.20503827232322838, "return_on_equity": 0.29147325359931275 }, { "asset_turnover_ratio": 0.6856772519544216, "current_ratio": 1.9898308049447848, "debt_to_equity_ratio": 0.7150831550177617, "profit_margin": 0.3088273112311512, "quarter": 2, "return_on_assets": 0.21175586209344868, "return_on_equity": 0.2997129400515582 }, { "asset_turnover_ratio": 0.6992026662957563, "current_ratio": 1.4742730969370867, "debt_to_equity_ratio": 0.7257842931366898, "profit_margin": 0.3004353754511267, "quarter": 3, "return_on_assets": 0.21006521556499444, "return_on_equity": 0.29959314993380076 }, { "asset_turnover_ratio": 0.7129948459799799, "current_ratio": 1.2507316923041258, "debt_to_equity_ratio": 0.7406713546455711, "profit_margin": 0.28704231702839644, "quarter": 4, "return_on_assets": 0.20465969261939806, "return_on_equity": 0.29572273943900146 } ], "income_statement": [ { "depreciation": 506413, "expenses": 6837341, "income_tax": 1042283, "marketing_expense": 921526, "net_income": 4499087, "net_profit": 3456804, "operational_expense": 4297302, "product_revenue": 3547785, "quarter": 1, "rd_expense": 789561, "revenue": 11336428, "salaries_expense": 2154377, "service_revenue": 7788643 }, { "depreciation": 484755, "expenses": 7039357, "income_tax": 1050547, "marketing_expense": 1098303, "net_income": 4665249, "net_profit": 3614702, "operational_expense": 4748067, "product_revenue": 2797181, "quarter": 2, "rd_expense": 755837, "revenue": 11704606, "salaries_expense": 3388805, "service_revenue": 8907425 }, { "depreciation": 483627, "expenses": 7247342, "income_tax": 1206716, "marketing_expense": 991462, "net_income": 4837400, "net_profit": 3630684, "operational_expense": 3688054, "product_revenue": 2588225, "quarter": 3, "rd_expense": 828141, "revenue": 12084742, "salaries_expense": 2287231, "service_revenue": 9496517 }, { "depreciation": 694015, "expenses": 7461473, "income_tax": 1434259, "marketing_expense": 964137, "net_income": 5015750, "net_profit": 3581491, "operational_expense": 3767647, "product_revenue": 3295908, "quarter": 4, "rd_expense": 782039, "revenue": 12477223, "salaries_expense": 2474473, "service_revenue": 9181315 } ], "market_conditions": { "gdp_growth": [ 0.005660268142348055, -0.0010190292958972141, 0.005940185649423016, 0.010478369969557352 ], "inflation_rate": [ 0.03446834389643999, 0.03254491249563528, 0.028436375830447634, 0.02871291734206108 ], "interest_rate": [ 0.048215554548927626, 0.050903781387449505, 0.048194237213179836, 0.05411725617989261 ], "year": 2001 }, "random_event": { "description": "Garcia-Boyd New Ad Campaign Launch in 2001", "impact": 0.01, "type": "New Ad Campaign Launch" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 196905, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 13823293, "net_revenue": 11540142, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 13804 }, { "average_project_size": 81658, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 14684101, "net_revenue": 11763644, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 14071 }, { "average_project_size": 52639, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 14588145, "net_revenue": 11991475, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 14344 }, { "average_project_size": 196007, "billable_hours_per_employee": 149, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 13562299, "net_revenue": 12223718, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 14622 } ], "balance_sheet": [ { "assets": 12910380, "current_assets": 3971922, "current_liabilities": 3826501, "equity": 7747176, "fixed_assets": 8938458, "liabilities": 7112978, "long_term_liabilities": 3286477, "quarter": 1 }, { "assets": 13123347, "current_assets": 4014032, "current_liabilities": 3314578, "equity": 7956225, "fixed_assets": 9109315, "liabilities": 7245592, "long_term_liabilities": 3931014, "quarter": 2 }, { "assets": 13339828, "current_assets": 4821185, "current_liabilities": 3058337, "equity": 8100417, "fixed_assets": 8518643, "liabilities": 7380679, "long_term_liabilities": 4322342, "quarter": 3 }, { "assets": 13559879, "current_assets": 5930242, "current_liabilities": 4092403, "equity": 8266927, "fixed_assets": 7629637, "liabilities": 7518284, "long_term_liabilities": 3425881, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54920, "financing_cash_flow": 38169, "investing_cash_flow": -393582, "net_cash_flow": 2365840, "operating_cash_flow": 2808785, "quarter": 1 }, { "change_in_working_capital": 18825, "financing_cash_flow": -34044, "investing_cash_flow": -490147, "net_cash_flow": 2021070, "operating_cash_flow": 2646221, "quarter": 2 }, { "change_in_working_capital": 46497, "financing_cash_flow": -172343, "investing_cash_flow": -419930, "net_cash_flow": 2818575, "operating_cash_flow": 2907079, "quarter": 3 }, { "change_in_working_capital": -62311, "financing_cash_flow": -51091, "investing_cash_flow": -235747, "net_cash_flow": 2572783, "operating_cash_flow": 3063476, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8938654013282336, "current_ratio": 1.0380036487642366, "debt_to_equity_ratio": 0.9181381706056504, "profit_margin": 0.1689558066096587, "quarter": 1, "return_on_assets": 0.151023749881878, "return_on_equity": 0.2516754492217551 }, { "asset_turnover_ratio": 0.896390532079964, "current_ratio": 1.21102354507874, "debt_to_equity_ratio": 0.9106821388284017, "profit_margin": 0.17668589766912363, "quarter": 2, "return_on_assets": 0.1583795658226518, "return_on_equity": 0.26123821284591625 }, { "asset_turnover_ratio": 0.8989227597237386, "current_ratio": 1.576407374334483, "debt_to_equity_ratio": 0.9111480310211191, "profit_margin": 0.1785658561603139, "quarter": 3, "return_on_assets": 0.1605169122120615, "return_on_equity": 0.26434046543529793 }, { "asset_turnover_ratio": 0.9014621738143829, "current_ratio": 1.4490855372747993, "debt_to_equity_ratio": 0.9094411986461233, "profit_margin": 0.1820503385303882, "quarter": 4, "return_on_assets": 0.16411149391524807, "return_on_equity": 0.269184909942957 } ], "income_statement": [ { "depreciation": 859011, "expenses": 8827274, "income_tax": 763094, "marketing_expense": 1486046, "net_income": 2712868, "net_profit": 1949774, "operational_expense": 5432744, "product_revenue": 2732540, "quarter": 1, "rd_expense": 1693594, "revenue": 11540142, "salaries_expense": 4242121, "service_revenue": 8807602 }, { "depreciation": 567751, "expenses": 8963418, "income_tax": 721756, "marketing_expense": 1092642, "net_income": 2800226, "net_profit": 2078470, "operational_expense": 5649079, "product_revenue": 2402126, "quarter": 2, "rd_expense": 1615839, "revenue": 11763644, "salaries_expense": 4287370, "service_revenue": 9361518 }, { "depreciation": 765811, "expenses": 9101662, "income_tax": 748545, "marketing_expense": 1389338, "net_income": 2889813, "net_profit": 2141268, "operational_expense": 5785955, "product_revenue": 3321769, "quarter": 3, "rd_expense": 1011840, "revenue": 11991475, "salaries_expense": 4410016, "service_revenue": 8669706 }, { "depreciation": 838144, "expenses": 9242038, "income_tax": 756348, "marketing_expense": 1720912, "net_income": 2981680, "net_profit": 2225332, "operational_expense": 5459490, "product_revenue": 2699092, "quarter": 4, "rd_expense": 1761405, "revenue": 12223718, "salaries_expense": 4312596, "service_revenue": 9524626 } ], "market_conditions": { "gdp_growth": [ 0.004210948246965407, -0.0037885218030666197, 0.003486256987571457, -0.009969825990068766 ], "inflation_rate": [ 0.040008077847092746, 0.034236391144513656, 0.037091030798325195, 0.033641161070947945 ], "interest_rate": [ 0.05540432824165117, 0.05478739625207599, 0.05339036786078875, 0.05728184262233585 ], "year": 2002 }, "random_event": { "description": "Garcia-Boyd Industry Recognition in 2002", "impact": -0.07, "type": "Industry Recognition" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 114110, "billable_hours_per_employee": 120, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 5970953, "net_revenue": 5205993, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 6227 }, { "average_project_size": 62675, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 6072126, "net_revenue": 5380684, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 6436 }, { "average_project_size": 146365, "billable_hours_per_employee": 157, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 6596750, "net_revenue": 5561237, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 6652 }, { "average_project_size": 50699, "billable_hours_per_employee": 115, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 6499500, "net_revenue": 5747849, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6875 } ], "balance_sheet": [ { "assets": 7561540, "current_assets": 3474975, "current_liabilities": 1464005, "equity": 5167062, "fixed_assets": 4086565, "liabilities": 3348466, "long_term_liabilities": 1884461, "quarter": 1 }, { "assets": 7688726, "current_assets": 2356671, "current_liabilities": 1543520, "equity": 5355281, "fixed_assets": 5332055, "liabilities": 3420960, "long_term_liabilities": 1877440, "quarter": 2 }, { "assets": 7818052, "current_assets": 2727056, "current_liabilities": 1522113, "equity": 5446686, "fixed_assets": 5090996, "liabilities": 3495024, "long_term_liabilities": 1972911, "quarter": 3 }, { "assets": 7949553, "current_assets": 3589621, "current_liabilities": 1718215, "equity": 5421688, "fixed_assets": 4359932, "liabilities": 3570691, "long_term_liabilities": 1852476, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63420, "financing_cash_flow": -31348, "investing_cash_flow": -200076, "net_cash_flow": 918621, "operating_cash_flow": 1209435, "quarter": 1 }, { "change_in_working_capital": -45274, "financing_cash_flow": -133705, "investing_cash_flow": -417222, "net_cash_flow": 732773, "operating_cash_flow": 1297567, "quarter": 2 }, { "change_in_working_capital": -39029, "financing_cash_flow": 52154, "investing_cash_flow": -337062, "net_cash_flow": 814070, "operating_cash_flow": 1366147, "quarter": 3 }, { "change_in_working_capital": 22033, "financing_cash_flow": -66046, "investing_cash_flow": -125885, "net_cash_flow": 1338308, "operating_cash_flow": 1420098, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6884831661275349, "current_ratio": 2.3736086966916097, "debt_to_equity_ratio": 0.648040607989608, "profit_margin": 0.18324803740612022, "quarter": 1, "return_on_assets": 0.1261631889800226, "return_on_equity": 0.18462871163535488 }, { "asset_turnover_ratio": 0.6998147677521608, "current_ratio": 1.526815979060848, "debt_to_equity_ratio": 0.6388012132323215, "profit_margin": 0.20211463821328293, "quarter": 2, "return_on_assets": 0.1414428086005406, "return_on_equity": 0.20307337747543033 }, { "asset_turnover_ratio": 0.7113328230612945, "current_ratio": 1.791625194712876, "debt_to_equity_ratio": 0.6416789952642763, "profit_margin": 0.202051809696296, "quarter": 3, "return_on_assets": 0.14372608419590968, "return_on_equity": 0.206301226103359 }, { "asset_turnover_ratio": 0.7230405281907045, "current_ratio": 2.089157061252521, "debt_to_equity_ratio": 0.6585939655693946, "profit_margin": 0.18142891366840014, "quarter": 4, "return_on_assets": 0.13118045756786575, "return_on_equity": 0.1923434177695212 } ], "income_statement": [ { "depreciation": 255447, "expenses": 3860625, "income_tax": 391380, "marketing_expense": 519082, "net_income": 1345368, "net_profit": 953988, "operational_expense": 2133682, "product_revenue": 1076129, "quarter": 1, "rd_expense": 519511, "revenue": 5205993, "salaries_expense": 1923485, "service_revenue": 4129864 }, { "depreciation": 210052, "expenses": 3997713, "income_tax": 295456, "marketing_expense": 542822, "net_income": 1382971, "net_profit": 1087515, "operational_expense": 2368694, "product_revenue": 1303653, "quarter": 2, "rd_expense": 769860, "revenue": 5380684, "salaries_expense": 1487739, "service_revenue": 4077031 }, { "depreciation": 242489, "expenses": 4139669, "income_tax": 297910, "marketing_expense": 700633, "net_income": 1421568, "net_profit": 1123658, "operational_expense": 2566400, "product_revenue": 2016423, "quarter": 3, "rd_expense": 614378, "revenue": 5561237, "salaries_expense": 1263780, "service_revenue": 3544814 }, { "depreciation": 377272, "expenses": 4286666, "income_tax": 418357, "marketing_expense": 847766, "net_income": 1461183, "net_profit": 1042826, "operational_expense": 2220927, "product_revenue": 1498976, "quarter": 4, "rd_expense": 522165, "revenue": 5747849, "salaries_expense": 1885295, "service_revenue": 4248873 } ], "market_conditions": { "gdp_growth": [ -0.019734283748970773, -0.02167452420765418, -0.026157240518339925, -0.015188824598125308 ], "inflation_rate": [ 0.028860140127814612, 0.02851943810438438, 0.021265058142838033, 0.028114973159279463 ], "interest_rate": [ 0.042469593274713335, 0.041034947265829465, 0.038477572339805484, 0.04271042677710749 ], "year": 2003 }, "random_event": { "description": "Garcia-Boyd Senior Leadership Change in 2003", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 2003 } ]